{"edition":"chicago","organization":"Equip for Equality","organizationId":"org:equip-for-equality","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-05","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":4956366.737194033,"canonicalPriceUSDPerTenEquivalentYears":49563667.37194033,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":4956366.737194033,"canonicalPriceUSDPerTenEquivalentYears":49563667.37194033,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"chicago-efe-initial-health-income-v1","costScope":"Whole statewide annual recognized recipient expense; conditional finite Cook health/resource component, unrecognized professional costs separate stress, not measured marginal-gift yield.","geographicAttribution":"Cook County branch within Chicago–Naperville–Elgin current OMB boundary; no statewide outcomes silently assigned local.","formula":"Clinical=g*N*a*b*q*sum(y=0..T-1)(1+d)^-(delay+y)-g*N*b*harm/(1+d)^delay. Household resource=.5*people*discountedlog(1+signedjointnet/baseline), positive-only recipient overlap. Combined=clinical+resource;price10=10*C/Combined only if known andpositive.","counterfactual":"Existing public P&A support, decree implementation, Medicaid/community services and alternative counsel continue. b is conditional annual-package response not an extra donor haircut on measured effects.","attribution":"Hypothetical distinct local household cohort; one clinical person/one welfareperson per household. Different clinical/resource resolutions are not inferred from raw litigation output. No repeated lifetime or gross salary credit.","uncertainty":"All effect and resource conversions are judgments; source evidence establishes scope and cost, not causal QALYs. Full portfolio unknown is explicitly null.","nativeOutcomes":"Planning reference100 distinct local households,50 annual-response exposedHH,10 incremental clinical trajectories and10 resource-changingHH; no observed completion counts claimed.","inputs":[{"name":"C","value":9770963,"unit":"USD annual recognized recipient resources","basis":"observed","rationale":"Original audited expense9,770,963 includes117,984 recognized nonfinancial assets. Additional~1.8M unrecognized professional resources treated separately in sensitivity, so central is recognized-cost not complete social-cost.","sourceIds":["efe-audit24"]},{"name":"N","value":100,"unit":"distinct local health-relevant client households, hypothetical annual cohort","basis":"judgment","rationale":"100 is a finite local planning hypothesis, NOT an observed cohort or trial denominator. Sources establish Cook service mechanism only;50/200 sensitivity.","sourceIds":["efe-colbert25"]},{"name":"a","value":0.2,"unit":"additional implemented health-change fraction","basis":"judgment","rationale":"Judged .2 of hypothetical cases change health beyond funded decree implementation and alternative advocates; no measured local rate.","sourceIds":["efe-colbert25"]},{"name":"b","value":0.5,"unit":"annual-funded-work response fraction","basis":"judgment","rationale":"Judged .5 additional annual-funded-work response relative to continuing public P&A, state care and other counsel; full statewide annual cost retained. Not measured marginal donor conversion.","sourceIds":["efe-colbert25"]},{"name":"q","value":0.1,"unit":"annual net clinical utility per changed person","basis":"judgment","rationale":"Judged .1 annual clinical utility for two years from safer supported living/access; no causal QALY study identified. Not autonomy itself assumed clinical health.","sourceIds":["efe-colbert25"]},{"name":"T","value":2,"unit":"finite clinical years","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"g","value":1,"unit":"Chicago MSA share of modeled Cook branch","basis":"judgment","rationale":"Cook County direct branch inside Chicago–Naperville–Elgin OMB23-01; statewide and cross-counsel spillovers excluded.","sourceIds":["efe-colbert25"]},{"name":"discount","value":0.03,"unit":"annual discount fraction","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"delay","value":1,"unit":"years until first effect","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"financialShare","value":0.2,"unit":"additional resource-changing share among exposed households","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"gain","value":1500,"unit":"USD net one-time change per resource-changing household","basis":"judgment","rationale":"Judged $1500 ONE-TIME net resources after taxes, benefits, replacement income, work/care/moving costs and alternative assistance; no observed net collections.","sourceIds":["efe-colbert25"]},{"name":"cost","value":100,"unit":"USD process/work/care burden per exposed household","basis":"judgment","rationale":"Full $100 judged process burden across ALL exposedHH independent of clinical success.","sourceIds":["efe-colbert25"]},{"name":"baseline","value":20000,"unit":"USD annual household resources per one welfareperson reference","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"overlap","value":0.5,"unit":"retained positive resource fraction after health overlap","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"payerShare","value":0,"unit":"matched creditor/public-payer transfer fraction","basis":"unknown","rationale":"Unknown-neutral central0, NOT observedzero; matched1 scenario