{"edition":"denver","organization":"Immunize Colorado","organizationId":"org:immunize-colorado","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":3160974.5738710174,"canonicalPriceUSDPerTenEquivalentYears":31609745.738710172,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":3160974.5738710174,"canonicalPriceUSDPerTenEquivalentYears":31609745.738710172,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"immunize-colorado-beta-20261007","costScope":"Full calendar FY2025 coalition IRS expense including netted direct event costs, against partial supported patient benefit. Partner delivery costs and other channels unmeasured; not full social portfolio EV.","geographicAttribution":"Judged .75 share in pinned ten-county Denver CBSA19740, based on metro clinic anchors but without recipient residence data; statewide activities not fully assigned to Denver. New detailed county counts describe clinic locations (including Boulder), not residence; .75 remains judged.","formula":"Health = (patient N × b × eligible × completion × efficacy × illnessRisk × episodeQ × finite discounted health duration − full delivered patient harm) × local share. Resource illness cases = household N × unique × age share × b × eligible × completion × illnessRisk × efficacy. Same household-year signed gains/costs jointly logged, full access burden for all households; per delivered patient partner resources and distinct payer loss localized once.","counterfactual":"VFC, Medicaid/private insurance, local public health and other clinical providers without coalition support; access and trust barriers may leave additional patients.","attribution":"Coalition b .3 and series completion .9 are judged; delivered doses are observed but completed protective series and additional uptake are not. Risk .2 and mixed efficacy .8 jointly govern both avoided disease and illness resources, with .015 illness utility loss. Efficacy is applied once, not twice.","uncertainty":"The .003 expected untreated morbidity reference is retained for continuity, not resolved by generic evidence. Clinic vaccine mix, incremental access, baseline illness risk, duration, adult/caregiver household resources, residence and partner costs remain decision-changing unknowns.","nativeOutcomes":"Original 2025 patient report: 440 patients, including 388 children, 49 adults and three age-missing. Clinic county totals are location, not resident geography; doses and other partner channels not added.","inputs":[{"name":"C","value":571433,"unit":"USD annual","basis":"observed","rationale":"Original FY2025 full recipient functional cost plus netted events, not partner delivery budget.","sourceIds":["finance"]},{"name":"N","value":440,"unit":"annual supported vaccination patients","basis":"observed","rationale":"Original supported 440 annual patients, not doses or all coalition channels.","sourceIds":["patient-mix"]},{"name":"unique","value":0.8,"unit":"households per supported patient","basis":"judgment","rationale":"Judged income-household grouping only; clinical patients and partner per-patient costs are not reduced.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"eligible","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"completion","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"b","value":0.3,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"response","value":0.8,"unit":"model parameter","basis":"judgment","rationale":"Judged .8 mixed efficacy, applied once to untreated morbidity and illness cash cases; original infant influenza trial informs separate .5098 sensitivity only.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"T","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"g","value":0.75,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"harm","value":0.00002,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"illnessRisk","value":0.2,"unit":"model parameter","basis":"judgment","rationale":"Judged .2 annual untreated illness risk, not observed local vaccine-specific incidence; shares efficacy gate with income.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"episodeQ","value":0.015,"unit":"model parameter","basis":"judgment","rationale":"Judged .015 healthy-year loss per illness; product with .2 risk retains prior .003 expected morbidity hypothesis, not empirical local QALYs.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"workGain","value":40,"unit":"model parameter","basis":"judgment","rationale":"Judged $40 net sick-work resources conditional on avoided illness for caregivers/adults, no child wages.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"medicalGain","value":10,"unit":"model parameter","basis":"judgment","rationale":"Judged $10 otherwise-paid illness cash avoidance conditional on disease prevention, not retail vaccine value.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"cost","value":5,"unit":"model parameter","basis":"judgment","rationale":"Judged $5 net additional participation cost relative to alternative clinics, full regardless of benefit.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"baseline","value":20000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Additional unrecognized partner resource per delivered patient, independent of household conversion or series completion; zero central not proof no cost.