{"edition":"chicago","organization":"Chicago Recovery Alliance","organizationId":"org:chicago-recovery-alliance","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-18","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":263700.94823574595,"canonicalPriceUSDPerTenEquivalentYears":2637009.4823574596,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":263700.94823574595,"canonicalPriceUSDPerTenEquivalentYears":2637009.4823574596,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"cra-chicago-health-resources-20261002","costScope":"Full recipient audited accrual support including settlement once; captured gross proxy equal centrally, external resources unknown. Not verified gift capacity.","geographicAttribution":"Specified Chicago-area risk cohort: separate health and household-resource residency shares .95 centrally, each applied once.","formula":"Financed risk-person-years=gift/supportCost*riskUnits*peoplePerUnit*funding. Additional first timely responses exclude completed otherwise-free/buyer coverage, then use encounter and timely-response judgments. Signed mortality benefit integrates finite discounted survival less attempt harm. Signed household cash/pay use state-level log-resource conversion. Price=10*gift/(local health+signed resources) when known and positive.","counterfactual":"Public supplies, equivalent free/bought protection and other rescuers continue; gifts may replace existing finance. No reported reversal or ecological decline receives automatic causal credit.","attribution":"First-event risk-person-year units, disjoint mortality/common-alive cohorts, actual purchaser savings without extra clinical credit; no repeat lifetime, household or portfolio multiplication.","uncertainty":"Finite unweighted planning judgments, not identified expected donation return, comprehensive economic cost, whole-portfolio benefit or verified capacity.","nativeOutcomes":"Financed risk-person-year equivalents, completed/unmet coverage, additional timely administrations, deaths averted, finite health, signed cash and actual disposable pay.","inputs":[{"name":"gift","value":10000,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"supportCost","value":3908692,"unit":"USD","basis":"observed","rationale":"Later audited FY2024 full expense; earlier return disagreement unresolved.","sourceIds":["audit24"]},{"name":"grossCost","value":3908692,"unit":"USD","basis":"judgment","rationale":"Captured support proxy equal to audited accrual expense centrally; comprehensive outside-resource cost unknown.","sourceIds":["audit24"]},{"name":"riskUnits","value":4500,"unit":"Prospective risk-person-year equivalents","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"peoplePerUnit","value":1,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"funding","value":0.35,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"completion","value":0.8,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"otherwiseFree","value":0.5,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"purchaser","value":0.05,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"overdoseChance","value":0.08,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"timelyIncrement","value":0.3,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"deathReduction","value":0.15,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"commonAliveShare","value":0.7,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"utility","value":0.65,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"survivalYears","value":40,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"firstYearMortality","value":0.075,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"year2to10Mortality","value":0.04,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"year11to25Mortality","value":0.05,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"laterMortality","value":0.08,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"preEventMortality","value":0.02,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"eventDelay","value":0.5,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"discount","value":0.03,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"healthLocality","value":0.95,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"resourceLocality","value":0.95,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"attemptHarm","value":0.00001,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"baseline","value":25000,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"burdenShare","value":0.2,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"travelUSD","value":5,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"lostPayUSD","value":5,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"avoidedPurchaseUSD","value":15,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"medicalCashUSD","value":0,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"recoveryPayUSD","value":0,"unit":"USD","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"workerShare","value":0.3,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"positiveResourceIndependent","value":0.5,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"positivePayIndependent","value":0.5,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"reachKnown","value":true,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"fundingKnown","value":true,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"clinicalKnown","value":true,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"cashKnown","value":true,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"payKnown","value":true,"unit":"Defined in report and calculator","basis":"judgment","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"externalResourcesKnown","value":false,"unit":"Defined in report and calculator","basis":"unknown","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]},{"name":"portfolioKnown","value":false,"unit":"Defined in report and calculator","basis":"unknown","rationale":"Explicit planning parameter or knowledge boundary; mechanisms motivate, but do not measure, exact values.","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"]}],"scenarios":[{"id":"central","label":"Conditional finite health and signed household resources","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2637009.4823574596,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"central-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"zeroGift","label":"zero Gift","costUSD":0,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":0,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":0,"completedCoverage":0,"unmetTimelyCoverage":0,"additionalTimelyAdministrations":0,"netDeathsAverted":0,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":0,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":0,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"zeroFunding","label":"zero Funding","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":0,"completedCoverage":0,"unmetTimelyCoverage":0,"additionalTimelyAdministrations":0,"netDeathsAverted":0,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"zeroReach","label":"zero