{"edition":"denver","organization":"Jefferson Center for Mental Health","organizationId":"org:jefferson-center","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":4312718.506852765,"canonicalPriceUSDPerTenEquivalentYears":43127185.06852765,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":4312718.506852765,"canonicalPriceUSDPerTenEquivalentYears":43127185.06852765,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"jefferson-center-initial-20261006","costScope":"FYJune2025 named recipient full functional expense plus netted event expense; no automatic related-entity aggregation. Partial depression channel benefits only.","geographicAttribution":"Judged .9 ten-county Denver CBSA share. Jefferson/Gilpin/Clear Creek service geography supports local presence, not measured resident share.","formula":"Health = (N clinical patients × judged eligible subgroup × delivered dose × incremental mode share × average annual trial-reference QALY − full patient process harm) × local share. Patient health is not reduced by household grouping. Household resources jointly log net gains and full access costs; distinct payer loss localized once. Price =10C/(health+signed income).","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without additional enhanced service.","attribution":"Judged .3 depression-compatible subgroup, .7 delivered transfer dose and .25 incremental enhanced-care share; native reach is not causal clinical gain.","uncertainty":"Eligibility, completion, active alternatives, clinical transfer, client residence, household grouping/resources and marginal gift capacity unmeasured. Other clinical channels unknown.","nativeOutcomes":"FY2025 original IRS reports OVER24,681 individuals and59,933 prescriptions. Lower count24,681 used as broad envelope only.","inputs":[{"name":"C","value":91195341,"unit":"USD annual","basis":"observed","rationale":"Observed FY2025 functional $91,077,877 plus $117,464 direct event expense.","sourceIds":["finance"]},{"name":"N","value":24681,"unit":"annual broad individual client envelope (rounded lower bound)","basis":"observed","rationale":"Observed FY2025 broad individual-client lower envelope24,681; not completed patients or household units.","sourceIds":["annual"]},{"name":"unique","value":0.85,"unit":"model parameter","basis":"judgment","rationale":"Judged .85 resource household grouping only; clinical patient count unchanged.","sourceIds":["services","cg-cost"]},{"name":"eligible","value":0.3,"unit":"model parameter","basis":"judgment","rationale":"Judged .3 broad-client share compatible with depression-care mechanism; trial excluded serious/crisis/substance primary conditions.","sourceIds":["services","cg-cost"]},{"name":"completion","value":0.7,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"b","value":0.25,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"response","value":1,"unit":"model parameter","basis":"judgment","rationale":"One because q already averages trial clinical response; no second responder efficacy factor.","sourceIds":["services","cg-cost"]},{"name":"q","value":0.02,"unit":"model parameter","basis":"judgment","rationale":"Conditional transferred CADET average .02 annual QALYs versus active usual care, CI−.02,.06; not recipient efficacy.","sourceIds":["services","cg-cost"]},{"name":"T","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"g","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":"Judged .1-year service engagement start shared by clinical care and access/resource costs.","sourceIds":["services","cg-cost"]},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"harm","value":0.0001,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"success","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":400,"unit":"model parameter","basis":"judgment","rationale":"Judged $400 after-tax/benefit/work-cost net adult or caregiver resources; no immediate child wages.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":20000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":43127185.06852765,"costPer10Qalys":43127185.06852765,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"trial-lower-interval","label":"trial lower interval","overrides":{"q":-0.02},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":-25.46943901304361,"allPopulationQalys":-28.299376681159565,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":-25.363736046948333,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":-25.363736046948333,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"trial-upper-interval","label":"trial upper interval","overrides":{"q":0.06},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":67.54938173024608,"allPopulationQalys":75.05486858916231,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":67.65508469634136,"price10":13479451.16162594,"costPer10Qalys":13479451.16162594,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":67.65508469634136,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"narrower-depression-subgroup","label":"narrower depression subgroup","overrides":{"eligible":0.1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":431.9175,"editionQalys":5.53683456805296,"allPopulationQalys":6.152038408947734,"incomePathways":[{"id":"changed-households","people":183.56493749999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20795.2850625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.5337316011630322,"incomeUnknown":false,"totalEquivalent":4.003102966889928,"price10":227811629.51411927,"costPer10Qalys":227811629.51411927,"incomeEquivalentYears":-1.5337316011630322,"combinedEquivalentYears":4.003102966889928,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-transfer-superiority","label":"no