{"edition":"houston","organization":"Air Alliance Houston","organizationId":"org:air-alliance-houston","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":2056142.5405543472,"canonicalPriceUSDPerTenEquivalentYears":20561425.405543473,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":2056142.5405543472,"canonicalPriceUSDPerTenEquivalentYears":20561425.405543473,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"air-alliance-houston-beta-20261006","costScope":"Full annual recognized recipient expense against hypothetical single implemented local permit/mitigation channel; other campaign, education and monitoring benefits unknown, not zero. Not complete portfolio EV or marginal donation.","geographicAttribution":"Houston metro-focused campaign envelope; N10,000 potential residents and .95 local share are judgments, not sensor or AirMail beneficiary counts. No national regulatory benefits credited.","formula":"Potential residents=N*unique; incremental policy benefit union=N*unique*b (.3 enactment*.5 implementation*.2 recipient attribution). Clinical=clinicalN*unique*b*clinicalResponse*q*discounted finite years minus independent engaged-population process harms. Joint resource logs partition changed engaged, changed non-engaged and unchanged engaged households; costs stay full for actual engaged cohort even b0. Distinct payer losses localized once; displaced worker losses conditional on additional implementation b. Headline=10*C/(health+signed resources).","counterfactual":"EPA,TCEQ,industrycompliance,othercoalitionactors andbaselinepolicy retained; .3change*.5implementation*.2recipientattribution","attribution":"Separates enactment .3, implementation .5, recipient attribution .2 against regulator/industry/coalition alternatives; multiplicative .03 is explicit judgment, not estimated local success frequency. Participant effort burdens have their own population, not policy-success probability.","uncertainty":"Implemented local emissions/dose and population remain unverified; causal pollution studies inform mechanisms, not local QALYs, income or recipient attribution. Participation overlap, net resources, compliance/displacement and marginal capacity are uncertain.","nativeOutcomes":"Additional implemented emissions reduction and actual exposure change, not sensors, households mailed, testimony, permit hold or grant award.","inputs":[{"name":"C","value":2594790,"unit":"USD annual recognized resources","basis":"observed","rationale":"Original whole functional expense plus netted direct event once; external provider/employer/public opportunity costs unknown","sourceIds":["services","finance"]},{"name":"N","value":10000,"unit":"potential resident adult-consumption equivalents","basis":"judgment","rationale":"Judged10,000 residents in one hypothetical implemented exposure-change channel; not actual AirMail households or sensor-derived cohort.","sourceIds":["services","finance"]},{"name":"unique","value":1,"unit":"households per patient proxy","basis":"judgment","rationale":"Judged one adult consumption-equivalent per modeled resident; household deduplication and participation overlap not observed.","sourceIds":["services","finance"]},{"name":"b","value":0.03,"unit":"incremental annual response share","basis":"judgment","rationale":"Judged .3 additional enactment*.5 implemented response*.2 recipient causal attribution =.03; not extra generic haircut or success rate measured from annual outputs.","sourceIds":["services","finance"]},{"name":"q","value":0.003,"unit":"QALY per person-year","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"T","value":3,"unit":"finite clinical years","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"g","value":0.95,"unit":"Houston MSA share","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"delay","value":2,"unit":"years","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"discount","value":0.03,"unit":"annual discount rate","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"success","value":0.5,"unit":"additional resource success share","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"medicalGain","value":100,"unit":"USD annual otherwise-paid care avoided","basis":"judgment","rationale":"Judged $100 truly avoided otherwise-paid medical/foregone-work resource costs after insurance, substitutes and offsets; not retail provider bill, gross salaries or health utility counted again.","sourceIds":["services","finance"]},{"name":"workGain","value":0,"unit":"USD annual net disposable work resources","basis":"unknown","rationale":"Unknown-neutral central; primary pollution labor mechanism does not establish local after-tax/benefit net gain.","sourceIds":["services","finance"]},{"name":"transferGain","value":0,"unit":"USD annual net practical resource transfer","basis":"judgment","rationale":"Zero central, not housing property wealth or a quantified recipient aid channel.","sourceIds":["services","finance"]},{"name":"overlap","value":0.5,"unit":"independent positive benefit share","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"cost","value":10,"unit":"USD one-time incremental household burden","basis":"judgment","rationale":"Judged $10 time/access/process cost per separately engaged proxy, independent of policy success; not charged to every potential pollution-benefit resident.","sourceIds":["services","finance"]},{"name":"baseline","value":30000,"unit":"USD annual household consumption","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"harm","value":0.0001,"unit":"QALY loss per exposed person","basis":"judgment","rationale":"Judged .0001 participation-stress/process QALY loss per engaged proxy, not pollution-health or screening harm; no observed local coefficient.","sourceIds":["services","finance"]},{"name":"payerLoss","value":0,"unit":"USD