{"edition":"denver","organization":"Rebuilding Together Colorado","organizationId":"org:rebuilding-together","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":586323.2647516318,"canonicalPriceUSDPerTenEquivalentYears":5863232.647516318,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":586323.2647516318,"canonicalPriceUSDPerTenEquivalentYears":5863232.647516318,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"denver-rtc-beta-20261007","costScope":"FY2024 full expenses $492,736; netted event/gaming/COGS fields blank. The$14,458 special event line is already functional expense and not added twice. FY2023 $321,790; FY2022 $483,389. The matched72 homeowners constrain the annual scope, not a next-gift price. Recognized program-cost sensitivity $370,902 omits allocated overhead; 2050 reported volunteer hours × judged$25/h adds$51,250 as a social-resource sensitivity, not measured payroll. The current conditional price remains $5863232.65 per better life: health 0.827871019047375 plus signed resource equivalents 0.01251180323194287. The deeper check did not justify changing the broad utility point estimate; it instead exposes controlled-null and injury-only alternatives and fixes completion dependence for savings. This unchanged number does not mean all benefits were empirically confirmed. The financial-cost central excludes unpriced volunteer time; 2050hours*$25=$51,250 is added once to the numerator in the social-resource sensitivity, not also subtracted as a household loss. Cost mean is $432638.33. Program$370,902 is recognized expenses only, not allocated whole repair resources or marginal gift.","geographicAttribution":"Adams, Arapahoe, Denver, Douglas and Jefferson plus El Paso service counties; g.85 judged share within fixed ten-county CBSA19740, not measured headquarters share.","formula":"Health = N*unique*b*eligible*completion*response*q*finite discounted T*g - full exposed process harm. Broad function and HIPI injury-only utility are replacements, not additive. Resource HH=N*unique*b*completion*success; same-household net resources logged jointly .5*HH*discountedYears*log(after/before), with full costs independent of success. Price10=10C/(health+signed resources).","counterfactual":"Net household resources are not retail repair value or property appreciation. The $500 hypothesis is otherwise-paid energy/access/repair spending avoided after public/utility assistance and offsets. A judged half of additional completed repairs achieve such savings; this is independent of clinical relevance. Clinical response0 therefore does not eliminate real spending savings, but completion0 or resource success0 does. Full $50 NET additional homeowner time/access burden relative to alternate repair and .001 process-stress health loss apply even failed benefits. One joint log combines positive-only-overlap gains and full negative costs in each household. First-year spending savings are not capitalized or automatically repeated for3health years. Public/utility payer losses and outside provider costs are distinct sensitivity households, with full losses corresponding to the local recipient cohort. The official donor page currently contains FundraiseUp trigger XTUKPRYW; solicitation is verified, but final receipt, restricted routing and next-dollar repair capacity were not tested. Existing county/municipal programs and Brothers Redevelopment/CVNA CAPABLE are actual alternatives, not grounds for assuming all RTC benefits are replaced.","attribution":"HIPI randomized842 subsidized owner-occupied New Zealand households to modifications versus a three-year wait. Its adjusted medically attended fall-injury rate ratio was .74; crude rates .072 versus .061 per person-year had a confidence interval crossing null. Handrails, slip resistance and lighting differ from the RTC mix of furnace, water, structural and accessibility work. Stark randomized310 high-risk older adults to tailored OT hazard removal versus usual referral; the primary first-fall hazard, daily activity and quality of life were not significantly different, although secondary fall rates were lower. Neither study measured RTC QALYs. The broad reference retains .02 annual healthy-year utility among judged .5 health-relevant homeowners for3years and .5 substitute-provider additionality as transparent continuity hypotheses, not an RCT calibration. A narrow injury-only alternative replaces broad utility with .072 annual injury risk*.26 prevention*judged .05 healthy-year loss per injury; it is never added to overlapping broad function benefit. Controlled-null, shorter durability and adverse utility explicitly challenge the reference. Heating comfort and independence may differ from fall injury alone; no unsupported high-risk elderly coefficient is applied to all72homes.","uncertainty":"Broad function utility and household savings are conditional judgments, not empirically calibrated RTC EV. Controlled null and narrower injury bridge remain material; funding/repair alternatives and volunteer resources can change the result.","nativeOutcomes":"The original FY2024 filing reports72 low-income homeowners. The10 veterans,67 seniors,60 disabled and5 households with children overlap; repair categories can occur in the same home. Request distinct homes, residents, completed repairs, local county, sustained hazards resolved, falls/function and actual avoided household spending. Earlier2016 emergency-family figures are not substituted as current output. The current application process includes a home assessment and selection; an application is not a completed repair. Native FY2024 demographic counts include67 seniors and60 disabled homeowners but overlap and do not establish the trial high-risk falls criteria. One homeowner index-person is used for health rather than multiplying by unobserved household members. Repeated homes, service dose and hazards actually resolved remain unknown.","inputs":[{"name":"C","value":492736,"unit":"USD annual","basis":"observed","sourceIds":["finance"],"rationale":"Observed original FY2024 full financial expenses492736; special event14458 already included, no second addback."