transfer superiority","overrides":{"b":0,"q":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":0,"clinicalPeople":0,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"other-exposed-households","people":20978.85,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":-4.568182712013368,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":-4.568182712013368,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"active-public-alternative-clinical-and-resource-null","label":"active public alternative clinical and resource null","overrides":{"q":0,"workGain":0,"medicalGain":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":-4.568182712013368,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":-4.568182712013368,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"clinical-patient-unit-no-household-reduction","label":"clinical patient unit no household reduction","overrides":{"unique":0.5},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":12340.5,"exposed":12340.5,"union":3085.125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":323.93812499999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":12016.561875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.062178215350161326,"incomeUnknown":false,"totalEquivalent":21.1021495739514,"price10":43216138.09077156,"costPer10Qalys":43216138.09077156,"incomeEquivalentYears":0.062178215350161326,"combinedEquivalentYears":21.1021495739514,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":-2.109030861125909,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":-2.109030861125909,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":0.10570296609527441,"price10":8627510122.82871,"costPer10Qalys":8627510122.82871,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":0.10570296609527441,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":0,"clinicalPeople":0,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"other-exposed-households","people":20978.85,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":-4.568182712013368,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":-4.568182712013368,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":91195341,"clinicalExposed":0,"resourceExposed":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"clinicalExposed":0,"resourceExposed":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":-133.9913965468816,"allPopulationQalys":-148.8793294965351,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-505,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-8.610588596703396,"incomeUnknown":false,"totalEquivalent":-142.60198514358498,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-8.610588596703396,"combinedEquivalentYears":-142.60198514358498,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-recipient-resources","label":"no recipient resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":18.686522473809056,"price10":48802735.30177644,"costPer10Qalys":48802735.30177644,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":18.686522473809056,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":0,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":-2.109030861125909,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":-2.109030861125909,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":3.5989424692344225,"allPopulationQalys":3.998824965816025,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":3.704645435329697,"price10":246164828.97474375,"costPer10Qalys":246164828.97474375,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":3.704645435329697,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":43127185.06852765,"costPer10Qalys":43127185.06852765,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":2097.8849999999998,"clinicalPeople":518.301,"editionQalys":7.0871482471077885,"allPopulationQalys":7.874609163453098,"incomePathways":[{"id":"changed-households","people":220.27792499999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20758.572075,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.369788144437201,"incomeUnknown":false,"totalEquivalent":5.717360102670588,"price10":159506029.64015248,"costPer10Qalys":159506029.64015248,"incomeEquivalentYears":-1.369788144437201,"combinedEquivalentYears":5.717360102670588,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":20978.85,"clinicalPeople":5183.009999999999,"editionQalys":90.80408691606851,"allPopulationQalys":100.8934299067428,"incomePathways":[{"id":"changed-households","people":2202.7792499999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":18776.07075,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":7.4831585187576515,"incomeUnknown":false,"totalEquivalent":98.28724543482616,"price10":9278451.19644453,"costPer10Qalys":9278451.19644453,"incomeEquivalentYears":7.4831585187576515,"combinedEquivalentYears":98.28724543482616,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"half-geography","label":"half