loss per resource success","basis":"unknown","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"payerPeople","value":10000,"unit":"distinct payer households","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"payerBaseline","value":50000,"unit":"USD annual payer household consumption","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"externalCost","value":0,"unit":"USD external loss per exposed household","basis":"unknown","rationale":"Unknown-neutral external opportunity cost per engaged proxy; distinct payer allocation localized once, not another donation charge.","sourceIds":["services","finance"]},{"name":"resourceYears","value":1,"unit":"fraction of one-year gains realized","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"burdenN","value":100,"unit":"independently engaged adult-consumption proxies","basis":"judgment","rationale":"Illustrative100 engaged proxies within10,000 potential-resident envelope, independent of benefit b. Annual >100 bus attendees does not establish these households or exact causal exposure;100/300/1000/all-resident sensitivity.","sourceIds":["annual25","services"]},{"name":"displacedPeople","value":0,"unit":"distinct workers affected if additional policy implemented","basis":"unknown","rationale":"Zero unknown-neutral; distinct50-worker adverse case multiplied by policy b, not claimed observed job loss or unconditional failure burden.","sourceIds":["services","labor-study"]},{"name":"displacedGain","value":0,"unit":"USD annual net disposable resource change per displaced worker","basis":"unknown","rationale":"After alternative employment, taxes/benefits and replacement income; −1000 adverse scenario judgment, not gross salary loss.","sourceIds":["labor-study","services"]},{"name":"clinicalN","value":10000,"unit":"potential resident clinical envelope","basis":"judgment","rationale":"Same resident envelope as resource opportunities; not added to it or actual diagnoses.","sourceIds":["services","health-study"]},{"name":"clinicalResponse","value":0.5,"unit":"clinically benefiting share of incremental resident envelope","basis":"judgment","rationale":"Unmeasured local pollution-dose response, distinct from enactment/implementation/attribution; not imported infant mortality or labor elasticity.","sourceIds":["health-study","services"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":20561425.405543473,"costPer10Qalys":20561425.405543473,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"historical-alpha-central","label":"historical alpha central","overrides":{"legacyExposure":true},"costUSD":2594790,"exposed":10000,"burdenExposed":300,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2075232001071585,"editionQalys":1.1471470401018005,"incomePathways":[{"id":"changed-households","people":150,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":150,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.06709658185836902,"incomeUnknown":false,"totalEquivalent":1.2142436219601696,"price10":21369599.585058525,"costPer10Qalys":21369599.585058525,"incomeEquivalentYears":0.06709658185836902,"combinedEquivalentYears":1.2142436219601696,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0,"clinicalN":0,"burdenN":0},"costUSD":2594790,"exposed":0,"burdenExposed":0,"union":0,"clinicalPeople":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"C":0,"N":0,"clinicalN":0,"burdenN":0},"costUSD":0,"exposed":0,"burdenExposed":0,"union":0,"clinicalPeople":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"participation-intensity-three-percent","label":"participation intensity three percent","overrides":{"burdenN":300},"costUSD":2594790,"exposed":10000,"burdenExposed":300,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2075232001071585,"editionQalys":1.1471470401018005,"incomePathways":[{"id":"changed-engaged","people":4.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":145.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":295.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.06706043828433345,"incomeUnknown":false,"totalEquivalent":1.2142074783861339,"price10":21370235.698505744,"costPer10Qalys":21370235.698505744,"incomeEquivalentYears":0.06706043828433345,"combinedEquivalentYears":1.2142074783861339,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"all-potential-residents-burden-adverse","label":"all potential residents burden adverse","overrides":{"burdenN":10000},"costUSD":2594790,"exposed":10000,"burdenExposed":10000,"union":300,"clinicalPeople":150,"allPopulationQalys":0.2932051682474168,"editionQalys":0.278544909835046,"incomePathways":[{"id":"changed-engaged","people":150,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":9850,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.3808149672532308,"incomeUnknown":false,"totalEquivalent":-1.1022700574181847,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.3808149672532308,"combinedEquivalentYears":-1.1022700574181847,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"participation-intensity-ten-percent","label":"participation intensity ten percent","overrides":{"burdenN":1000},"costUSD":2594790,"exposed":10000,"burdenExposed":1000,"union":300,"clinicalPeople":150,"allPopulationQalys":1.1415414864677957,"editionQalys":1.0844644121444058,"incomePathways":[{"id":"changed-engaged","people":15,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":135,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":985,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.037425415723532016,"incomeUnknown":false,"totalEquivalent":1.0470389964208737,"price10":24782171.522453815,"costPer10Qalys":24782171.522453815,"incomeEquivalentYears":-0.037425415723532016,"combinedEquivalentYears":1.0470389964208737,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"no-active-process-burden","label":"no