{"edition":"denver","organization":"Tepeyac Community Health Center","organizationId":"org:tepeyac","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":5328773.313384626,"canonicalPriceUSDPerTenEquivalentYears":53287733.13384626,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":5328773.313384626,"canonicalPriceUSDPerTenEquivalentYears":53287733.13384626,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"tepeyac-initial-20261006","costScope":"Full calendar2024 IRS recipient functional plus netted direct event expenses; new clinic scale and capital/recognized resource boundaries uncertain. Partial integrated BHbenefits only.","geographicAttribution":"Judged .95share of unique patients resident in ten-county Denver CBSA19740;73zipcodes and MetroDenver description support presence, not measured 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":"Other safety-net primary care and covered providers, usual depression treatment, sliding fees and HHS-funded services without Tepeyac integration.","attribution":"Judged .15depression-compatible subgroup,.7delivery-transfer and .3incremental enhanced-care share; .02trial-average utility is not recipient efficacy.","uncertainty":"Eligibility, completion, active alternatives, clinical transfer, client residence, household grouping/resources and marginal gift capacity unmeasured. Other clinical channels unknown.","nativeOutcomes":"2024annual7,901unique patients/35,438visits;5427behavioral/6248dental/18179primary visits not summed as people.","inputs":[{"name":"C","value":18893488,"unit":"USD annual","basis":"observed","rationale":"Observed FY2024 functional18,759,847 plus133,641directevent expense.","sourceIds":["finance"]},{"name":"N","value":7901,"unit":"annual observed unique patients","basis":"observed","rationale":"Observed2024annual7,901unique patients, not visits or completed BHpatients.","sourceIds":["annual"]},{"name":"unique","value":0.85,"unit":"model parameter","basis":"judgment","rationale":"Judged .85resource household grouping only; clinical patients remain7,901.","sourceIds":["services","cg-cost"]},{"name":"eligible","value":0.15,"unit":"model parameter","basis":"judgment","rationale":"Judged .15depression-compatible subgroup; service visits/dose provide plausibility not measured completion.","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":0.3,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"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":0.95,"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":300,"unit":"model parameter","basis":"judgment","rationale":"Judged300net after-tax/benefit/work-cost adult or caregiver household resources, no 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":53287733.13384626,"costPer10Qalys":53287733.13384626,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":-5.463171130475765,"allPopulationQalys":-5.750706453132385,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":-5.884022579661122,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":-5.884022579661122,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":13.395994963769342,"allPopulationQalys":14.101047330283517,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":12.975143514583985,"price10":14561294.045621792,"costPer10Qalys":14561294.045621792,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":12.975143514583985,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":165.92099999999996,"editionQalys":2.394814742126363,"allPopulationQalys":2.520857623290908,"incomePathways":[{"id":"changed-households","people":70.51642499999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6645.333575,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.545651880484234,"incomeUnknown":false,"totalEquivalent":1.849162861642129,"price10":102173196.27121347,"costPer10Qalys":102173196.27121347,"incomeEquivalentYears":-0.545651880484234,"combinedEquivalentYears":1.849162861642129,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":0,"clinicalPeople":0,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"other-exposed-households","people":6715.849999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819885,"incomeUnknown":false,"totalEquivalent":-1.543632349996477,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819885,"combinedEquivalentYears":-1.543632349996477,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819882,"incomeUnknown":false,"totalEquivalent":-1.5436323499964768,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819882,"combinedEquivalentYears":-1.5436323499964768,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":3950.5,"exposed":3950.5,"union":1185.1499999999999,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":62.22037499999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":3888.279625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2475596759913864,"incomeUnknown":false,"totalEquivalent":3.7188522406554028,"price10":50804621.365301274,"costPer10Qalys":50804621.365301274,"incomeEquivalentYears":-0.2475596759913864,"combinedEquivalentYears":3.7188522406554028,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":-1.1692310560998453,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":-1.1692310560998453,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":-0.4208514491853567,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":-0.4208514491853567,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":0,"clinicalPeople":0,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"other-exposed-households","people":6715.849999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819885,"incomeUnknown":false,"totalEquivalent":-1.543632349996477,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819885,"combinedEquivalentYears":-1.543632349996477,"assumptions":"Conditional FY2024 unique patient 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":18893488,"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 FY2024 unique patient 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 FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":-42.13377186928571,"allPopulationQalys":-44.35133880977443,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-505,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.0638609253711975,"incomeUnknown":false,"totalEquivalent":-44.197632794656904,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-2.0638609253711975,"combinedEquivalentYears":-44.197632794656904,"assumptions":"Conditional FY2024 unique patient 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":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":null,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819882,"incomeUnknown":false,"totalEquivalent":3.171159173564801,"price10":59579122.22602572,"costPer10Qalys":59579122.22602572,"incomeEquivalentYears":-0.7952527430819882,"combinedEquivalentYears":3.171159173564801,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":0,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"other-exposed-households","people":6715.849999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819885,"incomeUnknown":false,"totalEquivalent":-1.543632349996477,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819885,"combinedEquivalentYears":-1.543632349996477,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":0.4303182739758308,"allPopulationQalys":0.45296660418508505,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":0.00946682479047406,"price10":19957576503.382072,"costPer10Qalys":19957576503.382072,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":0.00946682479047406,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":53287733.13384626,"costPer10Qalys":53287733.13384626,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":671.585,"clinicalPeople":82.9605,"editionQalys":0.8232175676059371,"allPopulationQalys":0.8665448080062497,"incomePathways":[{"id":"changed-households","people":35.2582125,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6680.5917875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.6704523117831113,"incomeUnknown":false,"totalEquivalent":0.15276525582282585,"price10":1236766036.7690084,"costPer10Qalys":1236766036.7690084,"incomeEquivalentYears":-0.6704523117831113,"combinedEquivalentYears":0.15276525582282585,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":6715.849999999999,"clinicalPeople":829.6049999999999,"editionQalys":14.967592138289767,"allPopulationQalys":15.755360145568176,"incomePathways":[{"id":"changed-households","people":352.5821249999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6363.267875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.4527515699067832,"incomeUnknown":false,"totalEquivalent":15.420343708196551,"price10":12252313.15042435,"costPer10Qalys":12252313.15042435,"incomeEquivalentYears":0.4527515699067832,"combinedEquivalentYears":15.420343708196551,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":1.0437926096438919,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11075038136456758,"incomeUnknown":false,"totalEquivalent":0.9330422282793243,"price10":202493385.9086158,"costPer10Qalys":202493385.9086158,"incomeEquivalentYears":-0.11075038136456758,"combinedEquivalentYears":0.9330422282793243,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819882,"incomeUnknown":false,"totalEquivalent":3.171159173564801,"price10":59579122.22602572,"costPer10Qalys":59579122.22602572,"incomeEquivalentYears":-0.7952527430819882,"combinedEquivalentYears":3.171159173564801,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":295,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.049227638529216855,"incomeUnknown":false,"totalEquivalent":3.9171842781175723,"price10":48232318.57011176,"costPer10Qalys":48232318.57011176,"incomeEquivalentYears":-0.049227638529216855,"combinedEquivalentYears":3.9171842781175723,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.122012847555519,"incomeUnknown":false,"totalEquivalent":2.8443990690912697,"price10":66423478.3554338,"costPer10Qalys":66423478.3554338,"incomeEquivalentYears":-1.122012847555519,"combinedEquivalentYears":2.8443990690912697,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-135,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.122012847555519,"incomeUnknown":false,"totalEquivalent":2.8443990690912697,"price10":66423478.3554338,"costPer10Qalys":66423478.3554338,"incomeEquivalentYears":-1.122012847555519,"combinedEquivalentYears":2.8443990690912697,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-90,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.0086622173099293,"incomeUnknown":false,"totalEquivalent":2.9577496993368597,"price10":63877913.68632715,"costPer10Qalys":63877913.68632715,"incomeEquivalentYears":-1.0086622173099293,"combinedEquivalentYears":2.9577496993368597,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":150,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.37430804239521,"incomeUnknown":false,"totalEquivalent":4.340719959041999,"price10":43526161.96915364,"costPer10Qalys":43526161.96915364,"incomeEquivalentYears":0.37430804239521,"combinedEquivalentYears":4.340719959041999,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-7.586246683959993,"incomeUnknown":false,"totalEquivalent":-3.6198347673132036,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-7.586246683959993,"combinedEquivalentYears":-3.6198347673132036,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.0048590562499997,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5210417758359769,"incomeUnknown":false,"totalEquivalent":3.4453701408108124,"price10":54837324.37396036,"costPer10Qalys":54837324.37396036,"incomeEquivalentYears":-0.5210417758359769,"combinedEquivalentYears":3.4453701408108124,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-6.699060374999998,"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":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.088824997307113,"incomeUnknown":false,"totalEquivalent":2.8775869193396764,"price10":65657401.599307775,"costPer10Qalys":65657401.599307775,"incomeEquivalentYears":-1.088824997307113,"combinedEquivalentYears":2.8775869193396764,"assumptions":"Conditional