geography","overrides":{"g":0.25},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":5.844436488500344,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.029361935026465114,"incomeUnknown":false,"totalEquivalent":5.873798423526809,"price10":155257866.24669954,"costPer10Qalys":155257866.24669954,"incomeEquivalentYears":0.029361935026465114,"combinedEquivalentYears":5.873798423526809,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":18.686522473809056,"price10":48802735.30177644,"costPer10Qalys":48802735.30177644,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":18.686522473809056,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":395,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.5406203567430277,"incomeUnknown":false,"totalEquivalent":23.580591715344266,"price10":38673898.47586299,"costPer10Qalys":38673898.47586299,"incomeEquivalentYears":2.5406203567430277,"combinedEquivalentYears":23.580591715344266,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"medicalGain":-30,"overlap":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.965123517285983,"incomeUnknown":false,"totalEquivalent":17.074847841315254,"price10":53409167.59406703,"costPer10Qalys":53409167.59406703,"incomeEquivalentYears":-3.965123517285983,"combinedEquivalentYears":17.074847841315254,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"medicalGain":-30,"overlap":1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.965123517285983,"incomeUnknown":false,"totalEquivalent":17.074847841315254,"price10":53409167.59406703,"costPer10Qalys":53409167.59406703,"incomeEquivalentYears":-3.965123517285983,"combinedEquivalentYears":17.074847841315254,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":30,"workGain":-100},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-90,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.4060456713588048,"incomeUnknown":false,"totalEquivalent":17.633925687242435,"price10":51715847.405423075,"costPer10Qalys":51715847.405423075,"incomeEquivalentYears":-3.4060456713588048,"combinedEquivalentYears":17.633925687242435,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.458540111475552,"incomeUnknown":false,"totalEquivalent":23.498511470076792,"price10":38808986.31223043,"costPer10Qalys":38808986.31223043,"incomeEquivalentYears":2.458540111475552,"combinedEquivalentYears":23.498511470076792,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":50},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":150,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-21.096339228280385,"incomeUnknown":false,"totalEquivalent":-0.05636786967914631,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-21.096339228280385,"combinedEquivalentYears":-0.05636786967914631,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"higher-payer-incidence","label":"higher payer incidence","overrides":{"payerLoss":100},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-4.9562533124999995,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3884840126666246,"incomeUnknown":false,"totalEquivalent":20.651487345934616,"price10":44159212.10534621,"costPer10Qalys":44159212.10534621,"incomeEquivalentYears":-0.3884840126666246,"combinedEquivalentYears":20.651487345934616,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"higher-volunteer-opportunity","label":"higher volunteer opportunity","overrides":{"externalCost":100},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-39.650026499999996,"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":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.849165229115715,"incomeUnknown":false,"totalEquivalent":17.190806129485523,"price10":53048903.18295344,"costPer10Qalys":53048903.18295344,"incomeEquivalentYears":-3.849165229115715,"combinedEquivalentYears":17.190806129485523,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"double-cost","label":"double cost","overrides":{"C":182390682},"costUSD":182390682,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":86254370.1370553,"costPer10Qalys":86254370.1370553,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"recognized-all-program-cost","label":"recognized all program cost","overrides":{"C":76489720},"costUSD":76489720,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":36172750.42899243,"costPer10Qalys":36172750.42899243,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"half-connections","label":"half connections","overrides":{"N":12340.5},"costUSD":91195341,"clinicalExposed":12340.5,"resourceExposed":10489.425,"exposed":10489.425,"union":2622.35625,"clinicalPeople":647.8762499999999,"editionQalys":10.51998567930062,"allPopulationQalys":11.688872977000688,"incomePathways":[{"id":"changed-households","people":275.34740624999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":10214.07759375,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.052851483047637204,"incomeUnknown":false,"totalEquivalent":10.572837162348257,"price10":86254370.1370553,"costPer10Qalys":86254370.1370553,"incomeEquivalentYears":0.052851483047637204,"combinedEquivalentYears":10.572837162348257,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"higher-connections","label":"higher connections","overrides":{"N":37021.5},"costUSD":91195341,"clinicalExposed":37021.5,"resourceExposed":31468.274999999998,"exposed":31468.274999999998,"union":7867.068749999999,"clinicalPeople":1943.6287499999996,"editionQalys":31.559957037901857,"allPopulationQalys":35.06661893100206,"incomePathways":[{"id":"changed-households","people":826.0422187499998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":30642.232781249997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.1585544491429105,"incomeUnknown":false,"totalEquivalent":31.71851148704477,"price10":28751456.71235177,"costPer10Qalys":28751456.71235177,"incomeEquivalentYears":0.1585544491429105,"combinedEquivalentYears":31.71851148704477,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":17276.699999999997,"exposed":17276.699999999997,"union":4319.174999999999,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":453.5133749999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":16823.186625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.08704950149022594,"incomeUnknown":false,"totalEquivalent":21.127020860091466,"price10":43165262.91327058,"costPer10Qalys":43165262.91327058,"incomeEquivalentYears":0.08704950149022594,"combinedEquivalentYears":21.127020860091466,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":18.686522473809056,"price10":48802735.30177644,"costPer10Qalys":48802735.30177644,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":18.686522473809056,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"higher-after-cost-work","label":"higher