},{"name":"N","value":72,"unit":"FY2024 observed homeowner envelope","basis":"observed","sourceIds":["finance"],"rationale":"Observed FY2024 72 homeowners; unique completed local index-person cohort still unverified."},{"name":"unique","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged dedup of native homeowner envelope; one homeowner clinical index, not household-size multiplier."},{"name":"eligible","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"completion","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Completed repair gate shared by health and avoided spending; zero completion retains full burdens."},{"name":"b","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged .5 recipient versus public/private alternative repair contribution, not a donor multiplier."},{"name":"response","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":["hipi","harp"],"rationale":"Judged .5 share of additional repair homeowners with health-relevant hazards/function benefit, NOT a measured clinical response rate."},{"name":"q","value":0.02,"unit":"model parameter","basis":"judgment","sourceIds":["hipi","harp"],"rationale":"Retained judged .02 annual healthy-year utility for broad hazards/function. Neither HIPI injury risk nor HARP null QoL calibrates this number; injury-only replacement and null cases explicit."},{"name":"T","value":3,"unit":"model parameter","basis":"judgment","sourceIds":["hipi","harp"],"rationale":"Judged3year repair/function persistence. HIPI followed households about3years but does not establish RTC durability."},{"name":"g","value":0.85,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged .85 fixed ten-county Denver beneficiary share; El Paso outside boundary."},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"harm","value":0.001,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"success","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged .5 resource-saving fraction of additional completed repairs; independent of clinical response."},{"name":"workGain","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"medicalGain","value":500,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged500 actual net otherwise-paid energy/access/repair spending, after offsets; not medical retail or appreciated property capital."},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"cost","value":50,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged50 NET additional access/time cost versus alternate repair, on all exposed homeowners even failure."},{"name":"baseline","value":30000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit conditional finite judgment; not a measured RTC clinical coefficient, residence, net earnings or causal savings."}],"scenarios":[{"id":"central","label":"central","overrides":{},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":5863232.647516318,"costPer10Qalys":5863232.647516318,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.04850756399427993,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.04850756399427993,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.01251180323194287,"price10":393816934.9898628,"costPer10Qalys":393816934.9898628,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.01251180323194287,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":0,"clinicalPeople":0,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"other-exposed-households","people":72,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":-0.11191126161709278,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":-0.11191126161709278,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"inputs":{"C":492736,"N":0,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"inputs":{"C":0,"N":0,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":-0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.005,"success":0.5,"workGain":-500,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":-1.193987222404712,"allPopulationQalys":-1.4046908498878963,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11482706256711221,"incomeUnknown":false,"totalEquivalent":-1.308814284971824,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11482706256711221,"combinedEquivalentYears":-1.308814284971824,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":null,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-resources","label":"no