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"childShare","value":0.8818181818181818,"unit":"model parameter","basis":"observed","rationale":"Observed patient age composition; conversion to separate post-dedup caregiver/adult household groups remains judged.","sourceIds":["patient-mix"]},{"name":"adultShare","value":0.11136363636363636,"unit":"model parameter","basis":"observed","rationale":"Observed patient age composition; conversion to separate post-dedup caregiver/adult household groups remains judged.","sourceIds":["patient-mix"]},{"name":"caregiverWorkMultiplier","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"name":"adultWorkMultiplier","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment with null/adverse/scope sensitivities, not a measured recipient causal coefficient.","sourceIds":["services","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.18077747436614375,"price10":31609745.738710172,"costPer10Qalys":31609745.738710172,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.18077747436614375,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-illness-risk","label":"no illness risk","overrides":{"illnessRisk":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0,"illnessRisk":0,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":95.04,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032906713485520295,"incomeUnknown":false,"totalEquivalent":-0.039487233480505105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032906713485520295,"combinedEquivalentYears":-0.039487233480505105,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"illness-risk-high","label":"illness risk high","overrides":{"illnessRisk":0.4},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.006,"illnessRisk":0.4,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":30.205439999999996,"clinicalPeople":95.04,"editionQalys":0.419837175680031,"allPopulationQalys":0.559782900906708,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":26.818559999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":283.58144,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":3.3868799999999997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":35.81312,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.018794993467238435,"incomeUnknown":false,"totalEquivalent":0.40104218221279253,"price10":14248700.644083327,"costPer10Qalys":14248700.644083327,"incomeEquivalentYears":-0.018794993467238435,"combinedEquivalentYears":0.40104218221279253,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"short-illness-loss","label":"short illness loss","overrides":{"episodeQ":0.005479452054794521},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.0010958904109589042,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.07130399063058884,"allPopulationQalys":0.09507198750745179,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.04545313715420948,"price10":125719155.10722426,"costPer10Qalys":125719155.10722426,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.04545313715420948,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"longer-illness-loss","label":"longer illness loss","overrides":{"episodeQ":0.0273972602739726},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.005479452054794521,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.38284203313288345,"allPopulationQalys":0.5104560441771779,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.35699117965650407,"price10":16006922.091179712,"costPer10Qalys":16006922.091179712,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.35699117965650407,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"payer-on-failed-completion","label":"payer on failed completion","overrides":{"completion":0,"externalCost":100},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3.3,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.3619435715705219,"incomeUnknown":false,"totalEquivalent":-0.36852409156550675,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3619435715705219,"combinedEquivalentYears":-0.36852409156550675,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"payer-on-zero-efficacy","label":"payer on zero efficacy","overrides":{"response":0,"externalCost":100},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3.3,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.3619435715705219,"incomeUnknown":false,"totalEquivalent":-0.36852409156550675,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3619435715705219,"combinedEquivalentYears":-0.36852409156550675,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"clinical-patient-no-household-dedup","label":"clinical patient no household dedup","overrides":{"unique":0.5},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":220,"exposed":220,"union":66,"resourceChanged":9.4392,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":8.380799999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":185.6192,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.0584000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":23.4416,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":1.4999999999999973,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.016156783422737103,"incomeUnknown":false,"totalEquivalent":0.190471544419786,"price10":30000964.277404163,"costPer10Qalys":30000964.277404163,"incomeEquivalentYears":-0.016156783422737103,"combinedEquivalentYears":0.190471544419786,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-caregiver-work-resource","label":"no caregiver work resource","overrides":{"caregiverWorkMultiplier":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.030861986688428985,"incomeUnknown":false,"totalEquivalent":0.17576634115409412,"price10":32510945.85276856,"costPer10Qalys":32510945.85276856,"incomeEquivalentYears":-0.030861986688428985,"combinedEquivalentYears":0.17576634115409412,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-adult-work-resource","label":"no adult work