Reach","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":0,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":0,"completedCoverage":0,"unmetTimelyCoverage":0,"additionalTimelyAdministrations":0,"netDeathsAverted":0,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":0,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownReachZero","label":"unknown Reach Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":0,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":null,"completedCoverage":null,"unmetTimelyCoverage":null,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":null,"cashFlows":null,"payFlows":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":0,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":false,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownFundingZero","label":"unknown Funding Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":null,"completedCoverage":null,"unmetTimelyCoverage":null,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":null,"cashFlows":null,"payFlows":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":false,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"clinicalNull","label":"clinical Null","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0,"healthLocal":0,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":-0.00010722492697397817,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalNull-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"clinicalAdverse","label":"clinical Adverse","costUSD":10000,"allPopulationQalys":-0.040111083819143724,"editionQalys":-0.03810552962818654,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":-0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":-0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":-0.040111083819143724,"healthLocal":-0.03810552962818654,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":-0.038212754555160516,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalAdverse-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":-0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"clinicalUnknown","label":"clinical Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"clinicalUnknown-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownClinicalZero","label":"unknown Clinical Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownClinicalZero-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"cashUnknown","label":"cash Unknown","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":null,"payFlows":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":false,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"payUnknown","label":"pay Unknown","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":null,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":null,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":false,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"buyerOnly","label":"buyer Only","costUSD":10000,"allPopulationQalys":-0.000040294809619176955,"editionQalys":-0.000038280069138218106,"pricePer10Qalys":137534809.37932715,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0,"purchaser":1,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":0,"additionalTimelyAdministrations":0,"netDeathsAverted":0,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":-0.000040294809619176955,"healthLocal":-0.000038280069138218106,"cashEquivalentLocal":0.0008419150918801392,"payEquivalentLocal":-0.00007654636459578204,"rawCashPV_LocalUSD":42.10807605203991,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":2.578867815627325,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":0.0007653687272843571,"combinedLocal":0.000727088658146139,"donorPrice10":137534809.37932715,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":137534809.37932715,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":2.578867815627325,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.6447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"buyerOnly-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0,\"purchaser\":1,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"freeOnly","label":"free Only","costUSD":10000,"allPopulationQalys":-0.000040294809619176955,"editionQalys":-0.000038280069138218106,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":1,"purchaser":0,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":0,"additionalTimelyAdministrations":0,"netDeathsAverted":0,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":-0.000040294809619176955,"healthLocal":-0.000038280069138218106,"cashEquivalentLocal":-0.00007656779531121883,"payEquivalentLocal":-0.00007658311346582961,"rawCashPV_LocalUSD":-3.8280069138218105,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00015315090877704844,"combinedLocal":-0.00019143097791526653,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"freeOnly-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"freeOnly-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"freeOnly-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"freeOnly-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":1,\"purchaser\":0,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"noBuyers","label":"no Buyers","costUSD":10000,"allPopulationQalys":0.04448280408985255,"editionQalys":0.04225866388535992,"pricePer10Qalys":2374985.9087482286,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.611792384767078,"additionalTimelyAdministrations":0.03829423332449024,"netDeathsAverted":0.005744134998673535,"commonAliveEventHouseholds":0.026805963327143165},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04448280408985255,"healthLocal":0.04225866388535992,"cashEquivalentLocal":-0.00007656779531121885,"payEquivalentLocal":-0.0000765831134658296,"rawCashPV_LocalUSD":-3.82800691382181,"rawPayPV_LocalUSD":-3.82800691382181,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00015315090877704844,"combinedLocal":0.04210551297658287,"donorPrice10":2374985.9087482286,"healthPrice10":2366378.6500983997,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2374985.9087482286,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noBuyers-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"knownNoResources","label":"known No Resources","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":null,"completedCoverage":null,"unmetTimelyCoverage":null,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":0},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourcesLocal":0,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":false,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":false,\"payKnown\":false,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"positiveEconomic","label":"positive