resources","overrides":{"workGain":0,"medicalGain":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":0,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":0.7769791246565051,"price10":6341689.041103051,"costPer10Qalys":6341689.041103051,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":0.7769791246565051,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":0,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.04850756399427993,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.04850756399427993,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":0.25,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.015254841806555683,"allPopulationQalys":0.017946872713594922,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.02776664503849855,"price10":177456080.6020388,"costPer10Qalys":177456080.6020388,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.02776664503849855,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":1,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.24407746890489113,"allPopulationQalys":0.28714996341751897,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.256589272136834,"price10":19203297.000555564,"costPer10Qalys":19203297.000555564,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.256589272136834,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.1,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":7.2,"clinicalPeople":3.6,"editionQalys":0.1167587100284968,"allPopulationQalys":0.13736318826881977,"incomePathways":[{"id":"changed-households","people":3.6,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":68.4,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.03821115486630741,"incomeUnknown":false,"totalEquivalent":0.07854755516218939,"price10":62730914.919321306,"costPer10Qalys":62730914.919321306,"incomeEquivalentYears":-0.03821115486630741,"combinedEquivalentYears":0.07854755516218939,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":1,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":72,"clinicalPeople":36,"editionQalys":1.7167614053209728,"allPopulationQalys":2.019719300377615,"incomePathways":[{"id":"changed-households","people":36,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":36,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.07591550085475571,"incomeUnknown":false,"totalEquivalent":1.7926769061757284,"price10":2748604.6052277265,"costPer10Qalys":2748604.6052277265,"incomeEquivalentYears":0.07591550085475571,"combinedEquivalentYears":1.7926769061757284,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.5,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.48698295238080885,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.007359884254084039,"incomeUnknown":false,"totalEquivalent":0.49434283663489287,"price10":9967495.50077774,"costPer10Qalys":9967495.50077774,"incomeEquivalentYears":0.007359884254084039,"combinedEquivalentYears":0.49434283663489287,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":0.7769791246565051,"price10":6341689.041103051,"costPer10Qalys":6341689.041103051,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":0.7769791246565051,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":1,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":450,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.07539279336248499,"incomeUnknown":false,"totalEquivalent":0.90326381240986,"price10":5455061.8903397275,"costPer10Qalys":5455061.8903397275,"incomeEquivalentYears":0.07539279336248499,"combinedEquivalentYears":0.90326381240986,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-500,"overlap":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":-500,"medicalGain":500,"overlap":0,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.17930268658788215,"incomeUnknown":false,"totalEquivalent":0.6485683324594929,"price10":7597287.3688028,"costPer10Qalys":7597287.3688028,"incomeEquivalentYears":-0.17930268658788215,"combinedEquivalentYears":0.6485683324594929,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-500,"overlap":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":-500,"medicalGain":500,"overlap":1,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":0.7769791246565051,"price10":6341689.041103051,"costPer10Qalys":6341689.041103051,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":0.7769791246565051,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":300,"workGain":-300},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":-300,"medicalGain":300,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.08918864883631639,"incomeUnknown":false,"totalEquivalent":0.7386823702110586,"price10":6670471.908774727,"costPer10Qalys":6670471.908774727,"incomeEquivalentYears":-0.08918864883631639,"combinedEquivalentYears":0.7386823702110586,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":0,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.06329846206098641,"incomeUnknown":false,"totalEquivalent":0.8911694811083615,"price10":5529094.189661617,"costPer10Qalys":5529094.189661617,"incomeEquivalentYears":0.06329846206098641,"combinedEquivalentYears":0.8911694811083615,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":200},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":200,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.14035739784148793,"incomeUnknown":false,"totalEquivalent":0.6875136212058871,"price10":7166927.094997034,"costPer10Qalys":7166927.094997034,"incomeEquivalentYears":-0.14035739784148793,"combinedEquivalentYears":0.6875136212058871,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"payer-transfer-loss","label":"payer