FY2024 unique patient 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":37786976},"costUSD":37786976,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":106575466.26769252,"costPer10Qalys":106575466.26769252,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":"functional-only-cost-boundary","label":"functional only cost boundary","overrides":{"C":18759847},"costUSD":18759847,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":52910808.24079632,"costPer10Qalys":52910808.24079632,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":3950.5},"costUSD":18893488,"clinicalExposed":3950.5,"resourceExposed":3357.9249999999997,"exposed":3357.9249999999997,"union":1007.3774999999998,"clinicalPeople":124.44074999999998,"editionQalys":1.9832059583233945,"allPopulationQalys":2.0875852192877837,"incomePathways":[{"id":"changed-households","people":52.88731874999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":3305.03768125,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.21042572459267836,"incomeUnknown":false,"totalEquivalent":1.7727802337307161,"price10":106575466.26769252,"costPer10Qalys":106575466.26769252,"incomeEquivalentYears":-0.21042572459267836,"combinedEquivalentYears":1.7727802337307161,"assumptions":"Conditional FY2024 unique patient 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":11851.5},"costUSD":18893488,"clinicalExposed":11851.5,"resourceExposed":10073.775,"exposed":10073.775,"union":3022.1324999999997,"clinicalPeople":373.32225,"editionQalys":5.949617874970183,"allPopulationQalys":6.262755657863351,"incomePathways":[{"id":"changed-households","people":158.66195624999997,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":9915.11304375,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.6312771737780353,"incomeUnknown":false,"totalEquivalent":5.318340701192148,"price10":35525155.42256418,"costPer10Qalys":35525155.42256418,"incomeEquivalentYears":-0.6312771737780353,"combinedEquivalentYears":5.318340701192148,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":5530.7,"exposed":5530.7,"union":1659.2099999999998,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":87.10852499999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":5443.591475,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.34658354638794103,"incomeUnknown":false,"totalEquivalent":3.619828370258848,"price10":52194430.41894541,"costPer10Qalys":52194430.41894541,"incomeEquivalentYears":-0.34658354638794103,"combinedEquivalentYears":3.619828370258848,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819882,"incomeUnknown":false,"totalEquivalent":3.171159173564801,"price10":59579122.22602572,"costPer10Qalys":59579122.22602572,"incomeEquivalentYears":-0.7952527430819882,"combinedEquivalentYears":3.171159173564801,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":245,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.17279617661107916,"incomeUnknown":false,"totalEquivalent":3.79361574003571,"price10":49803378.34591057,"costPer10Qalys":49803378.34591057,"incomeEquivalentYears":-0.17279617661107916,"combinedEquivalentYears":3.79361574003571,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":0,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"other-exposed-households","people":6715.849999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819885,"incomeUnknown":false,"totalEquivalent":-1.543632349996477,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819885,"combinedEquivalentYears":-1.543632349996477,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":0,"editionQalys":-0.7483796069144886,"allPopulationQalys":-0.787768007278409,"incomePathways":[{"id":"other-exposed-households","people":6715.849999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7952527430819885,"incomeUnknown":false,"totalEquivalent":-1.543632349996477,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7952527430819885,"combinedEquivalentYears":-1.543632349996477,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":62.22037499999999,"editionQalys":0.4303182739758308,"allPopulationQalys":0.45296660418508505,"incomePathways":[{"id":"changed-households","people":26.443659374999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6689.406340625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7016524196078304,"incomeUnknown":false,"totalEquivalent":-0.27133414563199965,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7016524196078304,"combinedEquivalentYears":-0.27133414563199965,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":53287733.13384626,"costPer10Qalys":53287733.13384626,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":12124448.333333334},"costUSD":12124448.333333334,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":34196140.34114684,"costPer10Qalys":34196140.34114684,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":35.5545,"editionQalys":-0.07483796069144893,"allPopulationQalys":-0.07877680072784099,"incomePathways":[{"id":"changed-households","people":15.110662499999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6700.739337499999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.741766843953898,"incomeUnknown":false,"totalEquivalent":-0.8166048046453469,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.741766843953898,"combinedEquivalentYears":-0.8166048046453469,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":248.88149999999996,"editionQalys":3.966411916646789,"allPopulationQalys":4.1751704385755675,"incomePathways":[{"id":"changed-households","people":105.77463749999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6610.0753625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4208514491853567,"incomeUnknown":false,"totalEquivalent":3.5455604674614323,"price10":53287733.13384626,"costPer10Qalys":53287733.13384626,"incomeEquivalentYears":-0.4208514491853567,"combinedEquivalentYears":3.5455604674614323,"assumptions":"Conditional FY2024 unique patient 