Economic","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2628028.0859997002,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":500,"recoveryPayUSD":300,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":0.00008116519321791099,"payEquivalentLocal":-0.000058790965482753036,"rawCashPV_LocalUSD":9.760226696354163,"rawPayPV_LocalUSD":-2.002741860032004,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0014475220196657308,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.005790088078662923,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.0033775513792200385,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.013510205516880154,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.001338957868190801,"annualIncomeBeforeUSD":25500,"annualIncomeGainUSD":300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":1.5,"discountRate":0.03},{"people":0.005355831472763204,"annualIncomeBeforeUSD":25500,"annualIncomeGainUSD":300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":1.5,"discountRate":0.03}],"resourcesLocal":0.000022374227735157954,"combinedLocal":0.038051343717645264,"donorPrice10":2628028.0859997002,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2628028.0859997002,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0014475220196657308,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveEconomic-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.005790088078662923,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveEconomic-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0033775513792200385,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveEconomic-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.013510205516880154,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveEconomic-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-14","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-15","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-16","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"positiveEconomic-resource-17","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.001338957868190801,"annualIncomeBeforeUSD":25500,"annualIncomeGainUSD":300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":1.5,"discountRate":0.03,"id":"positiveEconomic-resource-18","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.005355831472763204,"annualIncomeBeforeUSD":25500,"annualIncomeGainUSD":300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":0.5,"delayYears":1.5,"discountRate":0.03,"id":"positiveEconomic-resource-19","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":500,\"recoveryPayUSD\":300,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"negativeEconomic","label":"negative Economic","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2655610.233406081,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":-500,"recoveryPayUSD":-300,"workerShare":0.3,"positiveResourceIndependent":0,"positivePayIndependent":0,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00025877953800561456,"payEquivalentLocal":-0.00011406152535441618,"rawCashPV_LocalUSD":-12.822632227411612,"rawPayPV_LocalUSD":-5.653271967611617,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0014475220196657308,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.005790088078662923,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.0033775513792200385,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.013510205516880154,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.001338957868190801,"annualIncomeBeforeUSD":24500,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":1.5,"discountRate":0.03},{"people":0.005355831472763204,"annualIncomeBeforeUSD":24500,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":1.5,"discountRate":0.03}],"resourcesLocal":-0.0003728410633600307,"combinedLocal":0.03765612842655008,"donorPrice10":2655610.233406081,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2655610.233406081,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0014475220196657308,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeEconomic-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.005790088078662923,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeEconomic-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0033775513792200385,"annualIncomeBeforeUSD":24990,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeEconomic-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.013510205516880154,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeEconomic-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-14","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-15","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-16","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"negativeEconomic-resource-17","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.001338957868190801,"annualIncomeBeforeUSD":24500,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":1.5,"discountRate":0.03,"id":"negativeEconomic-resource-18","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.005355831472763204,"annualIncomeBeforeUSD":24500,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":1.5,"discountRate":0.03,"id":"negativeEconomic-resource-19","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":-500,\"recoveryPayUSD\":-300,\"workerShare\":0.3,\"positiveResourceIndependent\":0,\"positivePayIndependent\":0,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"noRecoveryWork","label":"no Recovery Work","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2637009.4823574596,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"noRecoveryWork-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"positiveWorkExcluded","label":"positive Work Excluded","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":300,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":null,"payEquivalentLocal":0,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":1.8252650537898065,"cashFlows":null,"payFlows":[],"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":300,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":false,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"zeroLocalUnknown","label":"zero Local Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0,"resourceLocality":0,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":false,"cashKnown":false,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":null,"completedCoverage":null,"unmetTimelyCoverage":null,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0,\"resourceLocality\":0,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":false,\"fundingKnown\":true,\"clinicalKnown\":false,\"cashKnown\":false,\"payKnown\":false,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unitReexpression","label":"unit Reexpression","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":450,"peoplePerUnit":10,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2637009.4823574596,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unitReexpression-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":450,\"peoplePerUnit\":10,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"lowerRisk","label":"lower