resource","overrides":{"adultWorkMultiplier":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02648370277377738,"incomeUnknown":false,"totalEquivalent":0.18014462506874573,"price10":31720790.991234574,"costPer10Qalys":31720790.991234574,"incomeEquivalentYears":-0.02648370277377738,"combinedEquivalentYears":0.18014462506874573,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-age-known-resources","label":"no age known resources","overrides":{"childShare":0,"adultShare":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"age-unknown-burden-only-other-exposed","people":352,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.0329067134855203,"incomeUnknown":false,"totalEquivalent":0.1737216143570028,"price10":32893604.06389553,"costPer10Qalys":32893604.06389553,"incomeEquivalentYears":-0.0329067134855203,"combinedEquivalentYears":0.1737216143570028,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"flu-season-risk-example","label":"flu season risk example","overrides":{"response":0.5098,"illnessRisk":0.05,"episodeQ":0.009589041095890411,"T":1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.0004794520547945206,"illnessRisk":0.05,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":2.40605208,"clinicalPeople":60.564240000000005,"editionQalys":0.015133438178329421,"allPopulationQalys":0.020177917571105895,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":2.13626592,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":308.26373407999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":0.26978615999999994,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":38.93021383999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.03178262678781403,"incomeUnknown":false,"totalEquivalent":-0.01664918860948461,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.03178262678781403,"combinedEquivalentYears":-0.01664918860948461,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"lower-morbidity-risk","label":"lower morbidity risk","overrides":{"qOverride":0.0001},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.0001,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.0005264415995987841,"allPopulationQalys":0.0007019221327983789,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":-0.025324411876780577,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":-0.025324411876780577,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"qOverride":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":-0.03243137347136417,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":-0.03243137347136417,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"financial-only","label":"financial only","overrides":{"qOverride":0,"harm":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":-0.02585085347637936,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":-0.02585085347637936,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":0,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032906713485520295,"incomeUnknown":false,"totalEquivalent":-0.039487233480505105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032906713485520295,"combinedEquivalentYears":-0.039487233480505105,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":571433,"clinicalExposed":0,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":0,"exposed":0,"union":0,"resourceChanged":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"clinicalExposed":0,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":0,"exposed":0,"union":0,"resourceChanged":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"adverse","label":"adverse","overrides":{"qOverride":-0.02,"workGain":-500,"harm":0.005},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":-0.02,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":-3.0665223176629217,"allPopulationQalys":-4.088696423550562,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-500,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-500,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.17445953615761148,"incomeUnknown":false,"totalEquivalent":-3.240981853820533,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.17445953615761148,"combinedEquivalentYears":-3.240981853820533,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-recipient-resources","label":"no recipient resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.03290671348552029,"incomeUnknown":false,"totalEquivalent":0.1737216143570028,"price10":32893604.06389553,"costPer10Qalys":32893604.06389553,"incomeEquivalentYears":-0.03290671348552029,"combinedEquivalentYears":0.1737216143570028,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032906713485520295,"incomeUnknown":false,"totalEquivalent":-0.039487233480505105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032906713485520295,"combinedEquivalentYears":-0.039487233480505105,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.046721691964392166,"allPopulationQalys":0.06229558928585622,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.020870838488012806,"price10":273794941.3619406,"costPer10Qalys":273794941.3619406,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.020870838488012806,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"longer-protection","label":"longer