▸ Primary drivers · state Medicaid agency, per Canvas Dx assessment · sum → $13,500 Primary Value Total
FWA prevention · authorization anchor
Primary · 01
$2,500 per case
Indiana OIG found $56.0M in improper ABA payments (Dec 2024) across ~25,000 active ABA cases/year, implying a $2,240 floor per case. Wisconsin, Maine, and Colorado audits in the same series reach similar orders of magnitude (WI $18.5M, ME $45.6M, CO $77.8M). The root cause every OIG report cites is the diagnostic-anchor gap: no defensible, independent Dx record to justify ABA authorization. Canvas Dx installs the authorization anchor before improper billing starts — an FDA-cleared, algorithm-locked Dx tied to the authorization, independent of referral relationships and geography. Enforcement mechanisms against over-billing, phantom-service, and caseload-stacking remain; Canvas Dx closes the diagnostic-integrity gap those enforcement mechanisms repeatedly surface downstream.
Four-audit improper-payment average ÷ active ABA cases/yr = per-case floor → $2,500 target
HHS OIG Audit Series 2019–2026 (IN A-05-22-00025, WI A-05-21-00020, ME A-01-22-00501, CO A-07-22-02821).
Neuroplasticity NPV · lifetime dependency reduction
Primary · 02
$5,000 per case · modeled
The largest long-horizon driver. Buescher et al. JAMA Pediatrics 2014 establishes the $1.4M lifetime Medicaid cost per autism-without-ID child and $2.4M with ID. A 5% reduction in lifetime dependency — supported by Harstad 2023 (37% non-persistence at early dx) and Cidav 2017 (service-utilization offset post-EI) — produces a $70K undiscounted lifetime savings per early-dx child. Discounted to present value at 7% over a 30-year horizon yields ~$5,000 per assessment. Accrues to the Medicaid agency because the Medicaid program carries the lifetime obligation for enrolled children. Modeled: components sourced, composite derived.
$1.4M lifetime × 5% dependency reduction × NPV@7%, 30-yr → ~$5,000 per assessment
Buescher et al. JAMA Pediatrics 2014 ($1.4M–$2.4M lifetime); Harstad JAMA Pediatrics 2023 (37% non-persistence); Cidav JAACAP 2017 (service-utilization offset). Modeled.
Specialist capacity reallocation
Primary · 03
$1,000 per case · modeled
Today’s specialist evaluation is 6–8 hours of billable specialist time plus family commute to a specialty center. Canvas Dx delivers a DSM-5 Dx report at the pediatrician in ~1 hour of billable clinician time — the state’s developmental-specialist workforce is freed to evaluate the Indeterminate cohort (18.77% Mid + 13.22% Low + 4.82% High, per Salomon 2025) where clinical nuance modifies the Canvas Dx output. Monetizes the redirected specialist time at loaded hourly cost against SDBP 2024 workforce benchmarks. Modeled: workforce data × loaded hourly cost × redirected-hours per Canvas Dx assessment.
Hours redirected × loaded specialist hourly cost → per-assessment value
SDBP 2024 workforce data; Megerian NPJ Digital Medicine 2022 (~1 hr Canvas Dx clinician time, telehealth-validated); specialist-evaluation time benchmarks. Modeled.
ED / crisis avoidance
Primary · 04
$3,750 per case
Undiagnosed and incorrectly-routed children present to the Medicaid-financed emergency department at higher rates for behavioral crisis events. HCUP state ED database 2022 shows ~0.3 Medicaid psychiatric ED encounters per under-6 autism-cohort child over a three-year window; per-encounter Medicaid FFS cost at ~$12,500. Canvas Dx + right-matched early intervention reduces crisis rates by establishing stepped-care before the behavioral-escalation pattern embeds. 0.3 × $12,500 = $3,750 per case.
0.3 psychiatric ED encounters avoided × $12,500 Medicaid FFS ED cost → $3,750 per case
HCUP State ED Database 2022; AHRQ behavioral crisis benchmarks.
DEV-CH quality compliance
Primary · 05
$450 per case
CMS Child Core Set 2024 made DEV-CH mandatory for measurement year 2024 — states are measured on developmental screening completion for children under three. Canvas Dx closes both halves of the loop (screen + documented Dx outcome) at the pediatrician, in the same visit. 41% of screen-positive children never reach formal evaluation under the specialist-only pathway (Monteiro et al. Pediatrics 2019); the loop closes at the PCP with Canvas Dx. Per-compliant-child value sits in a $300–$600 range across state programs (Oregon CCO quality metrics, DHCS CalAIM quality withhold); midpoint $450.
$300–$600 midpoint × DEV-CH-compliant children × deployment rate
CMS Child Core Set 2024 (DEV-CH mandatory MY2024); Monteiro et al. Pediatrics 2019 (41% unevaluated); Oregon CCO quality metrics 2024; DHCS CalAIM quality withhold.