after cost work","overrides":{"workGain":500},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":245,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.7166855786138808,"incomeUnknown":false,"totalEquivalent":21.75665693721512,"price10":41916063.32864902,"costPer10Qalys":41916063.32864902,"incomeEquivalentYears":0.7166855786138808,"combinedEquivalentYears":21.75665693721512,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":0,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"other-exposed-households","people":20978.85,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":-4.568182712013368,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":-4.568182712013368,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":0,"editionQalys":-2.2147338272211834,"allPopulationQalys":-2.460815363579093,"incomePathways":[{"id":"other-exposed-households","people":20978.85,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.3534488847921846,"incomeUnknown":false,"totalEquivalent":-4.568182712013368,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.3534488847921846,"combinedEquivalentYears":-4.568182712013368,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"low-clinical-response","label":"low clinical response","overrides":{"response":0.25},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":323.93812499999996,"editionQalys":3.5989424692344225,"allPopulationQalys":3.998824965816025,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":3.704645435329697,"price10":246164828.97474375,"costPer10Qalys":246164828.97474375,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":3.704645435329697,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-copay-otherwise-paid","label":"no copay otherwise paid","overrides":{"medicalGain":0,"payerLoss":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":43127185.06852765,"costPer10Qalys":43127185.06852765,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":86646306.66666667},"costUSD":86646306.66666667,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":40975901.42371127,"costPer10Qalys":40975901.42371127,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"low-completed-dose","label":"low completed dose","overrides":{"completion":0.1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":185.1075,"editionQalys":1.1073669136105913,"allPopulationQalys":1.2304076817895457,"incomePathways":[{"id":"changed-households","people":78.6706875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20900.179312499997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.0021414775225477,"incomeUnknown":false,"totalEquivalent":-0.8947745639119564,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.0021414775225477,"combinedEquivalentYears":-0.8947745639119564,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"no-volunteer-opportunity","label":"no volunteer opportunity","overrides":{"externalCost":0},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1295.7524999999998,"editionQalys":21.03997135860124,"allPopulationQalys":23.377745954001377,"incomePathways":[{"id":"changed-households","people":550.6948124999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20428.1551875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.10570296609527441,"incomeUnknown":false,"totalEquivalent":21.145674324696515,"price10":43127185.06852765,"costPer10Qalys":43127185.06852765,"incomeEquivalentYears":0.10570296609527441,"combinedEquivalentYears":21.145674324696515,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"id":"full-completed-dose","label":"full completed dose","overrides":{"completion":1},"costUSD":91195341,"clinicalExposed":24681,"resourceExposed":20978.85,"exposed":20978.85,"union":5244.7125,"clinicalPeople":1851.0749999999998,"editionQalys":31.00627358109656,"allPopulationQalys":34.45141509010729,"incomePathways":[{"id":"changed-households","people":786.706875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":195,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":20192.143125,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.9,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Medicaid/public mental-health provision, other clinicians and active usual care without the recipient additional service.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":1.1596251879041861,"incomeUnknown":false,"totalEquivalent":32.16589876900075,"price10":28351560.034096643,"costPer10Qalys":28351560.034096643,"incomeEquivalentYears":1.1596251879041861,"combinedEquivalentYears":32.16589876900075,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."