protection","overrides":{"T":3},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.6145969970009179,"allPopulationQalys":0.8194626626678905,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.5887461435245385,"price10":9705931.941721214,"costPer10Qalys":9705931.941721214,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.5887461435245385,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":35.2,"resourceChanged":5.03424,"clinicalPeople":31.680000000000003,"editionQalys":0.06448909595085116,"allPopulationQalys":0.08598546126780154,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":4.46976,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":305.93023999999997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":0.56448,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":38.63551999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.030554760149139985,"incomeUnknown":false,"totalEquivalent":0.03393433580171117,"price10":168393748.24928352,"costPer10Qalys":168393748.24928352,"incomeEquivalentYears":-0.030554760149139985,"combinedEquivalentYears":0.03393433580171117,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":352,"resourceChanged":50.34240000000001,"clinicalPeople":316.8,"editionQalys":0.7041156394633747,"allPopulationQalys":0.938820852617833,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":44.69760000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":265.70239999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":5.6448,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":33.5552,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.009387180121717185,"incomeUnknown":false,"totalEquivalent":0.6947284593416576,"price10":8225271.216634834,"costPer10Qalys":8225271.216634834,"incomeEquivalentYears":-0.009387180121717185,"combinedEquivalentYears":0.6947284593416576,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"half-geography","label":"half geography","overrides":{"g":0.25},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.06887610928084104,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.25,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.25,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.25,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.25,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.25,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.008616951158793119,"incomeUnknown":false,"totalEquivalent":0.06025915812204792,"price10":94829237.21613051,"costPer10Qalys":94829237.21613051,"incomeEquivalentYears":-0.008616951158793119,"combinedEquivalentYears":0.06025915812204792,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.03290671348552029,"incomeUnknown":false,"totalEquivalent":0.1737216143570028,"price10":32893604.06389553,"costPer10Qalys":32893604.06389553,"incomeEquivalentYears":-0.03290671348552029,"combinedEquivalentYears":0.1737216143570028,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":45,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":45,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.018803798985573376,"incomeUnknown":false,"totalEquivalent":0.18782452885694972,"price10":30423768.582175594,"costPer10Qalys":30423768.582175594,"incomeEquivalentYears":-0.018803798985573376,"combinedEquivalentYears":0.18782452885694972,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"medicalGain":-30,"overlap":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.06973998627890429,"incomeUnknown":false,"totalEquivalent":0.13688834156361881,"price10":41744460.7387859,"costPer10Qalys":41744460.7387859,"incomeEquivalentYears":-0.06973998627890429,"combinedEquivalentYears":0.13688834156361881,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"medicalGain":-30,"overlap":1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.06973998627890429,"incomeUnknown":false,"totalEquivalent":0.13688834156361881,"price10":41744460.7387859,"costPer10Qalys":41744460.7387859,"incomeEquivalentYears":-0.06973998627890429,"combinedEquivalentYears":0.13688834156361881,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":30,"workGain":-100},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-90,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-90,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.05696280011701159,"incomeUnknown":false,"totalEquivalent":0.1496655277255115,"price10":38180669.16838829,"costPer10Qalys":38180669.16838829,"incomeEquivalentYears":-0.05696280011701159,"combinedEquivalentYears":0.1496655277255115,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":0.0070540971454695935,"incomeUnknown":false,"totalEquivalent":0.2136824249879927,"price10":26742161.880281456,"costPer10Qalys":26742161.880281456,"incomeEquivalentYears":0.0070540971454695935,"combinedEquivalentYears":0.2136824249879927,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":50},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.32236620348645184,"incomeUnknown":false,"totalEquivalent":-0.11573787564392873,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.32236620348645184,"combinedEquivalentYears":-0.11573787564392873,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"higher-payer-incidence","label":"higher payer incidence","overrides":{"payerLoss":100},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.11327039999999997,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.03714447432992472,"incomeUnknown":false,"totalEquivalent":0.16948385351259837,"price10":33716073.133628815,"costPer10Qalys":33716073.133628815,"incomeEquivalentYears":-0.03714447432992472,"combinedEquivalentYears":0.16948385351259837,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"higher-volunteer-opportunity","label":"higher volunteer opportunity","overrides":{"externalCost":100},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3.3,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.354887711561381,"incomeUnknown":false,"totalEquivalent":-0.14825938371885788,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.354887711561381,"combinedEquivalentYears":-0.14825938371885788,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"double-cost","label":"double