active process burden","overrides":{"burdenN":0},"costUSD":2594790,"exposed":10000,"burdenExposed":0,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2358010773811712,"editionQalys":1.1740110235121126,"incomePathways":[{"id":"changed-not-engaged","people":150,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.11184009000199005,"incomeUnknown":false,"totalEquivalent":1.2858511135141026,"price10":20179552.45929444,"costPer10Qalys":20179552.45929444,"incomeEquivalentYears":0.11184009000199005,"combinedEquivalentYears":1.2858511135141026,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"advocacy-research-cost-scope","label":"advocacy research cost scope","overrides":{"C":558209},"costUSD":558209,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":4423314.68604512,"costPer10Qalys":4423314.68604512,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"recognized-all-program-cost","label":"recognized all program cost","overrides":{"C":2082550},"costUSD":2082550,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":16502374.557599865,"costPer10Qalys":16502374.557599865,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"larger-benefit-envelope","label":"larger benefit envelope","overrides":{"N":50000,"clinicalN":50000},"costUSD":2594790,"exposed":50000,"burdenExposed":100,"union":1500,"clinicalPeople":750,"allPopulationQalys":6.169579427814519,"editionQalys":5.8611004564237925,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":748.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.5442738994373981,"incomeUnknown":false,"totalEquivalent":6.40537435586119,"price10":4050957.611284119,"costPer10Qalys":4050957.611284119,"incomeEquivalentYears":0.5442738994373981,"combinedEquivalentYears":6.40537435586119,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"smaller-benefit-envelope","label":"smaller benefit envelope","overrides":{"N":1000,"clinicalN":1000},"costUSD":2594790,"exposed":1000,"burdenExposed":100,"union":30,"clinicalPeople":15,"allPopulationQalys":0.11415414864677956,"editionQalys":0.10844644121444058,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":13.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0037425415723532016,"incomeUnknown":false,"totalEquivalent":0.10470389964208737,"price10":247821715.22453815,"costPer10Qalys":247821715.22453815,"incomeEquivalentYears":-0.0037425415723532016,"combinedEquivalentYears":0.10470389964208737,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"distinct-displaced-worker-loss","label":"distinct displaced worker loss","overrides":{"displacedPeople":50,"displacedGain":-1000},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-displaced-workers","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.07414527138445438,"incomeUnknown":false,"totalEquivalent":1.2392016337597964,"price10":20939207.384090386,"costPer10Qalys":20939207.384090386,"incomeEquivalentYears":0.07414527138445438,"combinedEquivalentYears":1.2392016337597964,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":-0.009425959091337545,"editionQalys":-0.008954661136770667,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":0.08795887829266719,"price10":295000351.3421701,"costPer10Qalys":295000351.3421701,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":0.08795887829266719,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":0.09691353942943785,"price10":267742775.18666527,"costPer10Qalys":267742775.18666527,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":0.09691353942943785,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"current-cost-unknown","label":"current cost unknown","overrides":{"costUnknown":true},"costUSD":null,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"full-unknown","label":"full unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":null,"editionQalys":null,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"zero-expansion","label":"zero expansion","overrides":{"b":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":0,"clinicalPeople":0,"allPopulationQalys":-0.009425959091337545,"editionQalys":-0.008954661136770667,"incomePathways":[{"id":"unchanged-engaged","people":100,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.01492692318671752,"incomeUnknown":false,"totalEquivalent":-0.023881584323488185,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.01492692318671752,"combinedEquivalentYears":-0.023881584323488185,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"true-zero","label":"true zero","overrides":{"q":0,"harm":0,"medicalGain":0,"workGain":0,"transferGain":0,"cost":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"adverse","label":"adverse","overrides":{"q":-0.03,"medicalGain":-300,"workGain":-300,"harm":0.005},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":-12.829308728378589,"editionQalys":-12.187843291959659,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-610,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-600,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.371744478983417,"incomeUnknown":false,"totalEquivalent":-13.559587770943075,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.371744478983417,"combinedEquivalentYears":-13.559587770943075,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"positive-net-access-resources","label":"positive net access resources","overrides":{"workGain":500},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":290,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.6533391014655412,"incomeUnknown":false,"totalEquivalent":1.8183954638408832,"price10":14269668.241028203,"costPer10Qalys":14269668.241028203,"incomeEquivalentYears":0.6533391014655412,"combinedEquivalentYears":1.8183954638408832,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"no-resource-success","label":"no resource