{"modelVersion":"fuf-health-income-calibration-2026-10-01","sources":[{"publisher":"Internal Revenue Service, original return mirrored by ProPublica","title":"FUF FY2023 Form 990, EIN 94-2699528","url":"https://projects.propublica.org/nonprofits/full_text/202440179349300544/IRS990","published":"Filed 2024-01-17; fiscal year ended June 2023","retrieved":"2026-09-11","sourceType":"Original accrual-accounting return"},{"publisher":"Internal Revenue Service, original return mirrored by ProPublica","title":"FUF FY2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202541029349300739/IRS990","published":"Filed 2025-04-12; fiscal year ended June 2024","retrieved":"2026-09-11","sourceType":"Original accrual-accounting return"},{"publisher":"Internal Revenue Service, original return mirrored by ProPublica","title":"FUF FY2025 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202611049349302071/IRS990","published":"Filed 2026-04-14; fiscal year ended June 2025","retrieved":"2026-09-11","sourceType":"Original accrual-accounting return; preferred whole expense"},{"publisher":"Internal Revenue Service, original return mirrored by ProPublica","title":"FUF FY2025 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202611049349302071/IRS990ScheduleO","published":"Filed 2026-04-14","retrieved":"2026-09-11","sourceType":"Original return supplement"},{"publisher":"Friends of the Urban Forest","title":"FY2025 Annual Impact Report","url":"https://www.friendsoftheurbanforest.org/_files/ugd/f2e7e3_ae868b6ce3ba4db3a155370c490f0046.pdf","published":"FY2025; publication day not established","retrieved":"2026-09-11","sourceType":"Official 13-page annual report; planting pp. 3–4, volunteers p. 9, finance p. 12"},{"publisher":"San Francisco Public Works Commission","title":"Workforce Development Grants Update","url":"https://sfpublicworks.org/sites/default/files/Commissions/July%2010%202025/Item_6%20PWC%20Workforce%20Development%20Grants%20Update%207-10-25%20v710.pdf","published":"2025-07-10","retrieved":"2026-09-11","sourceType":"City presentation; p. 20 FUF output as of June 30"},{"publisher":"San Francisco Public Works Commission","title":"Tree Planting Workforce Development Grant Agreement proposed modification","url":"https://sfpublicworks.org/sites/default/files/Item%204m_PWC%20Tree%20Planting%20WFD%20mod%202024-7-22%20v719.pdf","published":"2024-07-22","retrieved":"2026-09-11","sourceType":"Historical city proposal and performance reporting, not signed instrument"},{"publisher":"San Francisco County Transportation Authority","title":"Transportation Sales Tax Funds Cable Cars, Trees","url":"https://www.sfcta.org/blogs/transportation-sales-tax-funds-cable-cars-trees","published":"Undated page; project period through June 2026","retrieved":"2026-09-11","sourceType":"Official funded project account; nested figures not all FUF allocations"},{"publisher":"San Francisco Public Works","title":"November 2025 newsletter: tree planting and maintenance","url":"https://www.sfpublicworkstv.org/november2025","published":"November 2025; day not established","retrieved":"2026-09-11","sourceType":"Official public funding and implementation account"},{"publisher":"Friends of the Urban Forest","title":"Adopt a Yard Tree","url":"https://www.friendsoftheurbanforest.org/adopt-a-yard-tree","published":"Undated current page; funding through August 2027","retrieved":"2026-09-11","sourceType":"Official yard program, not street-tree marginal offer"},{"publisher":"Friends of the Urban Forest","title":"Ways to Give","url":"https://www.friendsoftheurbanforest.org/support-us","published":"Undated current page","retrieved":"2026-09-11","sourceType":"General giving pathway; not verified marginal capacity"},{"publisher":"Friends of the Urban Forest","title":"Annual Impact Report 2022","url":"https://www.friendsoftheurbanforest.org/_files/ugd/e4f6ab_a4af347f726145aa886715b3bcc2b540.pdf","published":"Reporting July 2021–June 2022","retrieved":"2026-09-11","sourceType":"Historical package illustration retained from prior evidence; not current quote"},{"publisher":"Environmental International; author manuscript hosted by US Forest Service","title":"The association between tree planting and mortality: A natural experiment and cost-benefit analysis","url":"https://research.fs.usda.gov/download/treesearch/65639.pdf","published":"2022-10-30 online publication","retrieved":"2026-09-11","sourceType":"Primary Portland ecological study, DOI 10.1016/j.envint.2022.107609"},{"publisher":"Arboriculture & Urban Forestry; US Forest Service record","title":"Urban Tree Mortality: A Literature Review","url":"https://research.fs.usda.gov/treesearch/58772","published":"2019","retrieved":"2026-09-11","sourceType":"Primary systematic literature synthesis; mortality ranges not FUF calibration"},{"publisher":"JAMA Network Open; PubMed primary article record","title":"Effect of Greening Vacant Land on Mental Health of Community-Dwelling Adults: A Cluster Randomized Trial","url":"https://pubmed.ncbi.nlm.nih.gov/30646029/","published":"2018","retrieved":"2026-09-11","sourceType":"Primary cluster trial, DOI 10.1001/jamanetworkopen.2018.0298"},{"publisher":"University of Louisville Envirome Institute","title":"Green Heart Louisville Project","url":"https://centers.louisville.edu/envirome/featured-research-projects/green-heart-louisville-project","published":"Undated current project page; 2024 biomarker announcement","retrieved":"2026-09-11","sourceType":"Primary research-team reporting; intermediate biomarker only"},{"publisher":"Martin, Simmons and Ashton; primary abstract in National Agricultural Library / FAO AGRIS record","title":"Survival is not enough: microclimate, growth and health of three San Francisco street-tree species","url":"https://agris.fao.org/search/en/providers/122535/records/65df69a163b8185d9cacd240","published":"2016; DOI 10.1016/j.ufug.2016.06.004","retrieved":"2026-09-11","sourceType":"Primary abstract only; full publisher text inaccessible"}],"currentSourceReceipts":{"organization":"Friends of the Urban Forest","retrievedDate":"2026-10-01","identity":"EIN94-2699528","scope":"Original sources fetched in memory; hashes identify retrieved bytes, not assertions of causal effects. No bulk downloads retained.","sources":[{"id":"990-FY2025","url":"https://projects.propublica.org/nonprofits/full_text/202611049349302071/IRS990","status":200,"bytes":531215,"sha256":"b0b4131223f6a06dfc29c8c24e4c2d5bd845e41e5b3f1ac53232ca24aacfaee5","fiscalYearEnd":"2025-06-30","filingDate":"2026-04-14","verified":"PartI expense5410095,revenue5142060;PartVIII government3761445;PartIX5410095=3984632+867580+557883. Other salaries2595830,benefits478549,payrolltax253512 already in expense."},{"id":"990-FY2024","url":"https://projects.propublica.org/nonprofits/full_text/202541029349300739/IRS990","status":200,"bytes":532896,"sha256":"c31a5882139a9e7710d31c89c3f2e63cad5be0e159178012874a651eb04458a0","fiscalYearEnd":"2024-06-30","verified":"PartI expense5673426;PartIX5673426=4136547+764372+772507;government3418485."},{"id":"990-FY2023","url":"https://projects.propublica.org/nonprofits/full_text/202440179349300544/IRS990","status":200,"bytes":532736,"sha256":"ac6774796bfc609635e22b48cbd1e1ddea4b6425f612b5455d0bcf530f70c709","fiscalYearEnd":"2023-06-30","verified":"PartI expense4655009;PartIX4655009=3299016+663236+692757;government2917846."},{"id":"filing-index","url":"https://projects.propublica.org/nonprofits/organizations/942699528","sha256":null,"verified":"Fresh index latest fiscal2025 filedApril14,2026; original returns independently fetched, not reliance on aggregator totals."},{"id":"annual-FY2025","url":"https://75083150-66bb-48ba-99a4-0466cc1a5f8c.filesusr.com/ugd/f2e7e3_0e06cb38af81457ba23705d1e1a30cb1.pdf","status":200,"bytes":10023082,"sha256":"556ad9dc9fbe7fade0d669e4ac2804e75540c8e234d278946d411168ad08ebfc","physicalPagesVerified":[3,4,6,7,9,12],"verified":"1506newstreettrees;18workforce=10GC+8NewRoots;547GCtrees+72NewRoots=619inside1506;6806volunteerhours;annualreportexpense5391171.48 differs from990wholeexpense."},{"id":"GreenCrew-current-job","url":"https://75083150-66bb-48ba-99a4-0466cc1a5f8c.filesusr.com/ugd/31c4db_2af7d9d47f65481a9c9e812ec6a27651.pdf","status":200,"bytes":207428,"sha256":"5adeaf050c37c49de83586173ae374a85dc85fa614a46230030c05488b6d2f8f","postedDate":"2026-04-20","physicalPagesVerified":[1,2,3,4],"verified":"23.68/hour,24–30h/week,temporary6mo;July14–Dec31,2026;generally18–26SFtransitionalage;physicalwork;training/placement support, no causal wage estimate."},{"id":"city-WFD","url":"https://sfpublicworks.org/sites/default/files/Commissions/July%2010%202025/Item_6%20PWC%20Workforce%20Development%20Grants%20Update%207-10-25%20v710.pdf","status":200,"bytes":3611565,"sha256":"710bae7cd0bf880071ba721d063c4280bfaf9bff2079779c2ab85b946ad01359","publishedDate":"2025-07-10","physicalPagesVerified":[20],"verified":"1502plantings,2598carevisits,1200wateredweekly;6employmenttransitions notcontrolledcausalgains;PublicWorksfundedworkforce context."