cost","overrides":{"C":1142866},"costUSD":1142866,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.18077747436614375,"price10":63219491.477420345,"costPer10Qalys":63219491.477420345,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.18077747436614375,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"recognized-mixed-community-program-cost","label":"recognized mixed community program cost","overrides":{"C":222806},"costUSD":222806,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.18077747436614375,"price10":12324876.24806243,"costPer10Qalys":12324876.24806243,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.18077747436614375,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"half-connections","label":"half connections","overrides":{"N":220},"costUSD":571433,"clinicalExposed":220,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":176,"exposed":176,"union":52.8,"resourceChanged":7.551359999999999,"clinicalPeople":47.52,"editionQalys":0.10331416392126155,"allPopulationQalys":0.13775221856168207,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":6.7046399999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":148.49535999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":0.8467199999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":18.753279999999997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":1.199999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.01292542673818968,"incomeUnknown":false,"totalEquivalent":0.09038873718307187,"price10":63219491.477420345,"costPer10Qalys":63219491.477420345,"incomeEquivalentYears":-0.01292542673818968,"combinedEquivalentYears":0.09038873718307187,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"higher-connections","label":"higher connections","overrides":{"N":660},"costUSD":571433,"clinicalExposed":660,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":528,"exposed":528,"union":158.4,"resourceChanged":22.654080000000004,"clinicalPeople":142.56000000000003,"editionQalys":0.30994249176378463,"allPopulationQalys":0.41325665568504616,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":20.113920000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":445.48608,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":2.54016,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":56.25984,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":3.599999999999994,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.03877628021456905,"incomeUnknown":false,"totalEquivalent":0.2711662115492156,"price10":21073163.825806785,"costPer10Qalys":21073163.825806785,"incomeEquivalentYears":-0.03877628021456905,"combinedEquivalentYears":0.2711662115492156,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":308,"exposed":308,"union":92.39999999999999,"resourceChanged":13.214880000000003,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":11.733120000000003,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":259.86688000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.48176,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":32.818239999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.0999999999999965,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.022619496791831943,"incomeUnknown":false,"totalEquivalent":0.18400883105069116,"price10":31054650.841327306,"costPer10Qalys":31054650.841327306,"incomeEquivalentYears":-0.022619496791831943,"combinedEquivalentYears":0.18400883105069116,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.031494835985827,"incomeUnknown":false,"totalEquivalent":0.1751334918566961,"price10":32628424.976964317,"costPer10Qalys":32628424.976964317,"incomeEquivalentYears":-0.031494835985827,"combinedEquivalentYears":0.1751334918566961,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"higher-after-cost-work","label":"higher after cost work","overrides":{"workGain":500},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":0.038652700012303115,"incomeUnknown":false,"totalEquivalent":0.24528102785482622,"price10":23297072.953323256,"costPer10Qalys":23297072.953323256,"incomeEquivalentYears":0.038652700012303115,"combinedEquivalentYears":0.24528102785482622,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032906713485520295,"incomeUnknown":false,"totalEquivalent":-0.039487233480505105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032906713485520295,"combinedEquivalentYears":-0.039487233480505105,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0,"clinicalPeople":0,"editionQalys":-0.0065805199949848115,"allPopulationQalys":-0.008774026659979749,"incomePathways":[{"id":"pediatric-caregiver-households-other-exposed","people":310.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.199999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032906713485520295,"incomeUnknown":false,"totalEquivalent":-0.039487233480505105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032906713485520295,"combinedEquivalentYears":-0.039487233480505105,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"low-clinical-response","label":"low clinical response","overrides":{"response":0.05},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":0.9439199999999999,"clinicalPeople":5.94,"editionQalys":0.0067450329948594324,"allPopulationQalys":0.008993377326479243,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":0.8380799999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":309.56192,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":0.10583999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.094159999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032465722234948986,"incomeUnknown":false,"totalEquivalent":-0.025720689240089554,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032465722234948986,"combinedEquivalentYears":-0.025720689240089554,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-copay-otherwise-paid","label":"no