success","overrides":{"success":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"unchanged-engaged","people":100,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.01492692318671752,"incomeUnknown":false,"totalEquivalent":1.1501294391886245,"price10":22560851.949242618,"costPer10Qalys":22560851.949242618,"incomeEquivalentYears":-0.01492692318671752,"combinedEquivalentYears":1.1501294391886245,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"no-gains","label":"no gains","overrides":{"medicalGain":0,"workGain":0,"transferGain":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.014926923186717522,"incomeUnknown":false,"totalEquivalent":1.1501294391886245,"price10":22560851.949242618,"costPer10Qalys":22560851.949242618,"incomeEquivalentYears":-0.014926923186717522,"combinedEquivalentYears":1.1501294391886245,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"negative-resource-overlap-zero","label":"negative resource overlap zero","overrides":{"medicalGain":-300,"transferGain":0,"overlap":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-310,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.6899093243139189,"incomeUnknown":false,"totalEquivalent":0.4751470380614231,"price10":54610253.08263769,"costPer10Qalys":54610253.08263769,"incomeEquivalentYears":-0.6899093243139189,"combinedEquivalentYears":0.4751470380614231,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"negative-resource-overlap-one","label":"negative resource overlap one","overrides":{"medicalGain":-300,"transferGain":0,"overlap":1},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-310,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.6899093243139189,"incomeUnknown":false,"totalEquivalent":0.4751470380614231,"price10":54610253.08263769,"costPer10Qalys":54610253.08263769,"incomeEquivalentYears":-0.6899093243139189,"combinedEquivalentYears":0.4751470380614231,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"mixed-sign","label":"mixed sign","overrides":{"medicalGain":300,"workGain":-300},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-160,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-150,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.35157014949817206,"incomeUnknown":false,"totalEquivalent":0.81348621287717,"price10":31897160.13529774,"costPer10Qalys":31897160.13529774,"incomeEquivalentYears":-0.35157014949817206,"combinedEquivalentYears":0.81348621287717,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"payer-loss-300","label":"payer loss 300","overrides":{"payerLoss":300},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-4.275,"years":1,"editionShare":1,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.30606343923657914,"incomeUnknown":false,"totalEquivalent":0.858992923138763,"price10":30207350.14345204,"costPer10Qalys":30207350.14345204,"incomeEquivalentYears":-0.30606343923657914,"combinedEquivalentYears":0.858992923138763,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"external-provider-cost","label":"external provider cost","overrides":{"externalCost":100},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.95,"years":1,"editionShare":1,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.0073660773581476074,"incomeUnknown":false,"totalEquivalent":1.1724224397334897,"price10":22131869.128927942,"costPer10Qalys":22131869.128927942,"incomeEquivalentYears":0.0073660773581476074,"combinedEquivalentYears":1.1724224397334897,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"annual-full-response","label":"annual full response","overrides":{"b":1},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":10000,"clinicalPeople":5000,"allPopulationQalys":41.1839432869477,"editionQalys":39.124746122600314,"incomePathways":[{"id":"changed-engaged","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":4950,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":3.713088497351795,"incomeUnknown":false,"totalEquivalent":42.83783461995211,"price10":605723.8940811105,"costPer10Qalys":605723.8940811105,"incomeEquivalentYears":3.713088497351795,"combinedEquivalentYears":42.83783461995211,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":0.6131875591449168,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.5,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.5,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.5,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.0510071260154936,"incomeUnknown":false,"totalEquivalent":0.6641946851604105,"price10":39066708.27053259,"costPer10Qalys":39066708.27053259,"incomeEquivalentYears":0.0510071260154936,"combinedEquivalentYears":0.6641946851604105,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"all-unique","label":"all unique","overrides":{"unique":1},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":20561425.405543473,"costPer10Qalys":20561425.405543473,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"zero-resource-duration","label":"zero resource duration","overrides":{"resourceYears":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.014926923186717522,"incomeUnknown":false,"totalEquivalent":1.1501294391886245,"price10":22560851.949242618,"costPer10Qalys":22560851.949242618,"incomeEquivalentYears":-0.014926923186717522,"combinedEquivalentYears":1.1501294391886245,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"two-year-health","label":"two year health","overrides":{"T":2},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":0.8265559467277737,"editionQalys":0.785228149391385,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":0.8821416888208228,"price10":29414662.43896159,"costPer10Qalys":29414662.43896159,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":0.8821416888208228,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"full-volunteer-cost-hypothesis","label":"full