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":18893488,"clinicalExposed":7901,"resourceExposed":6715.849999999999,"exposed":6715.849999999999,"union":2014.7549999999997,"clinicalPeople":355.54499999999996,"editionQalys":5.987036855315907,"allPopulationQalys":6.30214405822727,"incomePathways":[{"id":"changed-households","people":151.10662499999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":145,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":6564.743374999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-5,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Other primary-care safety-net clinics, covered providers and active usual care without Tepeyac integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.26039375180108604,"incomeUnknown":false,"totalEquivalent":5.726643103514821,"price10":32992256.82215784,"costPer10Qalys":32992256.82215784,"incomeEquivalentYears":-0.26039375180108604,"combinedEquivalentYears":5.726643103514821,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":14561294.045621792,"assumptions":"Conditional FY2024 unique patient 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":102173196.27121347,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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":50804621.365301274,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":null,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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":59579122.22602572,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":19957576503.382072,"assumptions":"Conditional FY2024 unique patient 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":53287733.13384626,"assumptions":"Conditional FY2024 unique patient 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":1236766036.7690084,"assumptions":"Conditional FY2024 unique patient 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":12252313.15042435,"assumptions":"Conditional FY2024 unique patient 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":202493385.9086158,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":59579122.22602572,"assumptions":"Conditional FY2024 unique patient 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":48232318.57011176,"assumptions":"Conditional FY2024 unique patient 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":66423478.3554338,"assumptions":"Conditional FY2024 unique patient 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":66423478.3554338,"assumptions":"Conditional FY2024 unique patient 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":63877913.68632715,"assumptions":"Conditional FY2024 unique patient 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":43526161.96915364,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":54837324.37396036,"assumptions":"Conditional FY2024 unique patient 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":65657401.599307775,"assumptions":"Conditional FY2024 unique patient 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":106575466.26769252,"assumptions":"Conditional FY2024 unique patient 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":"functional only cost boundary","pricePer10Qalys":52910808.24079632,"assumptions":"Conditional FY2024 unique patient 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":106575466.26769252,"assumptions":"Conditional FY2024 unique patient 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":35525155.42256418,"assumptions":"Conditional FY2024 unique patient 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":52194430.41894541,"assumptions":"Conditional FY2024 unique patient 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":59579122.22602572,"assumptions":"Conditional FY2024 unique patient 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":49803378.34591057,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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 FY2024 unique patient 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":null,"assumptions":"Conditional FY2024 unique patient 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":53287733.13384626,"assumptions":"Conditional FY2024 unique patient 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":34196140.34114684,"assumptions":"Conditional FY2024 unique patient 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 FY2024 unique patient 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":53287733.13384626,"assumptions":"Conditional FY2024 unique patient 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":32992256.82215784,"assumptions":"Conditional FY2024 unique patient 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 integrated bilingual behavioral-health services","url":"https://www.tepeyachealth.org/behavioralhealth","publisher":"Tepeyac Community Health Center","published":null,"retrieved":"2026-10-06"},{"id":"annual","title":"2024annual unique patients and visits","url":"https://www.tepeyachealth.org/s/2024-Tepeyac-Health-Annual-Report-FINAL.pdf","publisher":"Tepeyac Community Health Center","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2024 full annual cost","url":"https://projects.propublica.org/nonprofits/full_text/202513169349303846/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/202403209349322640/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2022","title":"Original FY2022 full annual cost","url":"https://projects.propublica.org/nonprofits/full_text/202343149349305739/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"fees","title":"Current insurance and sliding-fee alternatives","url":"https://www.tepeyachealth.org/payment-insurance","publisher":"Tepeyac Community Health Center","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Own current Blackbaud donation intake","url":"https://www.tepeyachealth.org/donate","publisher":"Tepeyac Community Health Center","published":null,"retrieved":"2026-10-06"},{"id":"trial","title":"Original CADET randomized utility comparison","url":"https://www.ncbi.nlm.nih.gov/books/NBK344151/","publisher":"NIHR Journals Library / original CADET investigators","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"}]}