Risk","costUSD":10000,"allPopulationQalys":0.014986251068952528,"editionQalys":0.014236938515504902,"pricePer10Qalys":7077284.289836555,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.03,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.012924303747015455,"netDeathsAverted":0.001938645562052318,"commonAliveEventHouseholds":0.009047012622910817},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.014986251068952528,"healthLocal":0.014236938515504902,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.014129713588530924,"donorPrice10":7077284.289836555,"healthPrice10":7023982.009270732,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":7077284.289836555,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerRisk-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.03,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"higherRisk","label":"higher Risk","costUSD":10000,"allPopulationQalys":0.07509243458323935,"editionQalys":0.07133781285407738,"pricePer10Qalys":1403891.2623090923,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.15,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.06462151873507727,"netDeathsAverted":0.00969322781026159,"commonAliveEventHouseholds":0.04523506311455408},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.07509243458323935,"healthLocal":0.07133781285407738,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.0712305879271034,"donorPrice10":1403891.2623090923,"healthPrice10":1401781.1312010866,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":1403891.2623090923,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"higherRisk-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.15,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"weakFunding","label":"weak Funding","costUSD":10000,"allPopulationQalys":0.011437284057115823,"editionQalys":0.010865419854260032,"pricePer10Qalys":9229533.188251106,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.1,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":1.1512802748336273,"completedCoverage":0.9210242198669019,"unmetTimelyCoverage":0.41446089894010585,"additionalTimelyAdministrations":0.009847088569154634,"netDeathsAverted":0.001477063285373195,"commonAliveEventHouseholds":0.006892961998408243},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.011437284057115823,"healthLocal":0.010865419854260032,"cashEquivalentLocal":-0.000008755328843328839,"payEquivalentLocal":-0.00002188036457780778,"rawCashPV_LocalUSD":-0.4374865044367783,"rawPayPV_LocalUSD":-1.093716261091946,"cashFlows":[{"people":0.09210242198669019,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.02302560549667254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00921024219866902,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00921024219866902,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03684096879467608,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0023025605496672544,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.08289217978802119,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.02072304494700529,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.09210242198669019,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.02302560549667254,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00921024219866902,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0023025605496672544,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.08289217978802119,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.02072304494700529,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00003063569342113662,"combinedLocal":0.010834784160838896,"donorPrice10":9229533.188251106,"healthPrice10":9203509.973965043,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9229533.188251106,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.09210242198669019,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.02302560549667254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00921024219866902,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00921024219866902,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03684096879467608,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0023025605496672544,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.08289217978802119,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.02072304494700529,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.09210242198669019,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.02302560549667254,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00921024219866902,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0023025605496672544,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.08289217978802119,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.02072304494700529,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"weakFunding-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.1,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"strongFunding","label":"strong Funding","costUSD":10000,"allPopulationQalys":0.08006098839981075,"editionQalys":0.07605793897982022,"pricePer10Qalys":1318504.7411787298,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.7,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":8.05896192383539,"completedCoverage":6.447169539068312,"unmetTimelyCoverage":2.901226292580741,"additionalTimelyAdministrations":0.06892961998408242,"netDeathsAverted":0.010339442997612363,"commonAliveEventHouseholds":0.048250733988857694},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.08006098839981075,"healthLocal":0.07605793897982022,"cashEquivalentLocal":-0.00006128730190330188,"payEquivalentLocal":-0.00015316255204465446,"rawCashPV_LocalUSD":-3.062405531057448,"rawPayPV_LocalUSD":-7.656013827643621,"cashFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.25788678156273254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.5802452585161482,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.145061314629037,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.5802452585161482,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.145061314629037,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00021444985394795634,"combinedLocal":0.07584348912587226,"donorPrice10":1318504.7411787298,"healthPrice10":1314787.1391378634,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":1318504.7411787298,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.25788678156273254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.5802452585161482,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.145061314629037,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.5802452585161482,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.145061314629037,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongFunding-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.7,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"highPublicAccess","label":"high Public