volunteer cost hypothesis","overrides":{"C":3200000},"costUSD":3200000,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":25357181.6207628,"costPer10Qalys":25357181.6207628,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"weak-clinical","label":"weak clinical","overrides":{"clinicalResponse":0.1,"q":0.01},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":30,"allPopulationQalys":0.8144414258294431,"editionQalys":0.7737193545379709,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":0.8706328939674087,"price10":29803491.436852757,"costPer10Qalys":29803491.436852757,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":0.8706328939674087,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"full-transfer-incidence","label":"full transfer incidence","overrides":{"payerLoss":0},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09691353942943785,"incomeUnknown":false,"totalEquivalent":1.2619699018047799,"price10":20561425.405543473,"costPer10Qalys":20561425.405543473,"incomeEquivalentYears":0.09691353942943785,"combinedEquivalentYears":1.2619699018047799,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"participant-net-resource-loss","label":"participant net resource loss","overrides":{"workGain":-500,"cost":100},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.2263751182898337,"editionQalys":1.165056362375342,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-450,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.164559141744073,"incomeUnknown":false,"totalEquivalent":0.000497220631269002,"price10":52185887648.660126,"costPer10Qalys":52185887648.660126,"incomeEquivalentYears":-1.164559141744073,"combinedEquivalentYears":0.000497220631269002,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"policy-failure-with-burdens","label":"policy failure with burdens","overrides":{"b":0.1,"q":0,"medicalGain":0,"workGain":-200,"cost":50},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":1000,"clinicalPeople":500,"allPopulationQalys":-0.009425959091337545,"editionQalys":-0.008954661136770667,"incomePathways":[{"id":"changed-engaged","people":5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-250,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":495,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":95,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.5721500693679729,"incomeUnknown":false,"totalEquivalent":-1.5811047305047434,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.5721500693679729,"combinedEquivalentYears":-1.5811047305047434,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"four-year-implementation-delay","label":"four year implementation delay","overrides":{"delay":4},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":300,"clinicalPeople":150,"allPopulationQalys":1.1559761695634214,"editionQalys":1.0981773610852503,"incomePathways":[{"id":"changed-engaged","people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":4,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":148.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":4,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":98.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":4,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.0913503058058609,"incomeUnknown":false,"totalEquivalent":1.1895276668911112,"price10":21813616.21274107,"costPer10Qalys":21813616.21274107,"incomeEquivalentYears":0.0913503058058609,"combinedEquivalentYears":1.1895276668911112,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"id":"weak-attribution","label":"weak attribution","overrides":{"b":0.0075},"costUSD":2594790,"exposed":10000,"burdenExposed":100,"union":75,"clinicalPeople":37.5,"allPopulationQalys":0.29952431025395526,"editionQalys":0.2845480947412575,"incomePathways":[{"id":"changed-engaged","people":0.375,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"changed-not-engaged","people":37.125,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"unchanged-engaged","people":99.625,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":2,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.013033192467321321,"incomeUnknown":false,"totalEquivalent":0.2975812872085788,"price10":87196006.99157122,"costPer10Qalys":87196006.99157122,"incomeEquivalentYears":0.013033192467321321,"combinedEquivalentYears":0.2975812872085788,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."}],"sensitivity":[{"label":"historical alpha central","pricePer10Qalys":21369599.585058525,"assumptions":"Exact initial signed health/resources diagnostic."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"participation intensity three percent","pricePer10Qalys":21370235.698505744,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"all potential residents burden adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"participation intensity ten percent","pricePer10Qalys":24782171.522453815,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"no active process burden","pricePer10Qalys":20179552.45929444,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"advocacy research cost scope","pricePer10Qalys":4423314.68604512,"assumptions":"Recognized advocacy plus research expense only; no observed individual campaign allocation, overhead, fundraising or regulator/industry resources."},{"label":"recognized all program cost","pricePer10Qalys":16502374.557599865,"assumptions":"Recognized total program expense, not a matched single-campaign or full-resource/marginal-gift cost."