transfer loss","overrides":{"payerLoss":1000},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":1000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.53,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.140038948872025,"incomeUnknown":false,"totalEquivalent":0.68783207017535,"price10":7163608.987792415,"costPer10Qalys":7163608.987792415,"incomeEquivalentYears":-0.140038948872025,"combinedEquivalentYears":0.68783207017535,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"external-care-cost","label":"external care cost","overrides":{"externalCost":100},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":100,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.612,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.048507937435854624,"incomeUnknown":false,"totalEquivalent":0.7793630816115205,"price10":6322290.747736599,"costPer10Qalys":6322290.747736599,"incomeEquivalentYears":-0.048507937435854624,"combinedEquivalentYears":0.7793630816115205,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"double-cost","label":"double cost","overrides":{"C":985472},"inputs":{"C":985472,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":985472,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":11726465.295032635,"costPer10Qalys":11726465.295032635,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"program-recognized-cost","label":"program recognized cost","overrides":{"C":370902},"inputs":{"C":370902,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":370902,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":4413488.5931393225,"costPer10Qalys":4413488.5931393225,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"half-cohort","label":"half cohort","overrides":{"N":36},"inputs":{"C":492736,"N":36,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":36,"union":18,"clinicalPeople":9,"editionQalys":0.4139355095236875,"allPopulationQalys":0.48698295238080885,"incomePathways":[{"id":"changed-households","people":9,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":27,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.006255901615971435,"incomeUnknown":false,"totalEquivalent":0.42019141113965897,"price10":11726465.295032635,"costPer10Qalys":11726465.295032635,"incomeEquivalentYears":0.006255901615971435,"combinedEquivalentYears":0.42019141113965897,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"undated-growth-envelope","label":"undated growth envelope","overrides":{"N":144},"inputs":{"C":492736,"N":144,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":144,"union":72,"clinicalPeople":36,"editionQalys":1.65574203809475,"allPopulationQalys":1.9479318095232354,"incomePathways":[{"id":"changed-households","people":36,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":108,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.02502360646388574,"incomeUnknown":false,"totalEquivalent":1.6807656445586359,"price10":2931616.323758159,"costPer10Qalys":2931616.323758159,"incomeEquivalentYears":0.02502360646388574,"combinedEquivalentYears":1.6807656445586359,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"inputs":{"C":492736,"N":72,"unique":0.7,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":50.4,"union":25.2,"clinicalPeople":12.6,"editionQalys":0.5795097133331626,"allPopulationQalys":0.6817761333331325,"incomePathways":[{"id":"changed-households","people":12.6,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":37.8,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.008758262262360008,"incomeUnknown":false,"totalEquivalent":0.5882679755955226,"price10":8376046.639309024,"costPer10Qalys":8376046.639309024,"incomeEquivalentYears":0.008758262262360008,"combinedEquivalentYears":0.5882679755955226,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":5863232.647516318,"costPer10Qalys":5863232.647516318,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"narrow-HIPI-injury-only","label":"narrow HIPI injury only","overrides":{"q":0.0009360000000000001},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.0009360000000000001,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":-0.019419297148618415,"allPopulationQalys":-0.022846231939551077,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.006907493916675545,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.006907493916675545,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"narrow-HIPI-crude-injury-difference","label":"narrow HIPI crude injury difference","overrides":{"q":0.0005499999999999998},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.0005499999999999998,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":-0.036574881603698865,"allPopulationQalys":-0.043029272474939845,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.024063078371755996,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.024063078371755996,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"narrow-HIPI-null","label":"narrow HIPI null","overrides":{"q":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.04850756399427993,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.04850756399427993,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-resource-success","label":"no resource