Access","costUSD":10000,"allPopulationQalys":0.008864324970275169,"editionQalys":0.00842110872176141,"pricePer10Qalys":12028072.855997477,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.85,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":0.3223584769534157,"additionalTimelyAdministrations":0.007658846664898048,"netDeathsAverted":0.001148826999734707,"commonAliveEventHouseholds":0.005361192665428633},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.008864324970275169,"healthLocal":0.00842110872176141,"cashEquivalentLocal":-0.00003064365095165093,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.5312027655287233,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.5480094108208066,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1370023527052016,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.5480094108208066,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1370023527052016,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397816,"combinedLocal":0.008313883794787431,"donorPrice10":12028072.855997477,"healthPrice10":11874920.904605469,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":12028072.855997477,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.5480094108208066,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1370023527052016,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.5480094108208066,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1370023527052016,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"highPublicAccess-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.85,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"strongClinical","label":"strong Clinical","costUSD":10000,"allPopulationQalys":0.11126745243906015,"editionQalys":0.10570407981710714,"pricePer10Qalys":946997.9016329952,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.5,"deathReduction":0.25,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.05744134998673536,"netDeathsAverted":0.01436033749668384,"commonAliveEventHouseholds":0.04020894499071475},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.11126745243906015,"healthLocal":0.10570407981710714,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.10559685489013317,"donorPrice10":946997.9016329952,"healthPrice10":946037.2785328955,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":946997.9016329952,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"strongClinical-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.5,\"deathReduction\":0.25,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"poorClinical","label":"poor Clinical","costUSD":10000,"allPopulationQalys":0.004412015080327998,"editionQalys":0.004191414326311598,"pricePer10Qalys":24484662.737780515,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.1,"deathReduction":0.05,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.011488269997347074,"netDeathsAverted":0.0005744134998673537,"commonAliveEventHouseholds":0.008041788998142951},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.004412015080327998,"healthLocal":0.004191414326311598,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.00408418939933762,"donorPrice10":24484662.737780515,"healthPrice10":23858295.12779258,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":24484662.737780515,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"poorClinical-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.1,\"deathReduction\":0.05,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"firstYearOnly","label":"first Year Only","costUSD":10000,"allPopulationQalys":0.0030989365360499844,"editionQalys":0.002943989709247485,"pricePer10Qalys":35251424.65983931,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":1,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":0.6162753357659994,"survivalAtCap":0.925,"healthAll":0.0030989365360499844,"healthLocal":0.002943989709247485,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.002836764782273507,"donorPrice10":35251424.65983931,"healthPrice10":33967510.037785105,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":35251424.65983931,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"firstYearOnly-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":1,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"priorFiveYear","label":"prior Five Year","costUSD":10000,"allPopulationQalys":0.012000330983296673,"editionQalys":0.01140031443413184,"pricePer10Qalys":8854972.763353849,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":5,"firstYearMortality":0.1,"year2to10Mortality":0.1,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":2.3637444604390065,"survivalAtCap":0.5904900000000002,"healthAll":0.012000330983296673,"healthLocal":0.01140031443413184,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.011293089507157862,"donorPrice10":8854972.763353849,"healthPrice10":8771687.88438029,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":8854972.763353849,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"priorFiveYear-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":5,\"firstYearMortality\":0.1,\"year2to10Mortality\":0.1,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"longTail55","label":"long Tail55","costUSD":10000,"allPopulationQalys":0.04065378959509401,"editionQalys":0.038621100115339306,"pricePer10Qalys":2596466.8450244404,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":55,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.988822029571932,"survivalAtCap":0.02432605754684795,"healthAll":0.04065378959509401,"healthLocal":0.038621100115339306,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.038513875188365326,"donorPrice10":2596466.8450244404,"healthPrice10":2589258.1956846584,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2596466.8450244404,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"longTail55-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":55,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"shorterHighMortality","label":"shorter High Mortality","costUSD":10000,"allPopulationQalys":0.026817815803404827,"editionQalys":0.025476925013234585,"pricePer10Qalys":3941709.979226625,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.1,"year2to10Mortality":0.08,"year11to25Mortality":0.1,"laterMortality":0.15,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":5.272625465758237,"survivalAtCap":0.007642834983893828,"healthAll":0.026817815803404827,"healthLocal":0.025476925013234585,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.025369700086260605,"donorPrice10":3941709.979226625,"healthPrice10":3925120.474627635,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":3941709.979226625,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"shorterHighMortality-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.1,\"year2to10Mortality\":0.08,\"year11to25Mortality\":0.1,\"laterMortality\":0.15,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"lowerMortality","label":"lower