},{"id":"Portland-primary","url":"https://research.fs.usda.gov/download/treesearch/65639.pdf","status":200,"bytes":444974,"sha256":"bedcc06d6b47b9e096fe0b04605586328fec37121aecc54b596c0d8b8be10f6a","doi":"10.1016/j.envint.2022.107609","publishedYear":2022,"physicalPagesVerified":[1,2,3,4,5],"verified":"Age-band mortalityrateper100K .154/.262/.306,earlyCIincludeszero;meantractpopulation4318;treeplantedexposureNOTsurvivingtree;observationalassociationnotFUFclinicalcausality. .207rateassociationnotdeaths/tree."},{"id":"current-care","url":"https://www.friendsoftheurbanforest.org/tree-care","status":200,"bytes":1042457,"sha256":"6e6f5896860a109a3df71c4637e1c27f231a02f954df2141b701975c2f07a9b9","verified":"First3yrFUFcare thenPublicWorksoldertreecare;currentweeklywater1000 vsFY25annual1200,periodsnotforcedequal."},{"id":"current-workforce","url":"https://www.friendsoftheurbanforest.org/workforce-development","status":200,"bytes":1059443,"sha256":"27919128b651bbd59b3f616f5b5cd057e81397329d9f974d49c2d9ae89917ec5","verified":"PaidSFyouth/adultworkforce;NewRootsdistinctnurseryprogram;supportforfutureemploymentnotcausaleffect."},{"id":"current-home","url":"https://www.friendsoftheurbanforest.org/","sha256":null,"verified":"Currentofficialprograms,2025annualreport,2023–2026goals andcareerslinks;ongoingorgnotmarginalcapacity."},{"id":"public-funded-pipeline","url":"https://www.sfpublicworkstv.org/november2025","sha256":null,"publicationPeriod":"2025-11","verified":"Citywide12Mfederal3500trees and>7Mnonprofitworkforceplanting/watering1800trees/up3000care over2years;notFUFannualcost,currentbalanceor disjointprivatefundingroom."},{"id":"giving","url":"https://www.friendsoftheurbanforest.org/support-us","outboundTarget":"https://give.friendsoftheurbanforest.org/give/376943","sha256":null,"verified":"Officialgivingroute clicked; notpaymentcompletion,restrictedtrancheorprice."},{"id":"CG-crosswalk","url":"https://coefficientgiving.org/research/cost-effectiveness/","sha256":null,"verification":"Inherited accepted primary-source constants, local income-health-equivalence helper;50000reference/100000healthyyear=.5."},{"id":"survival-primary-abstract","url":"https://agris.fao.org/search/en/providers/122535/records/65df69a163b8185d9cacd240","sha256":null,"verification":"PrioracceptedV2originalabstractreview:SFselected3species>70%survivalafter16yr. Notfreshcohortcensus or calibratedrate; qualitativeonly."}],"limitations":["Exactpostprogramaftertaxincome/counterfactualhouseholdresourceandbenefitoffsetsnotlocated;noinventedmeasuredincome.","MortalitytoQALYcausal/local/lifeyearsremainjudgments.","Currentfunded/unfundedtranche,capacityandpublicreplacementnotverified.","OriginalannuallegacyURLwebfailed; officialalternatefilesusrPDFsuccess200parsedinmemory.","PropublicafulltextwebopenfailedbutNodefetchoriginalHTMLsuccess200;hashesrecorded.","Noindependentcurrentlocalcohortsurvivalidentified;avoidstackingmortalityhaircutontoplanted-treecoefficient."]},"finances":[{"year":2023,"revenue":4217920,"expense":4655009,"program":3299016,"management":663236,"fundraising":692757,"governmentGrants":2917846,"netAssets":3285858,"cashAndSavings":2352170},{"year":2024,"revenue":5006971,"expense":5673426,"program":4136547,"management":764372,"fundraising":772507,"governmentGrants":3418485,"netAssets":2595103,"cashAndSavings":918214},{"year":2025,"revenue":5142060,"expense":5410095,"program":3984632,"management":867580,"fundraising":557883,"governmentGrants":3761445,"netAssets":2327068,"cashAndSavings":1054801}],"verifiedMarginalFundingOffer":null,"interpretation":"Conditional health plus temporary income-equivalent years; causal, transport and incidence judgments, not measured clinical QALYs or a marginal quote.","assumptionBasis":{"health":"Portland observational mortality rate by planted-tree age; causal/local/QALY bridge judgments, not measured FUF effect. No extra survival haircut.","income":"FY2025 ten Green Crew participants and April2026 pay projection. Counterfactual earnings, net retention, household baseline and gift response are judgments; no postprogram wage effect.","burden":"One-off household resource loss valued over one annual resource window at the stated receipt delay. Exposure survives failed funding/completion; not a six-month wage flow.","cost":"Whole-organization FY2025 accounting allocation, including payroll and shared support, not a marginal quote or complete external-resource inventory."},"evaluated":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.16975227194193754,"healthHarmYears":-0.02226947955627397,"healthYears":0.14748279238566356,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185,"status":"positive","sf":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185},"bay":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185}},"rankingCentral":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.16975227194193754,"healthHarmYears":-0.02226947955627397,"healthYears":0.14748279238566356,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185,"status":"positive","sf":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185},"bay":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185}},"diagnostics":{"central":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.16975227194193754,"healthHarmYears":-0.02226947955627397,"healthYears":0.14748279238566356,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185,"status":"positive","sf":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185},"bay":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.15156750129378518,"costPerBetterLifeUSD":6597720.431253185}},"zeroIncome":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":1,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.16975227194193754,"healthHarmYears":-0.02226947955627397,"healthYears":0.14748279238566356,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":0,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0}],"incomeYearsPerParticipant":0,"wageIncomeEquivalentYears":0,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0,"combinedYears":0.14748279238566356,"costPerBetterLifeUSD":6780452.036635072,"status":"positive","sf":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0,"combinedYears":0.14748279238566356,"costPerBetterLifeUSD":6780452.036635072},"bay":{"healthYears":0.14748279238566356,"incomeEquivalentYears":0,"combinedYears":0.14748279238566356,"costPerBetterLifeUSD":6780452.036635072}},"cashOnly":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0}],"healthYearsPerPlantedTree":0,"grossHealthYears":0,"healthHarmYears":0,"healthYears":0,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.004084708908121619,"costPerBetterLifeUSD":244815486.85432684,"status":"positive","sf":{"healthYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.004084708908121619,"costPerBetterLifeUSD":244815486.85432684},"bay":{"healthYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.004084708908121619,"costPerBetterLifeUSD":244815486.85432684}},"healthNull":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0}],"healthYearsPerPlantedTree":0,"grossHealthYears":0,"healthHarmYears":-0.02226947955627397,"healthYears":-0.02226947955627397,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":-0.01818477064815235,"costPerBetterLifeUSD":null,"status":"harm","sf":{"healthYears":-0.02226947955627397,"incomeEquivalentYears":0.004084708908121619,"combinedYears":-0.01818477064815235,"costPerBetterLifeUSD":null},"bay":{"healthYears":-0.02226947955627397,"incomeEquivalentYears":0.004084708908121619,"combinedYears":-0.01818477064815235,"costPerBetterLifeUSD":null}},"noFunding":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":0,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0,"healthHarmYears":0,"healthYears":0,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null,"status":"null","sf":{"healthYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null},"bay":{"healthYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null}},"fundingReplacementBurden":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":500,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":0,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0,"healthHarmYears":0,"healthYears":0,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0,"burdenYearsPerExposedParticipant":-0.004988170309525415,"recipientBurdenEquivalentYears":-0.0009220115930543576,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.0009220115930543576,"costPerBetterLifeUSD":null,"status":"harm","sf":{"healthYears":0,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.0009220115930543576,"costPerBetterLifeUSD":null},"bay":{"healthYears":0,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.0009220115930543576,"costPerBetterLifeUSD":null}},"allNull":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0,"jobAdditionality":0,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":0,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0,"healthHarmYears":0,"healthYears":0,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null,"status":"null","sf":{"healthYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null},"bay":{"healthYears":0,"incomeEquivalentYears":0,"combinedYears":0,"costPerBetterLifeUSD":null}},"cautious":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.2,"netNewExposureShare":0.25,"causalRetention":0.02,"localHealthTransfer":0.25,"remainingQualityAdjustedYearsPerDeath":3,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.2,"weeklyHours":24,"paidWeeks":26,"counterfactualEarningsShare":0.75,"netResourceRetention":0.5,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":5.567369889068492,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.00009828245711391994},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.00009541986127565042},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.00009264064201519458},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.00008994237088853843},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.00008732269018304701},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.00014423493145856967},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.00014003391403744628},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.00013595525634703523},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0001319953945116847},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0001281508684579463},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.00014531299839965744},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0001410805809705412},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.00013697143783547689},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.00013298197848104552},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.00012910871697188885}],"healthYearsPerPlantedTree":0.0018294340989476428,"grossHealthYears":0.0025462840791290638,"healthHarmYears":-0.011134739778136985,"healthYears":-0.008588455699007921,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.03696792755025559,"grossProgramWagesUSD":14776.319999999998,"netIncrementalResourcesUSD":1847.0399999999997,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.0029663338596220504},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.0029590360783867693},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.0029517562511693026},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.002944494333799134},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.0029372502822144183},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.0029300240524617097}],"incomeYearsPerParticipant":0.017688894857653382,"wageIncomeEquivalentYears":0.0006539217835418189,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.0006539217835418189,"combinedYears":-0.007934533915466103,"costPerBetterLifeUSD":null,"status":"harm","sf":{"healthYears":-0.008588455699007921,"incomeEquivalentYears":0.0006539217835418189,"combinedYears":-0.007934533915466103,"costPerBetterLifeUSD":null},"bay":{"healthYears":-0.008588455699007921,"incomeEquivalentYears":0.0006539217835418189,"combinedYears":-0.007934533915466103,"costPerBetterLifeUSD":null}},"favorable":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.75,"netNewExposureShare":0.75,"causalRetention":0.25,"localHealthTransfer":0.75,"remainingQualityAdjustedYearsPerDeath":10,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.0006,"jobAdditionality":0.75,"weeklyHours":30,"paidWeeks":26,"counterfactualEarningsShare":0.25,"netResourceRetention":0.9,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":20.877637084006842,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.012285307139239993},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.011927482659456303},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.011580080251899324},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.011242796361067306},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.010915336272880877},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.018029366432321208},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.01750423925468078},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0169944070433794},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.016499424313960585},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.016018858557243283},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.01816412479995718},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.01763507262131765},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.01712142972943461},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.01662274731013069},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.016138589621486107}],"healthYearsPerPlantedTree":0.22867926236845532,"grossHealthYears":3.580711986275245,"healthHarmYears":-0.012526582250404105,"healthYears":3.568185404024841,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.13862972831345843,"grossProgramWagesUSD":18470.399999999998,"netIncrementalResourcesUSD":12467.52,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.016837524824425736},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.01679610110797059},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.01675477930223587},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.016713559156500583},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.016672440420660573},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.016631422845226992}],"incomeYearsPerParticipant":0.10040582765702034,"wageIncomeEquivalentYears":0.013919232609180661,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.013919232609180661,"combinedYears":3.5821046366340217,"costPerBetterLifeUSD":279165.49108394136,"status":"positive","sf":{"healthYears":3.568185404024841,"incomeEquivalentYears":0.013919232609180661,"combinedYears":3.5821046366340217,"costPerBetterLifeUSD":279165.49108394136},"bay":{"healthYears":3.568185404024841,"incomeEquivalentYears":0.013919232609180661,"combinedYears":3.5821046366340217,"costPerBetterLifeUSD":279165.49108394136}},"adverse":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.15,"netNewExposureShare":0.5,"causalRetention":0,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.02,"jobAdditionality":0,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":500,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":4.175527416801368,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0}],"healthYearsPerPlantedTree":0,"grossHealthYears":0,"healthHarmYears":-0.08351054833602736,"healthYears":-0.08351054833602736,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0,"burdenYearsPerExposedParticipant":-0.004988170309525415,"recipientBurdenEquivalentYears":-0.0009220115930543576,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.08443255992908172,"costPerBetterLifeUSD":null,"status":"harm","sf":{"healthYears":-0.08351054833602736,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.08443255992908172,"costPerBetterLifeUSD":null},"bay":{"healthYears":-0.08351054833602736,"incomeEquivalentYears":-0.0009220115930543576,"combinedYears":-0.08443255992908172,"costPerBetterLifeUSD":null}},"fullyAdditionalExposure":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":1,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0.002,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.3395045438838751,"healthHarmYears":-0.02226947955627397,"healthYears":0.3172350643276011,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.32131977323572275,"costPerBetterLifeUSD":3112164.5267264396,"status":"positive","sf":{"healthYears":0.3172350643276011,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.32131977323572275,"costPerBetterLifeUSD":3112164.5267264396},"bay":{"healthYears":0.3172350643276011,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.32131977323572275,"costPerBetterLifeUSD":3112164.5267264396}},"noTreeHarms":{"modelVersion":"fuf-health-income-calibration-2026-10-01","inputs":{"donorBudgetUSD":100000,"wholeExpenseUSD":5410095,"annualStreetPlantings":1506,"annualGreenCrewParticipants":10,"meanPortlandTractPopulation":4318,"portlandRateYoung":0.154,"portlandRateMiddle":0.262,"portlandRateOld":0.306,"hourlyWageUSD":23.68,"referenceIncomeUSD":50000,"healthyYearValueCG":100000,"treeAdditionality":0.4,"netNewExposureShare":0.5,"causalRetention":0.1,"localHealthTransfer":0.5,"remainingQualityAdjustedYearsPerDeath":5,"healthHorizonYears":15,"discountRate":0.03,"healthHarmPerImplementedTree":0,"jobAdditionality":0.4,"weeklyHours":27,"paidWeeks":26,"counterfactualEarningsShare":0.5,"netResourceRetention":0.75,"baselineHouseholdResourcesUSD":50000,"recipientBurdenUSD":0,"burdenReceiptDelayYears":0.25,"burdenAnnualResourceWindowYears":1,"burdenExposureShare":1,"portfolioShare":1,"healthSFShare":1,"healthBayShare":1,"incomeSFShare":1,"incomeBayShare":1},"giftShare":0.018483963775127794,"allocatedPlantingEquivalents":27.83684944534246,"implementedTrees":11.134739778136984,"healthSchedule":[{"year":1,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0016380409518986657},{"year":2,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015903310212608405},{"year":3,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0015440107002532432},{"year":4,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014990395148