copay otherwise paid","overrides":{"medicalGain":0,"payerLoss":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":15,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":15,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.027261320332871066,"incomeUnknown":false,"totalEquivalent":0.17936700750965204,"price10":31858311.510786075,"costPer10Qalys":31858311.510786075,"incomeEquivalentYears":-0.027261320332871066,"combinedEquivalentYears":0.17936700750965204,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":737810},"costUSD":737810,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.18077747436614375,"price10":40813160.07909545,"costPer10Qalys":40813160.07909545,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.18077747436614375,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"low-completed-dose","label":"low completed dose","overrides":{"completion":0.1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":1.67808,"clinicalPeople":10.560000000000002,"editionQalys":0.017109351986960508,"allPopulationQalys":0.022812469315947343,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":1.4899200000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":308.91008,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":0.18816,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":39.01183999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.032122729040060194,"incomeUnknown":false,"totalEquivalent":-0.015013377053099686,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.032122729040060194,"combinedEquivalentYears":-0.015013377053099686,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"no-volunteer-opportunity","label":"no volunteer opportunity","overrides":{"externalCost":0},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":15.102719999999998,"clinicalPeople":95.04,"editionQalys":0.2066283278425231,"allPopulationQalys":0.27550443712336414,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":13.409279999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":296.99071999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.6934399999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.50655999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02585085347637936,"incomeUnknown":false,"totalEquivalent":0.18077747436614375,"price10":31609745.738710172,"costPer10Qalys":31609745.738710172,"incomeEquivalentYears":-0.02585085347637936,"combinedEquivalentYears":0.18077747436614375,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"id":"full-completed-dose","label":"full completed dose","overrides":{"completion":1},"costUSD":571433,"clinicalExposed":440,"untreatedMorbidity":0.003,"illnessRisk":0.2,"resourceExposed":352,"exposed":352,"union":105.6,"resourceChanged":16.7808,"clinicalPeople":105.60000000000001,"editionQalys":0.23031819982446838,"allPopulationQalys":0.3070909330992912,"incomePathways":[{"id":"pediatric-caregiver-households-changed","people":14.8992,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"pediatric-caregiver-households-other-exposed","people":295.50079999999997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-changed","people":1.8816,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":20,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"adult-patient-households-other-exposed","people":37.3184,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]},{"id":"age-unknown-burden-only-other-exposed","people":2.399999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.75,"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 VFC/insurance, local health departments and other vaccination access without coalition support.","sourceIds":["services","finance","patient-mix","vaccine-trial","vaccine-economics","cg-cost"]}],"incomeEquivalent":-0.02506686903091926,"incomeUnknown":false,"totalEquivalent":0.20525133079354912,"price10":27840647.745898057,"costPer10Qalys":27840647.745898057,"incomeEquivalentYears":-0.02506686903091926,"combinedEquivalentYears":0.20525133079354912,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."}],"sensitivity":[{"label":"no illness risk","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"illness risk high","pricePer10Qalys":14248700.644083327,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"short illness loss","pricePer10Qalys":125719155.10722426,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"longer illness loss","pricePer10Qalys":16006922.091179712,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"payer on failed completion","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"payer on zero efficacy","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"clinical patient no household dedup","pricePer10Qalys":30000964.277404163,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no caregiver work resource","pricePer10Qalys":32510945.85276856,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no adult work resource","pricePer10Qalys":31720790.991234574,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no age known resources","pricePer10Qalys":32893604.06389553,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"flu season risk example","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"lower morbidity risk","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no recipient resources","pricePer10Qalys":32893604.06389553,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"short