Mortality","costUSD":10000,"allPopulationQalys":0.04984256888702074,"editionQalys":0.0473504404426697,"pricePer10Qalys":2116706.047808638,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.05,"year2to10Mortality":0.025,"year11to25Mortality":0.03,"laterMortality":0.05,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":9.792708847669664,"survivalAtCap":0.22191938485760196,"healthAll":0.04984256888702074,"healthLocal":0.0473504404426697,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.04724321551569572,"donorPrice10":2116706.047808638,"healthPrice10":2111912.773463567,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2116706.047808638,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"lowerMortality-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.05,\"year2to10Mortality\":0.025,\"year11to25Mortality\":0.03,\"laterMortality\":0.05,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"halfDistinct","label":"half Distinct","costUSD":10000,"allPopulationQalys":0.02001524709995269,"editionQalys":0.019014484744955054,"pricePer10Qalys":5274018.964714919,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":2250,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":2.0147404809588476,"completedCoverage":1.611792384767078,"unmetTimelyCoverage":0.7253065731451852,"additionalTimelyAdministrations":0.017232404996020606,"netDeathsAverted":0.002584860749403091,"commonAliveEventHouseholds":0.012062683497214424},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.02001524709995269,"healthLocal":0.019014484744955054,"cashEquivalentLocal":-0.00001532182547582547,"payEquivalentLocal":-0.000038290638011163616,"rawCashPV_LocalUSD":-0.765601382764362,"rawPayPV_LocalUSD":-1.9140034569109052,"cashFlows":[{"people":0.16117923847670781,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.04029480961917695,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.016117923847670784,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.016117923847670784,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.004029480961917695,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.14506131462903704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03626532865725925,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.16117923847670781,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.04029480961917695,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.016117923847670784,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.004029480961917695,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.14506131462903704,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03626532865725925,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.000053612463486989085,"combinedLocal":0.018960872281468064,"donorPrice10":5274018.964714919,"healthPrice10":5259148.556551454,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":5274018.964714919,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.16117923847670781,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.04029480961917695,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.016117923847670784,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.016117923847670784,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.004029480961917695,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.14506131462903704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03626532865725925,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.16117923847670781,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.04029480961917695,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.016117923847670784,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.004029480961917695,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.14506131462903704,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03626532865725925,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"halfDistinct-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":2250,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"doubleDistinct","label":"double Distinct","costUSD":10000,"allPopulationQalys":0.08006098839981075,"editionQalys":0.07605793897982022,"pricePer10Qalys":1318504.7411787298,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":9000,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":8.05896192383539,"completedCoverage":6.447169539068312,"unmetTimelyCoverage":2.901226292580741,"additionalTimelyAdministrations":0.06892961998408242,"netDeathsAverted":0.010339442997612363,"commonAliveEventHouseholds":0.048250733988857694},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.08006098839981075,"healthLocal":0.07605793897982022,"cashEquivalentLocal":-0.00006128730190330188,"payEquivalentLocal":-0.00015316255204465446,"rawCashPV_LocalUSD":-3.062405531057448,"rawPayPV_LocalUSD":-7.656013827643621,"cashFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.25788678156273254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.5802452585161482,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.145061314629037,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.5802452585161482,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.145061314629037,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00021444985394795634,"combinedLocal":0.07584348912587226,"donorPrice10":1318504.7411787298,"healthPrice10":1314787.1391378634,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":1318504.7411787298,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.6447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.25788678156273254,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.5802452585161482,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.145061314629037,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.6447169539068313,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.1611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.06447169539068313,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.01611792384767078,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.5802452585161482,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.145061314629037,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"doubleDistinct-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":9000,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownZeroRisk","label":"unknown Zero Risk","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroRisk-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownZeroTimeliness","label":"unknown Zero Timeliness","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":null,"netDeathsAverted":null,"commonAliveEventHouseholds":null},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":null,"healthLocal":null,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"unknownZeroTimeliness-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"grossResource25","label":"gross Resource25","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":4885865,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":12500,"capturedGrossPrice10":3296261.8529468244,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"grossResource25-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":4885865,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"settlementCostOnly","label":"settlement Cost