EPSDT / OON avoidance (state-captured)
Primary · 06
$800 per case · modeled
Under EPSDT (42 U.S.C. § 1396d(r)) the state is obligated to deliver timely diagnostic and treatment services to Medicaid-enrolled children. Network-adequacy failures cascade into out-of-network single-case agreement obligations — typically $4K–$7.5K per specialist eval. Canvas Dx at the pediatrician establishes documented in-network access, removing the OON trigger at the state level. The state-captured share (net of MCO-captured benefit, which is accounted for in the Secondary band) is modeled at $800 per case.
OON trigger rate × state-captured share × $4K–$7.5K SCA rate → $800 per case
EPSDT 42 U.S.C. § 1396d(r); Mercer 2024 (OON SCA benchmarks); MHPAEA enforcement guidance. Modeled.
▸ Secondary drivers · MCO-level, captured by state through capitation rate-setting · not additive to $13,500
Risk adjustment revenue · HCC/RAF
Secondary · MCO
+$3.20 PMPM per coded child
Under CMS HCC102 (autism) methodology, accurate autism coding produces +$3.20 PMPM per diagnosed child for Medicaid MCOs operating under risk-adjusted contracts. Recurring revenue, not one-time. A 4,000-child cohort generates ~$153,600/year capitated uplift. The diagnosis must be documented through a defensible record — Canvas Dx is engineered to produce that record. Captured by the state indirectly through capitation rate-setting pressure; not additive to the state’s Primary Value Total.
$3.20 PMPM × 12 × autism cohort (coded) = annual capitated uplift
CMS HCC RAF methodology; HCC102 autism code benchmarks; MCO capitation contract structures.
MCO network-adequacy SCA avoidance
Secondary · MCO
$4K–$7.5K per OON case avoided
Applies directly to Medicaid managed care contracts, not to state FFS. Under MHPAEA (which governs Medicaid MCOs and CHIP) and EPSDT, when no in-network autism evaluation is available within adequate time or distance, the MCO is obligated to approve an out-of-network single-case agreement — typically $4K–$7.5K per evaluation (Mercer 2024). Canvas Dx at the pediatrician removes the OON trigger. The state captures this benefit indirectly, through capitation rate-setting on MCO bids. The state-captured portion is already reflected in Primary Driver 06 ($800); the full MCO-level magnitude is reported here for completeness.
OON utilization rate × MCO autism cohort × $4K–$7.5K SCA rate
Mercer 2024 (1.1M+ covered lives); Title XIX EPSDT 42 U.S.C. § 1396d(r); MHPAEA enforcement guidance (applicable to Medicaid managed care and CHIP); SCA rate arbitration benchmarks.
▸ Mechanism · how Canvas Dx produces the Primary magnitudes · not additive; shown for audit
ABA routing precision
Mechanism
~$62,400/yr avoided per correctly Negative child
Canvas Dx output distribution (Salomon et al. Nature Scientific Reports 2025, n=254, 15 states): Positive 42.23% · Negative 20.95% · Mid Ind 18.77% · Low Ind 13.22% · High Ind 4.82%. The 20.95% Negative rate is the structural FWA correction: each child correctly cleared by algorithmic Negative avoids ~$62,400/yr in unnecessary ABA authorization (10 hrs/wk × $120/hr × 52 wk). On Indeterminate reports, the diagnosing clinician still determines next steps of care — stepped speech/OT or specialist bridging — leveraging the auto-populated DSM-5-mapped documentation report, and not defaulting to ABA. This is the clinical mechanism underlying Primary Driver 01 (FWA prevention); the $62,400/yr is not additive to the $2,500/case Primary figure, which is the OIG audit-grounded floor.
20.95% Negative × age-range cohort × $62,400/yr avoided ABA authorization
Salomon et al. Nature Scientific Reports 2025 (n=254 prescriptions, 15 states); Catalight Practice Guidelines 2024 (ABA rate benchmarks).
M-CHAT queue clearance
Mechanism
~$466K/yr per 15K-member cohort
M-CHAT-R/F has 47.5% PPV (Robins et al. Pediatrics 2014, n=16,071) — 52% of screen-positives are false positives. Under the current pathway, all screen-positives enter the specialist queue. Canvas Dx’s 97.6% NPV resolves false positives at the pediatrician in 48–72 hours, clearing the queue structurally rather than waiting it out. Per 15,000-member cohort: ~449 M-CHAT positives/year → 233 false positives → $466K+ in avoided specialist evaluations annually. This is the clinical mechanism underlying Primary Driver 03 (specialist capacity reallocation); the $466K/yr is how the redirection happens and is not additive to Driver 03.
(cohort × M-CHAT positive rate × 0.525 FP rate) × $2K specialist eval avoided
Robins et al. Pediatrics 2014 (M-CHAT-R/F, n=16,071, PPV 47.5%); Salomon Nature Sci Rep 2025 (Canvas Dx 97.6% NPV).
FMAP reminder: realized state share of savings is subject to the Federal Medical Assistance Percentage match rate, which varies by state. Figures shown are total-dollar estimates prior to FMAP apportionment. Primary drivers reconcile to Section 06 line-by-line. Secondary and Mechanism drivers are reported separately and are not summed into the $13,500 Primary Value Total.