health","pricePer10Qalys":273794941.3619406,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"longer protection","pricePer10Qalys":9705931.941721214,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"low additionality","pricePer10Qalys":168393748.24928352,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"all additionality","pricePer10Qalys":8225271.216634834,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"half geography","pricePer10Qalys":94829237.21613051,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no positive overlap","pricePer10Qalys":32893604.06389553,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"full positive overlap","pricePer10Qalys":30423768.582175594,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"negative overlap zero","pricePer10Qalys":41744460.7387859,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"negative overlap one","pricePer10Qalys":41744460.7387859,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"mixed resources","pricePer10Qalys":38180669.16838829,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no access cost","pricePer10Qalys":26742161.880281456,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"high access cost","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"higher payer incidence","pricePer10Qalys":33716073.133628815,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"higher volunteer opportunity","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"double cost","pricePer10Qalys":63219491.477420345,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"recognized mixed community program cost","pricePer10Qalys":12324876.24806243,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"half connections","pricePer10Qalys":63219491.477420345,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"higher connections","pricePer10Qalys":21073163.825806785,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"household deduplication","pricePer10Qalys":31054650.841327306,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no net work gain","pricePer10Qalys":32628424.976964317,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"higher after cost work","pricePer10Qalys":23297072.953323256,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no eligible subgroup","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"low clinical response","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no copay otherwise paid","pricePer10Qalys":31858311.510786075,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"three full year mean cost","pricePer10Qalys":40813160.07909545,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"low completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"no volunteer opportunity","pricePer10Qalys":31609745.738710172,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."},{"label":"full completed dose","pricePer10Qalys":27840647.745898057,"assumptions":"Conditional FY2025 Shots for Tots and Teens supported patient envelope. Vaccine mix, unique household conversion, series protection, illness risk, coalition contribution, net resources and residence share are judgments. Other policy and education channels unknown."}],"missingInputs":["Vaccine/age mix and unique completed protection","Causal coalition additional uptake","Actual household resources and partner/public incidence","Measured CBSA recipient residence","Allocated support cost and marginal funding capacity"]},"sources":[{"id":"services","title":"Current supported clinic locations and VFC/public alternatives","url":"https://www.immunizecolorado.org/what-we-do/no-and-low-cost-vaccines/","publisher":"Immunize Colorado","published":null,"retrieved":"2026-10-06"},{"id":"annual","title":"2025 annual supported vaccination patient envelope","url":"https://www.immunizecolorado.org/wp-content/uploads/2026/01/Immunize-Colorado-2025-Annual-Report-1.pdf","publisher":"Immunize Colorado","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"FY2025 original full annual IRS cost","url":"https://projects.propublica.org/nonprofits/full_text/202631679349300913/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"finance-2024","title":"FY2024 original full annual IRS cost","url":"https://projects.propublica.org/nonprofits/full_text/202513149349304906/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2023","title":"FY2023 original full annual IRS cost","url":"https://projects.propublica.org/nonprofits/full_text/202401809349300915/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Current legal EIN and donation intake link","url":"https://www.immunizecolorado.org/get-involved/donate/","publisher":"Immunize Colorado","published":null,"retrieved":"2026-10-07"},{"id":"cg-cost","title":"Health and signed net income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"},{"id":"patient-mix","title":"2025 original patient age and clinic-county report","url":"https://www.immunizecolorado.org/wp-content/uploads/2026/01/Shots-for-Tots-and-Teens-2025-Year-End-Report.pdf","publisher":"Immunize Colorado","published":null,"retrieved":"2026-10-07"},{"id":"vaccine-trial","title":"Original placebo-controlled seasonal influenza efficacy trial","url":"https://pubmed.ncbi.nlm.nih.gov/30558818/","publisher":"Pepin et al., Vaccine / Elsevier; original trial abstract in PubMed","published":"2019-03-22","retrieved":"2026-10-07"},{"id":"vaccine-economics","title":"Original modeled health and economic benefits of routine childhood immunizations","url":"https://www.cdc.gov/mmwr/volumes/73/wr/mm7331a2.htm","publisher":"Zhou et al., CDC MMWR","published":"2024-08-08","retrieved":"2026-10-07"}]}