Only","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":2096734,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.18774999411567858,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":18641.81150303281,"capturedGrossPrice10":4915863.370181789,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"settlementCostOnly-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":2096734,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.18774999411567858,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"capturedResourceUnknown","label":"captured Resource Unknown","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2637009.4823574596,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03792174456293613,"donorPrice10":2637009.4823574596,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2637009.4823574596,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"capturedResourceUnknown-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":0.5,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"delayStress","label":"delay Stress","costUSD":10000,"allPopulationQalys":0.03714842003618963,"editionQalys":0.03529099903438015,"pricePer10Qalys":2842219.248416276,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":2,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":5,"lostPayUSD":5,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03343605277673452,"netDeathsAverted":0.005015407916510177,"commonAliveEventHouseholds":0.023405236943714162},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.03714842003618963,"healthLocal":0.03529099903438015,"cashEquivalentLocal":-0.00003064365095165094,"payEquivalentLocal":-0.00007658127602232723,"rawCashPV_LocalUSD":-1.531202765528724,"rawPayPV_LocalUSD":-3.8280069138218105,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.00010722492697397817,"combinedLocal":0.03518377410740617,"donorPrice10":2842219.248416276,"healthPrice10":2833583.710752449,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2842219.248416276,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-8","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-9","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25010,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-10","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-11","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-12","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24995,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"delayStress-resource-13","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."}],"assumptions":"{\"gift\":10000,\"supportCost\":3908692,\"grossCost\":3908692,\"riskUnits\":4500,\"peoplePerUnit\":1,\"funding\":0.35,\"completion\":0.8,\"otherwiseFree\":0.5,\"purchaser\":0.05,\"overdoseChance\":0.08,\"timelyIncrement\":0.3,\"deathReduction\":0.15,\"commonAliveShare\":0.7,\"utility\":0.65,\"survivalYears\":40,\"firstYearMortality\":0.075,\"year2to10Mortality\":0.04,\"year11to25Mortality\":0.05,\"laterMortality\":0.08,\"preEventMortality\":0.02,\"eventDelay\":2,\"discount\":0.03,\"healthLocality\":0.95,\"resourceLocality\":0.95,\"attemptHarm\":0.00001,\"baseline\":25000,\"burdenShare\":0.2,\"travelUSD\":5,\"lostPayUSD\":5,\"avoidedPurchaseUSD\":15,\"medicalCashUSD\":0,\"recoveryPayUSD\":0,\"workerShare\":0.3,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"reachKnown\":true,\"fundingKnown\":true,\"clinicalKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"externalResourcesKnown\":false,\"portfolioKnown\":false}"},{"id":"accessHarm","label":"access Harm","costUSD":10000,"allPopulationQalys":0.04003049419990538,"editionQalys":0.03802896948991011,"pricePer10Qalys":2691421.428353272,"parameters":{"gift":10000,"supportCost":3908692,"grossCost":3908692,"riskUnits":4500,"peoplePerUnit":1,"funding":0.35,"completion":0.8,"otherwiseFree":0.5,"purchaser":0.05,"overdoseChance":0.08,"timelyIncrement":0.3,"deathReduction":0.15,"commonAliveShare":0.7,"utility":0.65,"survivalYears":40,"firstYearMortality":0.075,"year2to10Mortality":0.04,"year11to25Mortality":0.05,"laterMortality":0.08,"preEventMortality":0.02,"eventDelay":0.5,"discount":0.03,"healthLocality":0.95,"resourceLocality":0.95,"attemptHarm":0.00001,"baseline":25000,"burdenShare":0.2,"travelUSD":30,"lostPayUSD":30,"avoidedPurchaseUSD":15,"medicalCashUSD":0,"recoveryPayUSD":0,"workerShare":0.3,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"offeredRiskPersonYears":4.029480961917695,"completedCoverage":3.223584769534156,"unmetTimelyCoverage":1.4506131462903704,"additionalTimelyAdministrations":0.03446480999204121,"netDeathsAverted":0.005169721498806182,"commonAliveEventHouseholds":0.024125366994428847},"healthyYearsPerDeath":7.8664603630827115,"survivalAtCap":0.08496778944206836,"healthAll":0.04003049419990538,"healthLocal":0.03802896948991011,"cashEquivalentLocal":-0.0004137033279147699,"payEquivalentLocal":-0.00046017816777351817,"rawCashPV_LocalUSD":-20.671237334637777,"rawPayPV_LocalUSD":-22.96804148293086,"cashFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0805896192383539,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24985,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.00805896192383539,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.2901226292580741,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03},{"people":0.0725306573145185,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03}],"resourcesLocal":-0.0008738814956882881,"combinedLocal":0.03715508799422182,"donorPrice10":2691421.428353272,"healthPrice10":2629574.278275727,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":2691421.428353272,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null},"incomeUnknown":false,"incomePathways":[{"people":0.32235847695341563,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-0","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-1","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-2","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.03223584769534157,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-3","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.12894339078136627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":15,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-4","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.00805896192383539,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-5","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.2901226292580741,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-6","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.0725306573145185,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-7","sourceIds":["cra-income-method","cra-mass-prognosis","cra-peer-historical","cra-healing-trial"],"rationale":"Actual access costs, otherwise-paid purchase savings and common-alive event obligations/pay; magnitudes and incidence are judgments.","counterfactual":"Otherwise-equivalent free/bought protection receives no extra clinical benefit; no baseline wages of saved lives or public-payer bill credited."},{"people":0.32235847695341563,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":0.95,"independentShare":1,"delayYears":0,"discountRate":0.03,"id":"accessHarm-resource-