success","overrides":{"success":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"other-exposed-households","people":72,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":0.7769791246565051,"price10":6341689.041103051,"costPer10Qalys":6341689.041103051,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":0.7769791246565051,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"negative-all-resources-overlap-zero","label":"negative all resources overlap zero","overrides":{"medicalGain":-500,"workGain":-500,"overlap":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":-500,"medicalGain":-500,"overlap":0,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1050,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3099124002733166,"incomeUnknown":false,"totalEquivalent":0.5179586187740584,"price10":9513037.95593252,"costPer10Qalys":9513037.95593252,"incomeEquivalentYears":-0.3099124002733166,"combinedEquivalentYears":0.5179586187740584,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"negative-all-resources-overlap-one","label":"negative all resources overlap one","overrides":{"medicalGain":-500,"workGain":-500,"overlap":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":-500,"medicalGain":-500,"overlap":1,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1050,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3099124002733166,"incomeUnknown":false,"totalEquivalent":0.5179586187740584,"price10":9513037.95593252,"costPer10Qalys":9513037.95593252,"incomeEquivalentYears":-0.3099124002733166,"combinedEquivalentYears":0.5179586187740584,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"three-year-mean-cost","label":"three year mean cost","overrides":{"C":432638.3333333333},"inputs":{"C":432638.3333333333,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":432638.3333333333,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":5148110.14532538,"costPer10Qalys":5148110.14532538,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"zero-utility-harm-free-financial-only","label":"zero utility harm free financial only","overrides":{"q":0,"harm":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.01251180323194287,"price10":393816934.9898628,"costPer10Qalys":393816934.9898628,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.01251180323194287,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"one-year-implementation-delay","label":"one year implementation delay","overrides":{"delay":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.806137598869617,"allPopulationQalys":0.9483971751407259,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.012183341103706821,"incomeUnknown":false,"totalEquivalent":0.8183209399733238,"price10":6021305.039756927,"costPer10Qalys":6021305.039756927,"incomeEquivalentYears":0.012183341103706821,"combinedEquivalentYears":0.8183209399733238,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"one-year-durability","label":"one year durability","overrides":{"T":1},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":1,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.24407746890489113,"allPopulationQalys":0.28714996341751897,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.256589272136834,"price10":19203297.000555564,"costPer10Qalys":19203297.000555564,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.256589272136834,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"larger-health-loss-per-injury","label":"larger health loss per injury","overrides":{"q":0.0037440000000000004},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.0037440000000000004,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.10538091308419476,"allPopulationQalys":0.123977544804935,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.11789271631613762,"price10":41795287.73250874,"costPer10Qalys":41795287.73250874,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.11789271631613762,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"higher-net-savings","label":"higher net savings","overrides":{"medicalGain":1500},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":1500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":700,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.13775962410053588,"incomeUnknown":false,"totalEquivalent":0.9656306431479109,"price10":5102737.816953526,"costPer10Qalys":5102737.816953526,"incomeEquivalentYears":0.13775962410053588,"combinedEquivalentYears":0.9656306431479109,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":0,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":0,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":-0.04850756399427993,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":-0.04850756399427993,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":0,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":0,"editionQalys":-0.0610193672262228,"allPopulationQalys":-0.07178749085437977,"incomePathways":[{"id":"other-exposed-households","people":72,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05089189439086998,"incomeUnknown":false,"totalEquivalent":-0.11191126161709278,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.05089189439086998,"combinedEquivalentYears":-0.11191126161709278,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"low-repair-health-relevance","label":"low repair health relevance","overrides":{"response":0.05},"inputs":{"C":492736,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.05,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":492736,"exposed":72,"union":36,"clinicalPeople":1.8,"editionQalys":0.027869671401136997,"allPopulationQalys":0.03278784870722,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.04038147463307987,"price10":122020308.68787502,"costPer10Qalys":122020308.68787502,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.04038147463307987,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"volunteer-resource-shadow","label":"volunteer resource shadow","overrides":{"C":543986},"inputs":{"C":543986,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":543986,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":6473073.765651001,"costPer10Qalys":6473073.765651001,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."