}],"sensitivity":[{"label":"trial lower interval","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"trial upper interval","pricePer10Qalys":13479451.16162594,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"narrower depression subgroup","pricePer10Qalys":227811629.51411927,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no transfer superiority","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"active public alternative clinical and resource null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"clinical patient unit no household reduction","pricePer10Qalys":43216138.09077156,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"financial only","pricePer10Qalys":8627510122.82871,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no recipient resources","pricePer10Qalys":48802735.30177644,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"short health","pricePer10Qalys":246164828.97474375,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"one year health","pricePer10Qalys":43127185.06852765,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"low additionality","pricePer10Qalys":159506029.64015248,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"all additionality","pricePer10Qalys":9278451.19644453,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"half geography","pricePer10Qalys":155257866.24669954,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no positive overlap","pricePer10Qalys":48802735.30177644,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"full positive overlap","pricePer10Qalys":38673898.47586299,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"negative overlap zero","pricePer10Qalys":53409167.59406703,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"negative overlap one","pricePer10Qalys":53409167.59406703,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"mixed resources","pricePer10Qalys":51715847.405423075,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no access cost","pricePer10Qalys":38808986.31223043,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"high access cost","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"higher payer incidence","pricePer10Qalys":44159212.10534621,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"higher volunteer opportunity","pricePer10Qalys":53048903.18295344,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"double cost","pricePer10Qalys":86254370.1370553,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"recognized all program cost","pricePer10Qalys":36172750.42899243,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"half connections","pricePer10Qalys":86254370.1370553,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"higher connections","pricePer10Qalys":28751456.71235177,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"household deduplication","pricePer10Qalys":43165262.91327058,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no net work gain","pricePer10Qalys":48802735.30177644,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"higher after cost work","pricePer10Qalys":41916063.32864902,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no eligible subgroup","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"low clinical response","pricePer10Qalys":246164828.97474375,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no copay otherwise paid","pricePer10Qalys":43127185.06852765,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"three full year mean cost","pricePer10Qalys":40975901.42371127,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"low completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"no volunteer opportunity","pricePer10Qalys":43127185.06852765,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."},{"label":"full completed dose","pricePer10Qalys":28351560.034096643,"assumptions":"Conditional FY2025 broad client envelope with a judged depression-compatible subgroup, not summed statewide families or completed successes. The original CADET .02 average QALY is a conditional transfer reference, not all-recipient clinical efficacy; subgroup, delivery, household resources and alternative providers are judgments. Full annual costs include unknown other channels."}],"missingInputs":["Eligible depression clients and completed dose","Local controlled clinical outcomes and fidelity","Deduplicated household resources and residence","Other crisis/substance/pharmacy effects","Allocated channel costs and marginal donor capacity"]},"sources":[{"id":"services","title":"Current community services and public access","url":"https://www.jcmh.org/about-us/","publisher":"Jefferson Center for Mental Health","published":null,"retrieved":"2026-10-06"},{"id":"annual","title":"Original FY2025 broad clients and prescriptions","url":"https://projects.propublica.org/nonprofits/full_text/202631279349302023/IRS990","publisher":"Jefferson Center for Mental Health","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2025 full annual cost","url":"https://projects.propublica.org/nonprofits/full_text/202631279349302023/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2024","title":"Original FY2024 full annual cost","url":"https://projects.propublica.org/nonprofits/full_text/202511119349300041/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2023","title":"Original FY2023 full annual cost","url":"https://projects.propublica.org/nonprofits/full_text/202431249349300543/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"trial","title":"Original CADET randomized trial scientific summary","url":"https://www.ncbi.nlm.nih.gov/books/NBK344151/","publisher":"Richards et al., NIHR","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Current giving page and recipient","url":"https://www.jcmh.org/for-our-community/donate/","publisher":"Jefferson Center for Mental Health","published":null,"retrieved":"2026-10-06"},{"id":"recipient","title":"ColoradoGives current legal recipient EIN and service counties","url":"https://www.coloradogives.org/organization/JeffersonCenter","publisher":"Jefferson Center for Mental Health","published":null,"retrieved":"2026-10-06"},{"id":"fees","title":"Current fees and Medicaid access","url":"https://www.jcmh.org/getting-started/fees-medicaid-information/","publisher":"Jefferson Center for Mental Health","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and signed income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"}]}