retains full local payer transfer loss. Nonlocal incidence unpriced.","sourceIds":["efe-colbert25"]},{"name":"payerPeople","value":20,"unit":"distinct local payer household-equivalent welfarepeople","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"payerBaseline","value":60000,"unit":"USD annual payer household resources","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]},{"name":"harm","value":0,"unit":"QALYs clinical harm per exposed household","basis":"judgment","rationale":"Finite conditional judgment, not measured local causal parameter; no unknown population treated as observedzero.","sourceIds":["efe-colbert25"]}],"scenarios":[{"id":"central","label":"central","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":1.97139629048751,"price10":49563667.37194033,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":49563667.37194033,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":1.97139629048751},{"id":"clinical-null","label":"clinical null","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0,"editionQalys":0,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":0.05792659494598855,"price10":1686783593.8070524,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":1686783593.8070524,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":0.05792659494598855},{"id":"financial-only","label":"financial only","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0,"editionQalys":0,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":0.05792659494598855,"price10":1686783593.8070524,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":1686783593.8070524,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":0.05792659494598855},{"id":"full-unknown","label":"full unknown","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0,"clinicalUnknown":true,"incomeUnknown":true},"costUSD":9770963,"allPopulationQalys":null,"editionQalys":null,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":null,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":null},{"id":"zero-expansion","label":"zero expansion","inputs":{"C":9770963,"N":100,"a":0.2,"b":0,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0,"editionQalys":0,"exposed":0,"changed":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0},{"id":"true-zero","label":"true zero","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":0,"cost":0,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0,"editionQalys":0,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0},{"id":"adverse","label":"adverse","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":-1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0.1},"costUSD":9770963,"allPopulationQalys":-4.854368932038835,"editionQalys":-4.854368932038835,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1600,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.5020960011321757,"incomeUnknown":false,"totalEquivalent":-5.356464933171011,"price10":null,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":null,"incomeEquivalentYears":-0.5020960011321757,"combinedEquivalentYears":-5.356464933171011},{"id":"negative-gain","label":"negative gain","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":-1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1600,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.5020960011321757,"incomeUnknown":false,"totalEquivalent":1.4113736944093458,"price10":69230162.34966111,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":69230162.34966111,"incomeEquivalentYears":-0.5020960011321757,"combinedEquivalentYears":1.4113736944093458},{"id":"negative-gain-no-overlap","label":"negative gain no overlap","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":-1500,"cost":100,"baseline":20000,"overlap":0,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1600,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.5020960011321757,"incomeUnknown":false,"totalEquivalent":1.4113736944093458,"price10":69230162.34966111,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":69230162.34966111,"incomeEquivalentYears":-0.5020960011321757,"combinedEquivalentYears":1.4113736944093458},{"id":"matched-transfer","label":"matched transfer","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":1,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"matched-payer","people":20,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-750,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"Distinct local payer household-equivalent stress; full signed transfer loss, no positive recipient-overlap factor. Allocation and recoverability are judgments.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.06419750414974076,"incomeUnknown":false,"totalEquivalent":1.8492721913917807,"price10":52836802.74587526,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":52836802.74587526,"incomeEquivalentYears":-0.06419750414974076,"combinedEquivalentYears":1.8492721913917807},{"id":"positive-resource","label":"positive resource","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":3000,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1400,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.23110913193998872,"incomeUnknown":false,"totalEquivalent":2.14457882748151,"price10":45561221.041590475,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":45561221.041590475,"incomeEquivalentYears":0.23110913193998872,"combinedEquivalentYears":2.14457882748151},{"id":"positive-resource-matched","label":"positive resource matched","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":3000,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":1,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1400,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"matched-payer","people":20,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-1500,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"Distinct local payer household-equivalent stress; full signed transfer loss, no positive recipient-overlap factor. Allocation and recoverability are judgments.