089738},{"year":5,"rateAssociationPer100K":0.154,"healthYearsPerPlantedTree":0.0014553781697174504},{"year":6,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0024039155243094947},{"year":7,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0023338985672907713},{"year":8,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002265920939117254},{"year":9,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.0021999232418614114},{"year":10,"rateAssociationPer100K":0.262,"healthYearsPerPlantedTree":0.002135847807632438},{"year":11,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002421883306660958},{"year":12,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002351343016175687},{"year":13,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0022828572972579484},{"year":14,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.002216366308017426},{"year":15,"rateAssociationPer100K":0.306,"healthYearsPerPlantedTree":0.0021518119495314812}],"healthYearsPerPlantedTree":0.03049056831579404,"grossHealthYears":0.16975227194193754,"healthHarmYears":0,"healthYears":0.16975227194193754,"allocatedParticipantEquivalents":0.18483963775127793,"additionalParticipantEquivalents":0.07393585510051118,"grossProgramWagesUSD":16623.36,"netIncrementalResourcesUSD":6233.76,"incomeDurationYears":0.5,"incomeSchedule":[{"period":1,"exposureYears":0.08333333333333333,"receiptDelayYears":0.041666666666666664,"incomeEquivalentYears":0.009264571578602337},{"period":2,"exposureYears":0.08333333333333333,"receiptDelayYears":0.125,"incomeEquivalentYears":0.00924177885876066},{"period":3,"exposureYears":0.08333333333333333,"receiptDelayYears":0.20833333333333334,"incomeEquivalentYears":0.00921904221361962},{"period":4,"exposureYears":0.08333333333333333,"receiptDelayYears":0.2916666666666667,"incomeEquivalentYears":0.00919636150522411},{"period":5,"exposureYears":0.08333333333333333,"receiptDelayYears":0.375,"incomeEquivalentYears":0.009173736595958422},{"period":6,"exposureYears":0.08333333333333333,"receiptDelayYears":0.4583333333333333,"incomeEquivalentYears":0.009151167348545413}],"incomeYearsPerParticipant":0.05524665810071057,"wageIncomeEquivalentYears":0.004084708908121619,"burdenYearsPerExposedParticipant":0,"recipientBurdenEquivalentYears":0,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.17383698085005916,"costPerBetterLifeUSD":5752515.921008414,"status":"positive","sf":{"healthYears":0.16975227194193754,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.17383698085005916,"costPerBetterLifeUSD":5752515.921008414},"bay":{"healthYears":0.16975227194193754,"incomeEquivalentYears":0.004084708908121619,"combinedYears":0.17383698085005916,"costPerBetterLifeUSD":5752515.921008414}}},"historical":{"interpretation":"Frozen earlier unsupported tree-year priors; not current ranking","evaluated":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.6273666928385047,"harmQaly":0.02226947955627397,"netQaly":0.6050972132822307,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1652627.0127335358,"modeledGrossResourceCostPer10Qaly":1983152.415280243,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.6050972132822307,"sfQaly":0.6050972132822307,"modeledOrdinaryGiftCostPer10BayQaly":1652627.0127335358},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":9.025227553296236,"harmQaly":0.012526582250404105,"netQaly":9.012700971045833,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":110954.52996971674,"modeledGrossResourceCostPer10Qaly":166431.7949545751,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":9.012700971045833,"sfQaly":9.012700971045833,"modeledOrdinaryGiftCostPer10BayQaly":110954.52996971674}],"weighted":{"netQaly":1.0619216240052456,"positiveQaly":1.0827992610892525,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":941689.0826917188,"positiveOnlyModeledGiftCostPer10Qaly":923532.2150054297,"modeledGrossResourceCostPer10Qaly":1090005.1132156644,"favorableTailQalyContribution":0.9012700971045833,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":1.0619216240052456,"sfQaly":1.0619216240052456,"modeledOrdinaryGiftCostPer10BayQaly":941689.0826917188},"noFavorableTail":{"netQaly":0.17850169655629153,"modeledOrdinaryGiftCostPer10Qaly":5602187.650270564},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"diagnostics":{"historical":{"inputs":{"giftUsd":100000,"fy2024ExpenseUsd":5673426,"fy2024RevenueUsd":5006971,"fy2024NetAssetsUsd":2595103,"fy2025RevenueUsd":5142060,"fy2025ExpenseUsd":5410095,"fy2025NetAssetsUsd":2327068,"fy2024TreesPlanted":1412,"historicDisclosedPackageCostPerTreeUsd":2500,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.017626034075354118,"realizedWholeOrganizationExpensePerTree":4018.0070821529744,"giftLinkedTreeEquivalents":24.887960114400013,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":3.7331940171600015,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":9.833212231324884,"benefitQaly":0,"harmQaly":0.07466388034320003,"netQaly":-0.07466388034320003,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.07466388034320003,"sfQaly":-0.07466388034320003},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.4887960114400016,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":6.555474820883258,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":9.955184045760006,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":56.090676709393904,"benefitQaly":0.560906767093939,"harmQaly":0.019910368091520015,"netQaly":0.540996399002419,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1848441.1390611283,"modeledGrossResourceCostPer10Qaly":2218129.3668733537,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.540996399002419,"sfQaly":0.540996399002419},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":18.66597008580001,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":201.728561102847,"benefitQaly":8.069142444113881,"harmQaly":0.011199582051480004,"netQaly":8.0579428620624,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":124101.15300123308,"modeledGrossResourceCostPer10Qaly":186151.72950184962,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":8.0579428620624,"sfQaly":8.0579428620624}],"weighted":{"netQaly":0.9494272358211658,"positiveQaly":0.9680932059069659,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1053266.6035592433,"positiveOnlyModeledGiftCostPer10Qaly":1032958.3906780359,"modeledGrossResourceCostPer10Qaly":1219156.093619824,"favorableTailQalyContribution":0.8057942862062402,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null},"noFavorableTail":{"netQaly":0.15959216623880634,"modeledOrdinaryGiftCostPer10Qaly":6265971.717581966},"unknownExternalResources":["volunteer time not reported in a matched FY2024 valuation","city tree maintenance after FUF establishment care","resident and property-owner time","water and downstream sidewalk or infrastructure costs"],"verdict":"PUBLISH AS UNFAVORABLE/UNCERTAIN: verified SF implementation, but QALY per surviving tree-year is an unvalidated analyst bridge."},"current":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.6273666928385047,"harmQaly":0.02226947955627397,"netQaly":0.6050972132822307,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1652627.0127335358,"modeledGrossResourceCostPer10Qaly":1983152.415280243,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.6050972132822307,"sfQaly":0.6050972132822307,"modeledOrdinaryGiftCostPer10BayQaly":1652627.0127335358},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":9.025227553296236,"harmQaly":0.012526582250404105,"netQaly":9.012700971045833,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":110954.52996971674,"modeledGrossResourceCostPer10Qaly":166431.7949545751,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":9.012700971045833,"sfQaly":9.012700971045833,"modeledOrdinaryGiftCostPer10BayQaly":110954.52996971674}],"weighted":{"netQaly":1.0619216240052456,"positiveQaly":1.0827992610892525,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":941689.0826917188,"positiveOnlyModeledGiftCostPer10Qaly":923532.2150054297,"modeledGrossResourceCostPer10Qaly":1090005.1132156644,"favorableTailQalyContribution":0.9012700971045833,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":1.0619216240052456,"sfQaly":1.0619216240052456,"modeledOrdinaryGiftCostPer10BayQaly":941689.0826917188},"noFavorableTail":{"netQaly":0.17850169655629153,"modeledOrdinaryGiftCostPer10Qaly":5602187.650270564},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"cityCount":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1502,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3601.927430093209,"giftLinkedTreeEquivalents":27.762913590241947,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.164437038536292,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.969103945760013,"benefitQaly":0,"harmQaly":0.08328874077072584,"netQaly":-0.08328874077072584,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08328874077072584,"sfQaly":-0.08328874077072584,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.776291359024195,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