},{"label":"larger benefit envelope","pricePer10Qalys":4050957.611284119,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"smaller benefit envelope","pricePer10Qalys":247821715.22453815,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"distinct displaced worker loss","pricePer10Qalys":20939207.384090386,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"clinical null","pricePer10Qalys":295000351.3421701,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"financial only","pricePer10Qalys":267742775.18666527,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"current cost unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"full unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"zero expansion","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"true zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"positive net access resources","pricePer10Qalys":14269668.241028203,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"no resource success","pricePer10Qalys":22560851.949242618,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"no gains","pricePer10Qalys":22560851.949242618,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"negative resource overlap zero","pricePer10Qalys":54610253.08263769,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"negative resource overlap one","pricePer10Qalys":54610253.08263769,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"mixed sign","pricePer10Qalys":31897160.13529774,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"payer loss 300","pricePer10Qalys":30207350.14345204,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"external provider cost","pricePer10Qalys":22131869.128927942,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"annual full response","pricePer10Qalys":605723.8940811105,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"half geography","pricePer10Qalys":39066708.27053259,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"all unique","pricePer10Qalys":20561425.405543473,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"zero resource duration","pricePer10Qalys":22560851.949242618,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"two year health","pricePer10Qalys":29414662.43896159,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"full volunteer cost hypothesis","pricePer10Qalys":25357181.6207628,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"weak clinical","pricePer10Qalys":29803491.436852757,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"full transfer incidence","pricePer10Qalys":20561425.405543473,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"participant net resource loss","pricePer10Qalys":52185887648.660126,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"policy failure with burdens","pricePer10Qalys":null,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"four year implementation delay","pricePer10Qalys":21813616.21274107,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."},{"label":"weak attribution","pricePer10Qalys":87196006.99157122,"assumptions":"Conditional finite annual policy channel; full portfolio, actual implementation and marginal gift unknown."}],"missingInputs":["Campaign-specific implemented emissions and exposure change, affected residents and finite persistence","Independent actually engaged household/time/stress cohort and overlap with beneficiaries","Recipient attribution versus regulator, industry and coalition action","Net medical/work resources, distinct compliance/displaced worker incidence and marginal donor capacity"]},"sources":[{"id":"services","title":"Current campaign mechanisms and coalition counterfactual","url":"https://airalliancehouston.org/our-advocacy/our-campaigns/","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"},{"id":"impact","title":"Original September 2026 air-monitoring report","url":"https://airalliancehouston.org/100-sensors-10-communities-what-houstons-air-is-telling-us/","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original IRS Form 990 for year ending June 2025","url":"https://projects.propublica.org/nonprofits/full_text/202611349349310441/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"finance24","title":"Original IRS Form 990 for year ending June 2024","url":"https://projects.propublica.org/nonprofits/full_text/202521259349302847/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"finance23","title":"Original IRS Form 990 for year ending June 2023","url":"https://projects.propublica.org/nonprofits/full_text/202441369349308929/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"give","title":"Current official giving options","url":"https://airalliancehouston.org/donate/","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Coefficient Giving income welfare conversion","url":"https://www.openphilanthropy.org/research/technical-updates-to-our-global-health-and-wellbeing-cause-prioritization-framework/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"},{"id":"annual25","title":"Original FY2025 annual report and cancelled EPA grant","url":"https://airalliancehouston.org/wp-content/uploads/2025/12/AAH-Annual_Report-FY_2025-EN-Final_001.pdf","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"},{"id":"health-study","title":"Original Clean Air Act and infant mortality quasi-experimental study (primary abstract)","url":"https://www.nber.org/papers/w10053","publisher":"NBER","published":null,"retrieved":"2026-10-06"},{"id":"labor-study","title":"Original refinery closure and labor supply study (author-hosted paper)","url":"https://economics.yale.edu/sites/default/files/hanna-120917.pdf","publisher":"Hanna and Oliva","published":null,"retrieved":"2026-10-06"},{"id":"julpit","title":"Recipient Julpit permit decision statement","url":"https://airalliancehouston.org/tceq-denies-julpit-concrete-plant-permit-after-community-pressure/","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"},{"id":"updates","title":"Current campaign updates including permit reapplication","url":"https://airalliancehouston.org/all-updates/","publisher":"Air Alliance Houston","published":null,"retrieved":"2026-10-06"}]}