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.01469482907253436,"incomeUnknown":false,"totalEquivalent":1.898774866468987,"price10":51459302.37727629,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":51459302.37727629,"incomeEquivalentYears":-0.01469482907253436,"combinedEquivalentYears":1.898774866468987},{"id":"half-scale","label":"half scale","inputs":{"C":9770963,"N":50,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0.9567348477707607,"editionQalys":0.9567348477707607,"exposed":25,"changed":5,"incomePathways":[{"id":"resource-changing","people":5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":20,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.028963297472994275,"incomeUnknown":false,"totalEquivalent":0.985698145243755,"price10":99127334.74388066,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":99127334.74388066,"incomeEquivalentYears":0.028963297472994275,"combinedEquivalentYears":0.985698145243755},{"id":"double-scale","label":"double scale","inputs":{"C":9770963,"N":200,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":3.8269393910830427,"editionQalys":3.8269393910830427,"exposed":100,"changed":20,"incomePathways":[{"id":"resource-changing","people":20,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":80,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.1158531898919771,"incomeUnknown":false,"totalEquivalent":3.94279258097502,"price10":24781833.685970165,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":24781833.685970165,"incomeEquivalentYears":0.1158531898919771,"combinedEquivalentYears":3.94279258097502},{"id":"annual-full-response","label":"annual full response","inputs":{"C":9770963,"N":100,"a":0.2,"b":1,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":3.8269393910830427,"editionQalys":3.8269393910830427,"exposed":100,"changed":20,"incomePathways":[{"id":"resource-changing","people":20,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":80,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.1158531898919771,"incomeUnknown":false,"totalEquivalent":3.94279258097502,"price10":24781833.685970165,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":24781833.685970165,"incomeEquivalentYears":0.1158531898919771,"combinedEquivalentYears":3.94279258097502},{"id":"weak","label":"weak","inputs":{"C":9770963,"N":100,"a":0.05,"b":0.1,"q":0.02,"T":1,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0.009708737864077669,"editionQalys":0.009708737864077669,"exposed":10,"changed":2,"incomePathways":[{"id":"resource-changing","people":2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.011585318989197714,"incomeUnknown":false,"totalEquivalent":0.021294056853275383,"price10":4588586884.7471695,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":4588586884.7471695,"incomeEquivalentYears":0.011585318989197714,"combinedEquivalentYears":0.021294056853275383},{"id":"strong","label":"strong","inputs":{"C":9770963,"N":100,"a":0.5,"b":1,"q":0.2,"T":3,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":28.286113548946812,"editionQalys":28.286113548946812,"exposed":100,"changed":20,"incomePathways":[{"id":"resource-changing","people":20,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":80,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.1158531898919771,"incomeUnknown":false,"totalEquivalent":28.401966738838787,"price10":3440241.6881358144,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":3440241.6881358144,"incomeEquivalentYears":0.1158531898919771,"combinedEquivalentYears":28.401966738838787},{"id":"high-process-cost","label":"high process cost","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":500,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-500,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":-0.43130442688641923,"incomeUnknown":false,"totalEquivalent":1.4821652686551021,"price10":65923572.80687091,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":65923572.80687091,"incomeEquivalentYears":-0.43130442688641923,"combinedEquivalentYears":1.4821652686551021},{"id":"low-baseline","label":"low baseline","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":10000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.11055075605525569,"incomeUnknown":false,"totalEquivalent":2.024020451596777,"price10":48275021.09621252,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":48275021.09621252,"incomeEquivalentYears":0.11055075605525569,"combinedEquivalentYears":2.024020451596777},{"id":"no-clinical-additionality","label":"no clinical