.312735963840009,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.10516543609678,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.570038024132394,"benefitQaly":0.6257003802413239,"harmQaly":0.02221033087219356,"netQaly":0.6034900493691303,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1657028.1499179131,"modeledGrossResourceCostPer10Qaly":1988433.7799014957,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.6034900493691303,"sfQaly":0.6034900493691303,"modeledOrdinaryGiftCostPer10BayQaly":1657028.1499179131},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.82218519268146,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.03140413431188,"benefitQaly":9.001256165372476,"harmQaly":0.012493311115608875,"netQaly":8.988762854256867,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":111250.01473661345,"modeledGrossResourceCostPer10Qaly":166875.02210492015,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":8.988762854256867,"sfQaly":8.988762854256867,"modeledOrdinaryGiftCostPer10BayQaly":111250.01473661345}],"weighted":{"netQaly":1.0591011150437444,"positiveQaly":1.079923300236426,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":944196.9098094064,"positiveOnlyModeledGiftCostPer10Qaly":925991.6882810766,"modeledGrossResourceCostPer10Qaly":1092907.923104388,"favorableTailQalyContribution":0.8988762854256868,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":1.0591011150437444,"sfQaly":1.0591011150437444,"modeledOrdinaryGiftCostPer10BayQaly":944196.9098094064},"noFavorableTail":{"netQaly":0.17802758846450847,"modeledOrdinaryGiftCostPer10Qaly":5617106.924971686},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"halfFunding":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.075,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":2.087763708400684,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":5.499157970144666,"benefitQaly":0,"harmQaly":0.04175527416801368,"netQaly":-0.04175527416801368,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.04175527416801368,"sfQaly":-0.04175527416801368,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.05,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":1.391842472267123,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":3.666105313429778,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.2,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":5.567369889068492,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":31.36833464192523,"benefitQaly":0.31368334641925233,"harmQaly":0.011134739778136985,"netQaly":0.3025486066411153,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":3305254.0254670717,"modeledGrossResourceCostPer10Qaly":3966304.830560486,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.3025486066411153,"sfQaly":0.3025486066411153,"modeledOrdinaryGiftCostPer10BayQaly":3305254.0254670717},{"name":"favorable","weight":0.1,"fundingAdditionality":0.375,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":10.438818542003421,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":112.81534441620296,"benefitQaly":4.512613776648118,"harmQaly":0.0062632911252020525,"netQaly":4.506350485522916,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":221909.05993943347,"modeledGrossResourceCostPer10Qaly":332863.5899091502,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":4.506350485522916,"sfQaly":4.506350485522916,"modeledOrdinaryGiftCostPer10BayQaly":221909.05993943347}],"weighted":{"netQaly":0.5309608120026228,"positiveQaly":0.5413996305446263,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1883378.1653834376,"positiveOnlyModeledGiftCostPer10Qaly":1847064.4300108594,"modeledGrossResourceCostPer10Qaly":2180010.226431329,"favorableTailQalyContribution":0.45063504855229164,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.5309608120026228,"sfQaly":0.5309608120026228,"modeledOrdinaryGiftCostPer10BayQaly":1883378.1653834376},"noFavorableTail":{"netQaly":0.08925084827814576,"modeledOrdinaryGiftCostPer10Qaly":11204375.300541127},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"halfNetNewHealthExposure":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"effectiveHealthTreeYears":2.6339944257184427,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"effectiveHealthTreeYears":2.6339944257184427,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.31368334641925233,"harmQaly":0.02226947955627397,"netQaly":0.2914138668629784,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":3431545.6939809797,"modeledGrossResourceCostPer10Qaly":4117854.8327771756,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.2914138668629784,"sfQaly":0.2914138668629784,"effectiveHealthTreeYears":5.634318406527439,"modeledOrdinaryGiftCostPer10BayQaly":3431545.6939809797},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":4.512613776648118,"harmQaly":0.012526582250404105,"netQaly":4.5000871943977145,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":222217.91640947052,"modeledGrossResourceCostPer10Qaly":333326.8746142058,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":4.5000871943977145,"sfQaly":4.5000871943977145,"effectiveHealthTreeYears":10.807290495783578,"modeledOrdinaryGiftCostPer10BayQaly":222217.91640947052}],"weighted":{"netQaly":0.5165552424146582,"positiveQaly":0.537432879498665,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1935901.3671518653,"positiveOnlyModeledGiftCostPer10Qaly":1860697.471529529,"modeledGrossResourceCostPer10Qaly":2240805.832478284,"favorableTailQalyContribution":0.4500087194397715,"favorableTailShareOfNetQaly":0.8711724951937138,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.5165552424146582,"sfQaly":0.5165552424146582,"modeledOrdinaryGiftCostPer10BayQaly":1935901.3671518653},"noFavorableTail":{"netQaly":0.07394058108320742,"modeledOrdinaryGiftCostPer10Qaly":13524373.021557294},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"threeYearLag":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"effectiveHealthTreeYears":1.3254731506166706,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"effectiveHealthTreeYears":1.3254731506166706,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.4014522329143153,"harmQaly":0.02226947955627397,"netQaly":0.37918275335804136,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":2637250.748205194,"modeledGrossResourceCostPer10Qaly":3164700.8978462326,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.37918275335804136,"sfQaly":0.37918275335804136,"effectiveHealthTreeYears":3.605402918374124,"modeledOrdinaryGiftCostPer10BayQaly":2637250.748205194},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":6.9262795514331525,"harmQaly":0.012526582250404105,"netQaly":6.913752969182749,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":144639.24361448607,"modeledGrossResourceCostPer10Qaly":216958.8654217291,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":6.913752969182749,"sfQaly":6.913752969182749,"effectiveHealthTreeYears":8.293897824216632,"modeledOrdinaryGiftCostPer10BayQaly":144639.24361448607}],"weighted":{"netQaly":0.7842524858416805,"positiveQaly":0.8051301229256873,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1275099.5604773553,"positiveOnlyModeledGiftCostPer10Qaly":1242035.2580601422,"modeledGrossResourceCostPer10Qaly":1475927.7412525385,"favorableTailQalyContribution":0.6913752969182749,"favorableTailShareOfNetQaly":0.8815723372253933,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.7842524858416805,"sfQaly":0.7842524858416805,"modeledOrdinaryGiftCostPer10BayQaly":1275099.5604773553},"noFavorableTail":{"netQaly":0.10319687658156176,"modeledOrdinaryGiftCostPer10Qaly":9690215.76161415},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"tenYearRamp":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"effectiveHealthTreeYears":1.012445648260208,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"effectiveHealthTreeYears":1.012445648260208,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.33145650528617787,"harmQaly":0.02226947955627397,"netQaly":0.3091870257299039,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":3234288.3652355084,"modeledGrossResourceCostPer10Qaly":3881146.03828261,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.3091870257299039,"sfQaly":0.3091870257299039,"effectiveHealthTreeYears":2.97677819051498,"modeledOrdinaryGiftCostPer10BayQaly":3234288.3652355084},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":6.146959595204848,"harmQaly":0.012526582250404105,"netQaly":6.134433012954444,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":163014.25052457838,"modeledGrossResourceCostPer10Qaly":244521.37578686757,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":6.134433012954444,"sfQaly":6.134433012954444,"effectiveHealthTreeYears":7.360698400004376,"modeledOrdinaryGiftCostPer10BayQaly":163014.25052457838}],"weighted":{"netQaly":0.6853217719304088,"positiveQaly":0.7061994090144156,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1459168.5846827952,"positiveOnlyModeledGiftCostPer10Qaly":1416030.6384221104,"modeledGrossResourceCostPer10Qaly":1688987