},{"id":"full-social-resource-hypothesis","label":"full social resource hypothesis","overrides":{"C":600000},"inputs":{"C":600000,"N":72,"unique":1,"eligible":1,"completion":1,"b":0.5,"response":0.5,"q":0.02,"T":3,"g":0.85,"delay":0.1,"r":0.03,"harm":0.001,"success":0.5,"workGain":0,"medicalGain":500,"overlap":0.5,"cost":50,"baseline":30000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000},"costUSD":600000,"exposed":72,"union":36,"clinicalPeople":18,"editionQalys":0.827871019047375,"allPopulationQalys":0.9739659047616177,"incomePathways":[{"id":"changed-households","people":18,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":54,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.85,"delayYears":0.1,"discountRate":0.03,"rationale":"Same homeowner household net avoided otherwise-paid resources and incremental access costs jointly logged; full negatives retained independent of clinical relevance. Completed repair required for savings; no clinical response gate.","counterfactual":"County and municipal repair programs, Brothers Redevelopment, household funds and other providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01251180323194287,"incomeUnknown":false,"totalEquivalent":0.8403828222793179,"price10":7139603.334259706,"costPer10Qalys":7139603.334259706,"incomeEquivalentYears":0.01251180323194287,"combinedEquivalentYears":0.8403828222793179,"assumptions":"Conditional broad home-repair safety/function hypothesis, not measured RTC QALYs. Matched FY2024 full cost and72 homeowner envelope; relevant clinical and net household effects judged. Injury-only scenario replaces broad function health, not additive."}],"sensitivity":["Broad function reference retains original conditional number; no measured utility inference.","Narrow HIPI injury-only replaces broad clinical benefit, with judged per-injury healthy-year loss.","Clinical response null can retain completed-repair resources; completion null cannot.","Volunteer resource cost once; fully allocated repair cost and current marginal funding unknown."],"missingInputs":["Unique completed repairs and household residents by county","Local clinical utility/function and repair persistence","Net actual spending displaced versus subsidized alternatives","Next-gift capacity and fully allocated repair resources","Which repairs resolve health-relevant hazards and completed resource-saving dose","Replacement public/CAPABLE eligibility and actual substitution","Clinical risk/duration and counterparties for net utility/energy savings"]},"sources":[{"id":"finance","title":"Original FY2024 local recipient IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202503189349314190/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2023","title":"Original FY2023 local IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202442219349301689/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2022","title":"Original FY2022 local IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202302779349301415/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"services","title":"Current eligibility, repair programs and alternatives","url":"https://rtcolorado.org/find-help","publisher":"Rebuilding Together Colorado","published":null,"retrieved":"2026-10-06"},{"id":"identity","title":"Current local recipient","url":"https://rtcolorado.org/","publisher":"Rebuilding Together Colorado","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Current recipient donation intake","url":"https://rtcolorado.org/donate","publisher":"Rebuilding Together Colorado","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"},{"id":"hipi","title":"Original HIPI cluster-randomized home modification injury trial","publisher":"Keall et al / The Lancet / PubMed","url":"https://pubmed.ncbi.nlm.nih.gov/25255696/","published":null,"retrieved":"2026-10-07"},{"id":"harp","title":"Original randomized home hazard removal trial: primary/null and secondary outcomes","publisher":"Stark et al / JAMA Network Open","url":"https://jamanetwork.com/journals/jamanetworkopen/fullarticle/2783628","published":null,"retrieved":"2026-10-07"},{"id":"capable-local","title":"Original Colorado CAPABLE pilot evaluation: alternative providers and uncontrolled design","publisher":"Colorado Evaluation and Action Lab","url":"https://coloradolab.org/wp-content/uploads/2024/12/CAPABLE-Report_FINAL.pdf","published":null,"retrieved":"2026-10-07"},{"id":"thermal","title":"Original randomized insulation/health trial; not RTC matched repair dose","publisher":"Howden-Chapman et al / BMJ","url":"https://www.bmj.com/content/334/7591/460","published":null,"retrieved":"2026-10-07"}]}