additionality","inputs":{"C":9770963,"N":100,"a":0,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":0,"editionQalys":0,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":0.05792659494598855,"price10":1686783593.8070524,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":1686783593.8070524,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":0.05792659494598855},{"id":"geography-half","label":"geography half","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":0.5,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":1.9134696955415214,"editionQalys":0.9567348477707607,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":0.5,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.5,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.028963297472994275,"incomeUnknown":false,"totalEquivalent":0.985698145243755,"price10":99127334.74388066,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":99127334.74388066,"incomeEquivalentYears":0.028963297472994275,"combinedEquivalentYears":0.985698145243755},{"id":"negative-clinical","label":"negative clinical","inputs":{"C":9770963,"N":100,"a":0.2,"b":0.5,"q":-0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":9770963,"allPopulationQalys":-1.9134696955415214,"editionQalys":-1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":-1.8555431005955327,"price10":null,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":null,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":-1.8555431005955327},{"id":"unrecognized-professional-resources","label":"unrecognized professional resources","inputs":{"C":11570963,"N":100,"a":0.2,"b":0.5,"q":0.1,"T":2,"g":1,"discount":0.03,"delay":1,"financialShare":0.2,"gain":1500,"cost":100,"baseline":20000,"overlap":0.5,"payerShare":0,"payerPeople":20,"payerBaseline":60000,"harm":0},"costUSD":11570963,"allPopulationQalys":1.9134696955415214,"editionQalys":1.9134696955415214,"exposed":50,"changed":10,"incomePathways":[{"id":"resource-changing","people":10,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]},{"id":"other-exposed","people":40,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"One welfare person per local household. Full process burdens net with signed resource changes BEFORE log; only positive recipient gains receive health-overlap discount.","counterfactual":"Existing decree implementation, public benefits, funded P&A and alternative advocates continue. Net gain after taxes, benefit withdrawal, work/care costs and displacement is judgment, not gross aid or survivor wages.","sourceIds":["efe-systemic","efe-audit24"]}],"incomeEquivalent":0.05792659494598855,"incomeUnknown":false,"totalEquivalent":1.97139629048751,"price10":58694251.66230072,"assumptions":"Conditional initial planning hypothesis, not observed causal cohort or validated marginal donation return. Full portfolio and nonlocal counterparty resources unknown.","costPer10Qalys":58694251.66230072,"incomeEquivalentYears":0.05792659494598855,"combinedEquivalentYears":1.97139629048751}],"sensitivity":["N50/200, annual-response1, clinical weak/strong, zero/unknown/adverse and signed recipient/payer cases retained.","Unrecognized professional resources add approximately$1.8M in separate full-resource sensitivity.","Household financial-only paths remain when clinical efficacy is zero; negative gains are not reduced by positive overlap."],"missingInputs":["Dated unique local outcomes and causal safe care/health changes.","Net household gains, actual care/work burdens and public/private payer incidence.","Marginal donor funding tranche and replacement government/volunteer capacity.","Current accounts after2024 and full unrecognized social opportunity resources."],"calculator":"docs/geography-discovery/chicago-equip-initial-20261005/model.mjs"},"sources":[{"id":"efe-audit24","title":"Original FY2024 audited financial statements","url":"https://www.equipforequality.org/wp-content/uploads/2025/06/EFE-Single-Audit-9.30.24-FINAL.pdf","publisher":"Equip for Equality","published":null,"retrieved":"2026-10-05"},{"id":"efe-systemic","title":"Current systemic litigation and Cook County scope","url":"https://www.equipforequality.org/systemic-litigation/","publisher":"Equip for Equality","published":null,"retrieved":"2026-10-05"},{"id":"efe-colbert25","title":"Court-filed FY2025 Colbert implementation plan","url":"https://www.equipforequality.org/wp-content/uploads/2024/12/Colbert-IP-FY-2025.pdf","publisher":"Colbert parties / court filing","published":"2024-12-18","retrieved":"2026-10-05"},{"id":"efe-give","title":"Official recipient giving route","url":"https://www.equipforequality.org/give/","publisher":"Equip for Equality","published":null,"retrieved":"2026-10-05"},{"id":"efe-ein","title":"IRS-derived recipient filing index EIN36-3361312","url":"https://projects.propublica.org/nonprofits/organizations/363361312","publisher":"ProPublica Nonprofit Explorer","published":null,"retrieved":"2026-10-05"},{"id":"efe-audit23","title":"Original FY2023 audit, independent root verification","url":"https://www.equipforequality.org/wp-content/uploads/2024/11/Equip-for-Equality-FY23-FINAL.pdf","publisher":"Equip for Equality","published":null,"retrieved":"2026-10-05"},{"id":"efe-audit22","title":"Original FY2022 audit, independent root verification","url":"https://www.equipforequality.org/wp-content/uploads/2024/11/EFE-Single-Audit-9.30.22-FINAL.pdf","publisher":"Equip for Equality","published":null,"retrieved":"2026-10-05"}]}