.6367703355,"favorableTailQalyContribution":0.6134433012954444,"favorableTailShareOfNetQaly":0.8951171937344152,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.6853217719304088,"sfQaly":0.6853217719304088,"modeledOrdinaryGiftCostPer10BayQaly":1459168.5846827952},"noFavorableTail":{"netQaly":0.0798649673721826,"modeledOrdinaryGiftCostPer10Qaly":12521134.521220695},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"geography":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":0.95,"sfShare":0.9,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.079335020919226,"sfQaly":-0.07515949350242462,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0.6273666928385047,"harmQaly":0.02226947955627397,"netQaly":0.6050972132822307,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1652627.0127335358,"modeledGrossResourceCostPer10Qaly":1983152.415280243,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.5748423526181191,"sfQaly":0.5445874919540076,"modeledOrdinaryGiftCostPer10BayQaly":1739607.3818247744},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":9.025227553296236,"harmQaly":0.012526582250404105,"netQaly":9.012700971045833,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":110954.52996971674,"modeledGrossResourceCostPer10Qaly":166431.7949545751,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":8.562065922493542,"sfQaly":8.11143087394125,"modeledOrdinaryGiftCostPer10BayQaly":116794.24207338603}],"weighted":{"netQaly":1.0619216240052456,"positiveQaly":1.0827992610892525,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":941689.0826917188,"positiveOnlyModeledGiftCostPer10Qaly":923532.2150054297,"modeledGrossResourceCostPer10Qaly":1090005.1132156644,"favorableTailQalyContribution":0.9012700971045833,"favorableTailShareOfNetQaly":0.8487162109998914,"bayImpactShare":0.95,"sfImpactShare":0.9,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":1.0088255428049833,"sfQaly":0.955729461604721,"modeledOrdinaryGiftCostPer10BayQaly":991251.6659912829},"noFavorableTail":{"netQaly":0.17850169655629153,"modeledOrdinaryGiftCostPer10Qaly":5602187.650270564},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"tenYearHorizon":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":10,"qalyPerSurvivingTreeYear":0.01,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.067847067386357,"survivingDiscountedTreeYears":56.429158330741735,"benefitQaly":0.5642915833074174,"harmQaly":0.02226947955627397,"netQaly":0.5420221037511433,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":1844943.2100265904,"modeledGrossResourceCostPer10Qaly":2213931.8520319085,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.5420221037511433,"sfQaly":0.5420221037511433,"modeledOrdinaryGiftCostPer10BayQaly":1844943.2100265904},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":10,"qalyPerSurvivingTreeYear":0.04,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":6.92716407090394,"survivingDiscountedTreeYears":144.6228174937039,"benefitQaly":5.784912699748157,"harmQaly":0.012526582250404105,"netQaly":5.772386117497753,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":173238.58446833867,"modeledGrossResourceCostPer10Qaly":259857.87670250802,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":5.772386117497753,"sfQaly":5.772386117497753,"modeledOrdinaryGiftCostPer10BayQaly":173238.58446833867}],"weighted":{"netQaly":0.7189676057911114,"positiveQaly":0.7398452428751183,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":1390883.2497392653,"positiveOnlyModeledGiftCostPer10Qaly":1351634.0202633354,"modeledGrossResourceCostPer10Qaly":1609947.3615731995,"favorableTailQalyContribution":0.5772386117497753,"favorableTailShareOfNetQaly":0.8028715161855094,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.7189676057911114,"sfQaly":0.7189676057911114,"modeledOrdinaryGiftCostPer10BayQaly":1390883.2497392653},"noFavorableTail":{"netQaly":0.15747666004592908,"modeledOrdinaryGiftCostPer10Qaly":6350147.378718494},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"zeroHealth":{"inputs":{"giftUsd":100000,"wholeExpenseUsd":5410095,"treesPlanted":1506,"expenseYear":2025,"outputYear":2025,"bayShare":1,"sfShare":1,"discountRate":0.03},"giftShare":0.018483963775127794,"realizedWholeOrganizationExpensePerTree":3592.360557768924,"giftLinkedTreeEquivalents":27.83684944534246,"scenarios":[{"name":"harm","weight":0.25,"fundingAdditionality":0.15,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.02,"grossResourceMultiplier":1.05,"incrementalTrees":4.175527416801368,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":10.998315940289332,"benefitQaly":0,"harmQaly":0.08351054833602736,"netQaly":-0.08351054833602736,"modeledGrossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.08351054833602736,"sfQaly":-0.08351054833602736,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"establishmentSurvival":0.5,"annualPostEstablishmentMortality":0.093,"horizonYears":8,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0,"grossResourceMultiplier":1.1,"incrementalTrees":2.783684944534246,"finiteTreeYears":2.6339944257184427,"survivingDiscountedTreeYears":7.332210626859556,"benefitQaly":0,"harmQaly":0,"netQaly":0,"modeledGrossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"central","weight":0.3,"fundingAdditionality":0.4,"establishmentSurvival":0.75,"annualPostEstablishmentMortality":0.06,"horizonYears":12,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.002,"grossResourceMultiplier":1.2,"incrementalTrees":11.134739778136984,"finiteTreeYears":5.634318406527439,"survivingDiscountedTreeYears":62.73666928385046,"benefitQaly":0,"harmQaly":0.02226947955627397,"netQaly":-0.02226947955627397,"modeledGrossResourcesUsd":120000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.02226947955627397,"sfQaly":-0.02226947955627397,"modeledOrdinaryGiftCostPer10BayQaly":null},{"name":"favorable","weight":0.1,"fundingAdditionality":0.75,"establishmentSurvival":0.9,"annualPostEstablishmentMortality":0.028,"horizonYears":20,"qalyPerSurvivingTreeYear":0,"harmQalyPerIncrementalTree":0.0006,"grossResourceMultiplier":1.5,"incrementalTrees":20.877637084006842,"finiteTreeYears":10.807290495783578,"survivingDiscountedTreeYears":225.63068883240592,"benefitQaly":0,"harmQaly":0.012526582250404105,"netQaly":-0.012526582250404105,"modeledGrossResourcesUsd":150000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.012526582250404105,"sfQaly":-0.012526582250404105,"modeledOrdinaryGiftCostPer10BayQaly":null}],"weighted":{"netQaly":-0.02881113917592944,"positiveQaly":0,"modeledGrossResourcesUsd":115750,"modeledOrdinaryGiftCostPer10Qaly":null,"positiveOnlyModeledGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"favorableTailQalyContribution":-0.0012526582250404106,"favorableTailShareOfNetQaly":0.04347826086956522,"bayImpactShare":1,"sfImpactShare":1,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.02881113917592944,"sfQaly":-0.02881113917592944,"modeledOrdinaryGiftCostPer10BayQaly":null},"noFavorableTail":{"netQaly":-0.030620534389876705,"modeledOrdinaryGiftCostPer10Qaly":null},"unknownExternalResources":["FY2025 volunteer hours known (6,806), their opportunity cost unknown","public-funded downstream maintenance and water not fully costed","resident time and infrastructure costs unknown"],"verdict":"EXPLORATORY / HOLD GIVING: source-updated accounting and volume, unchanged unvalidated health and funding priors; no verified marginal offer."},"volunteerIllustrations":[{"hourlyValue":25,"annualHours":6806,"matchedGiftResourceUsd":3145.0464363379942,"costPer10BayQaly":971305.6416282986},{"hourlyValue":50,"annualHours":6806,"matchedGiftResourceUsd":6290.0928726759885,"costPer10BayQaly":1000922.2005648785}]}},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"evaluated.costPerBetterLifeUSD":659772.0431253185,"evaluated.sf.costPerBetterLifeUSD":659772.0431253185,"evaluated.bay.costPerBetterLifeUSD":659772.0431253185,"rankingCentral.costPerBetterLifeUSD":659772.0431253185,"rankingCentral.sf.costPerBetterLifeUSD":659772.0431253185,"rankingCentral.bay.costPerBetterLifeUSD":659772.0431253185,"diagnostics.central.costPerBetterLifeUSD":659772.0431253185,"diagnostics.central.sf.costPerBetterLifeUSD":659772.0431253185,"diagnostics.central.bay.costPerBetterLifeUSD":659772.0431253185,"diagnostics.zeroIncome.costPerBetterLifeUSD":678045.2036635072,"diagnostics.zeroIncome.sf.costPerBetterLifeUSD":678045.2036635072,"diagnostics.zeroIncome.bay.costPerBetterLifeUSD":678045.2036635072,"diagnostics.cashOnly.costPerBetterLifeUSD":24481548.685432684,"diagnostics.cashOnly.sf.costPerBetterLifeUSD":24481548.685432684,"diagnostics.cashOnly.bay.costPerBetterLifeUSD":24481548.685432684,"diagnostics.healthNull.costPerBetterLifeUSD":null,"diagnostics.healthNull.sf.costPerBetterLifeUSD":null,"diagnostics.healthNull.bay.costPerBetterLifeUSD":null,"diagnostics.noFunding.costPerBetterLifeUSD":null,"diagnostics.noFunding.sf.costPerBetterLifeUSD":null,"diagnostics.noFunding.bay.costPerBetterLifeUSD":null,"diagnostics.fundingReplacementBurden.costPerBetterLifeUSD":null,"diagnostics.fundingReplacementBurden.sf.costPerBetterLifeUSD":null,"diagnostics.fundingReplacementBurden.bay.costPerBetterLifeUSD":null,"diagnostics.allNull.costPerBetterLifeUSD":null,"diagnostics.allNull.sf.costPerBetterLifeUSD":null,"diagnostics.allNull.bay.costPerBetterLifeUSD":null,"diagnostics.cautious.costPerBetterLifeUSD":null,"diagnostics.cautious.sf.costPerBetterLifeUSD":null,"diagnostics.cautious.bay.costPerBetterLifeUSD":null,"diagnostics.favorable.costPerBetterLifeUSD":27916.549108394138,"diagnostics.favorable.sf.costPerBetterLifeUSD":27916.549108394138,"diagnostics.favorable.bay.costPerBetterLifeUSD":27916.549108394138,"diagnostics.adverse.costPerBetterLifeUSD":null,"diagnostics.adverse.sf.costPerBetterLifeUSD":null,"diagnostics.adverse.bay.costPerBetterLifeUSD":null,"diagnostics.fullyAdditionalExposure.costPerBetterLifeUSD":311216.45267264394,"diagnostics.fullyAdditionalExposure.sf.costPerBetterLifeUSD":311216.45267264394,"diagnostics.fullyAdditionalExposure.bay.costPerBetterLifeUSD":311216.45267264394,"diagnostics.noTreeHarms.costPerBetterLifeUSD":575251.5921008413,"diagnostics.noTreeHarms.sf.costPerBetterLifeUSD":575251.5921008413,"diagnostics.noTreeHarms.bay.costPerBetterLifeUSD":575251.5921008413,"historical.evaluated.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.evaluated.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.evaluated.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.evaluated.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.evaluated.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.evaluated.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.evaluated.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.evaluated.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.evaluated.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.evaluated.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.evaluated.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":165262.7012733536,"historical.evaluated.scenarios.2.modeledGrossResourceCostPer10Qaly":198315.2415280243,"historical.evaluated.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.evaluated.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.evaluated.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":165262.7012733536,"historical.evaluated.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":11095.452996971673,"historical.evaluated.scenarios.3.modeledGrossResourceCostPer10Qaly":16643.17949545751,"historical.evaluated.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.evaluated.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.evaluated.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":11095.452996971673,"historical.evaluated.weighted.modeledOrdinaryGiftCostPer10Qaly":94168.90826917188,"historical.evaluated.weighted.positiveOnlyModeledGiftCostPer10Qaly":92353.22150054298,"historical.evaluated.weighted.modeledGrossResourceCostPer10Qaly":109000.51132156645,"historical.evaluated.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.evaluated.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.evaluated.weighted.modeledOrdinaryGiftCostPer10BayQaly":94168.90826917188,"historical.evaluated.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":560218.7650270563,"historical.diagnostics.historical.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":184844.11390611282,"historical.diagnostics.historical.scenarios.2.modeledGrossResourceCostPer10Qaly":221812.93668733537,"historical.diagnostics.historical.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":12410.115300123307,"historical.diagnostics.historical.scenarios.3.modeledGrossResourceCostPer10Qaly":18615.172950184962,"historical.diagnostics.historical.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.historical.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.historical.weighted.modeledOrdinaryGiftCostPer10Qaly":105326.66035592432,"historical.diagnostics.historical.weighted.positiveOnlyModeledGiftCostPer10Qaly":103295.8390678036,"historical.diagnostics.historical.weighted.modeledGrossResourceCostPer10Qaly":121915.6093619824,"historical.diagnostics.historical.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.historical.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.historical.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":626597.1717581965,"historical.diagnostics.current.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.current.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.current.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.current.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.current.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.current.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.current.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":165262.7012733536,"historical.diagnostics.current.scenarios.2.modeledGrossResourceCostPer10Qaly":198315.2415280243,"historical.diagnostics.current.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.current.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":165262.7012733536,"historical.diagnostics.current.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":11095.452996971673,"historical.diagnostics.current.scenarios.3.modeledGrossResourceCostPer10Qaly":16643.17949545751,"historical.diagnostics.current.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.current.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.current.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":11095.452996971673,"historical.diagnostics.current.weighted.modeledOrdinaryGiftCostPer10Qaly":94168.90826917188,"historical.diagnostics.current.weighted.positiveOnlyModeledGiftCostPer10Qaly":92353.22150054298,"historical.diagnostics.current.weighted.modeledGrossResourceCostPer10Qaly":109000.51132156645,"historical.diagnostics.current.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.current.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.current.weighted.modeledOrdinaryGiftCostPer10BayQaly":94168.90826917188,"historical.diagnostics.current.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":560218.7650270563,"historical.diagnostics.cityCount.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.cityCount.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.cityCount.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":165702.81499179133,"historical.diagnostics.cityCount.scenarios.2.modeledGrossResourceCostPer10Qaly":198843.37799014957,"historical.diagnostics.cityCount.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":165702.81499179133,"historical.diagnostics.cityCount.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":11125.001473661345,"historical.diagnostics.cityCount.scenarios.3.modeledGrossResourceCostPer10Qaly":16687.502210492014,"historical.diagnostics.cityCount.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.cityCount.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":11125.001473661345,"historical.diagnostics.cityCount.weighted.modeledOrdinaryGiftCostPer10Qaly":94419.69098094064,"historical.diagnostics.cityCount.weighted.positiveOnlyModeledGiftCostPer10Qaly":92599.16882810766,"historical.diagnostics.cityCount.weighted.modeledGrossResourceCostPer10Qaly":109290.79231043879,"historical.diagnostics.cityCount.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.cityCount.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.cityCount.weighted.modeledOrdinaryGiftCostPer10BayQaly":94419.69098094064,"historical.diagnostics.cityCount.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":561710.6924971686,"historical.diagnostics.halfFunding.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.halfFunding.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.halfFunding.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":330525.4025467072,"historical.diagnostics.halfFunding.scenarios.2.modeledGrossResourceCostPer10Qaly":396630.4830560486,"historical.diagnostics.halfFunding.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":330525.4025467072,"historical.diagnostics.halfFunding.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":22190.905993943346,"historical.diagnostics.halfFunding.scenarios.3.modeledGrossResourceCostPer10Qaly":33286.35899091502,"historical.diagnostics.halfFunding.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfFunding.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":22190.905993943346,"historical.diagnostics.halfFunding.weighted.modeledOrdinaryGiftCostPer10Qaly":188337.81653834376,"historical.diagnostics.halfFunding.weighted.positiveOnlyModeledGiftCostPer10Qaly":184706.44300108595,"historical.diagnostics.halfFunding.weighted.modeledGrossResourceCostPer10Qaly":218001.0226431329,"historical.diagnostics.halfFunding.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfFunding.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfFunding.weighted.modeledOrdinaryGiftCostPer10BayQaly":188337.81653834376,"historical.diagnostics.halfFunding.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":1120437.5300541127,"historical.diagnostics.halfNetNewHealthExposure.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":343154.569398098,"historical.diagnostics.halfNetNewHealthExposure.scenarios.2.modeledGrossResourceCostPer10Qaly":411785.48327771755,"historical.diagnostics.halfNetNewHealthExposure.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":343154.569398098,"historical.diagnostics.halfNetNewHealthExposure.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":22221.791640947053,"historical.diagnostics.halfNetNewHealthExposure.scenarios.3.modeledGrossResourceCostPer10Qaly":33332.68746142058,"historical.diagnostics.halfNetNewHealthExposure.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":22221.791640947053,"historical.diagnostics.halfNetNewHealthExposure.weighted.modeledOrdinaryGiftCostPer10Qaly":193590.13671518653,"historical.diagnostics.halfNetNewHealthExposure.weighted.positiveOnlyModeledGiftCostPer10Qaly":186069.74715295288,"historical.diagnostics.halfNetNewHealthExposure.weighted.modeledGrossResourceCostPer10Qaly":224080.58324782838,"historical.diagnostics.halfNetNewHealthExposure.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.halfNetNewHealthExposure.weighted.modeledOrdinaryGiftCostPer10BayQaly":193590.13671518653,"historical.diagnostics.halfNetNewHealthExposure.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":1352437.3021557294,"historical.diagnostics.threeYearLag.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.threeYearLag.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.threeYearLag.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":263725.07482051937,"historical.diagnostics.threeYearLag.scenarios.2.modeledGrossResourceCostPer10Qaly":316470.08978462324,"historical.diagnostics.threeYearLag.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":263725.07482051937,"historical.diagnostics.threeYearLag.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":14463.924361448608,"historical.diagnostics.threeYearLag.scenarios.3.modeledGrossResourceCostPer10Qaly":21695.88654217291,"historical.diagnostics.threeYearLag.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.threeYearLag.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":14463.924361448608,"historical.diagnostics.threeYearLag.weighted.modeledOrdinaryGiftCostPer10Qaly":127509.95604773553,"historical.diagnostics.threeYearLag.weighted.positiveOnlyModeledGiftCostPer10Qaly":124203.52580601422,"historical.diagnostics.threeYearLag.weighted.modeledGrossResourceCostPer10Qaly":147592.77412525384,"historical.diagnostics.threeYearLag.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.threeYearLag.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.threeYearLag.weighted.modeledOrdinaryGiftCostPer10BayQaly":127509.95604773553,"historical.diagnostics.threeYearLag.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":969021.576161415,"historical.diagnostics.tenYearRamp.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.tenYearRamp.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.tenYearRamp.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":323428.83652355085,"historical.diagnostics.tenYearRamp.scenarios.2.modeledGrossResourceCostPer10Qaly":388114.603828261,"historical.diagnostics.tenYearRamp.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":323428.83652355085,"historical.diagnostics.tenYearRamp.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":16301.425052457838,"historical.diagnostics.tenYearRamp.scenarios.3.modeledGrossResourceCostPer10Qaly":24452.137578686757,"historical.diagnostics.tenYearRamp.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":16301.425052457838,"historical.diagnostics.tenYearRamp.weighted.modeledOrdinaryGiftCostPer10Qaly":145916.85846827953,"historical.diagnostics.tenYearRamp.weighted.positiveOnlyModeledGiftCostPer10Qaly":141603.06384221104,"historical.diagnostics.tenYearRamp.weighted.modeledGrossResourceCostPer10Qaly":168898.76367703354,"historical.diagnostics.tenYearRamp.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearRamp.weighted.modeledOrdinaryGiftCostPer10BayQaly":145916.85846827953,"historical.diagnostics.tenYearRamp.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":1252113.4521220694,"historical.diagnostics.geography.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.geography.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.geography.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":165262.7012733536,"historical.diagnostics.geography.scenarios.2.modeledGrossResourceCostPer10Qaly":198315.2415280243,"historical.diagnostics.geography.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":173960.73818247745,"historical.diagnostics.geography.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":11095.452996971673,"historical.diagnostics.geography.scenarios.3.modeledGrossResourceCostPer10Qaly":16643.17949545751,"historical.diagnostics.geography.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.geography.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":11679.424207338603,"historical.diagnostics.geography.weighted.modeledOrdinaryGiftCostPer10Qaly":94168.90826917188,"historical.diagnostics.geography.weighted.positiveOnlyModeledGiftCostPer10Qaly":92353.22150054298,"historical.diagnostics.geography.weighted.modeledGrossResourceCostPer10Qaly":109000.51132156645,"historical.diagnostics.geography.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.geography.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.geography.weighted.modeledOrdinaryGiftCostPer10BayQaly":99125.1665991283,"historical.diagnostics.geography.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":560218.7650270563,"historical.diagnostics.tenYearHorizon.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.tenYearHorizon.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.tenYearHorizon.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":184494.32100265904,"historical.diagnostics.tenYearHorizon.scenarios.2.modeledGrossResourceCostPer10Qaly":221393.18520319083,"historical.diagnostics.tenYearHorizon.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":184494.32100265904,"historical.diagnostics.tenYearHorizon.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":17323.858446833867,"historical.diagnostics.tenYearHorizon.scenarios.3.modeledGrossResourceCostPer10Qaly":25985.7876702508,"historical.diagnostics.tenYearHorizon.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":17323.858446833867,"historical.diagnostics.tenYearHorizon.weighted.modeledOrdinaryGiftCostPer10Qaly":139088.32497392653,"historical.diagnostics.tenYearHorizon.weighted.positiveOnlyModeledGiftCostPer10Qaly":135163.40202633356,"historical.diagnostics.tenYearHorizon.weighted.modeledGrossResourceCostPer10Qaly":160994.73615731995,"historical.diagnostics.tenYearHorizon.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.tenYearHorizon.weighted.modeledOrdinaryGiftCostPer10BayQaly":139088.32497392653,"historical.diagnostics.tenYearHorizon.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":635014.7378718494,"historical.diagnostics.zeroHealth.scenarios.0.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.0.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.0.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.0.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.0.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.zeroHealth.scenarios.1.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.1.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.1.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.1.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.1.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.zeroHealth.scenarios.2.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.2.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.2.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.2.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.2.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.zeroHealth.scenarios.3.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.3.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.3.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.3.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.zeroHealth.scenarios.3.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.zeroHealth.weighted.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.weighted.positiveOnlyModeledGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.weighted.modeledGrossResourceCostPer10Qaly":null,"historical.diagnostics.zeroHealth.weighted.verifiedMarginalGiftCostPer10Qaly":null,"historical.diagnostics.zeroHealth.weighted.verifiedMarginalGrossCostPer10Qaly":null,"historical.diagnostics.zeroHealth.weighted.modeledOrdinaryGiftCostPer10BayQaly":null,"historical.diagnostics.zeroHealth.noFavorableTail.modeledOrdinaryGiftCostPer10Qaly":null,"historical.diagnostics.volunteerIllustrations.0.costPer10BayQaly":97130.56416282986,"historical.diagnostics.volunteerIllustrations.1.costPer10BayQaly":100092.22005648786},"explanation":"DALY is our one-year comparison unit. QALY-based health gains and income-welfare equivalents retain their original assumptions; they are not measured clinical DALYs."}}