{"edition":"houston","organization":"Allies in Hope","organizationId":"org:allies-in-hope","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":35102300.836404055,"canonicalPriceUSDPerTenEquivalentYears":351023008.36404055,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":35102300.836404055,"canonicalPriceUSDPerTenEquivalentYears":351023008.36404055,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"allies-in-hope-initial-20261006","costScope":"Whole recipient recognized annual resources versus narrow housing and linked-care hypothesis; other portfolio and marginal gift unknown","geographicAttribution":"Houston housing and clinics; .95 local share judgment; multi-state camp/prison activities unpriced","formula":"Union=N*unique*b; clinical=union*completion*q*discounted finite years minus full union harms. Financial=.5*people*discounted one-year log(1+joint net gain/baseline), local share once. Headline=10*C/(clinical+financial).","counterfactual":"Existing HOPWA, Ryan White, public housing, other HIV providers, insurance and family support remain baseline","attribution":"Annual incremental recipient response is distinct from cohort deduplication and geographic share; no claim of whole annual portfolio or marginal donation causal effect.","uncertainty":"Source-grounded original cost/services; all causal mapping, utility and net resource priors unsupported. Complete portfolio and marginal donor EV unknown.","nativeOutcomes":"Additional stable housing and appropriate continued HIV-related care; undated service counts are not completed causal outcomes","inputs":[{"name":"C","value":15979301,"unit":"USD annual recognized resources","basis":"observed","rationale":"Recognized annual recipient expense plus identified netted event and expense-side donated resources","sourceIds":["services","finance"]},{"name":"N","value":285,"unit":"annual reference service opportunities","basis":"judgment","rationale":"Undated 285 housing residents transferred to annual reference; distinct households and completion unverified","sourceIds":["services","finance"]},{"name":"unique","value":0.8,"unit":"households per patient proxy","basis":"judgment","rationale":"Distinct household mapping prior, not clinical efficacy.","sourceIds":["services","finance"]},{"name":"b","value":0.25,"unit":"incremental annual response share","basis":"judgment","rationale":"Additional annual implementation versus public/insurance/provider alternatives, not an additional marginal-gift haircut.","sourceIds":["services","finance"]},{"name":"completion","value":0.2,"unit":"clinical improvement share","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"q","value":0.03,"unit":"QALY per person-year","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"T","value":1,"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":0.25,"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":0,"unit":"USD annual otherwise-paid care avoided","basis":"unknown","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"workGain","value":0,"unit":"USD annual net disposable work resources","basis":"unknown","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"transferGain","value":600,"unit":"USD one-time net additional household housing resources","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","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":75,"unit":"USD one-time incremental household burden","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"baseline","value":15000,"unit":"USD annual household consumption","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"harm","value":0,"unit":"QALY loss per exposed person","basis":"unknown","rationale":"Explicit finite local hypothesis, not an empirical recipient 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":100,"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":"Explicit finite local hypothesis, not an empirical recipient coefficient.","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"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.4552209006034189,"price10":351023008.36404055,"costPer10Qalys":351023008.36404055,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.4552209006034189,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.1327129651098631,"price10":1204049731.4465046,"costPer10Qalys":1204049731.4465046,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.1327129651098631,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"financial-only","label":"financial only","overrides":{"q":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.1327129651098631,"price10":1204049731.4465046,"costPer10Qalys":1204049731.4465046,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.1327129651098631,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"current-cost-unknown","label":"current cost unknown","overrides":{"costUnknown":true},"costUSD":null,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.4552209006034189,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.4552209006034189,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"full-unknown","label":"full unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"union":57,"clinicalPeople":11.4,"allPopulationQalys":null,"editionQalys":null,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"zero-expansion","label":"zero expansion","overrides":{"b":0},"costUSD":15979301,"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 channel; full portfolio, current cost and marginal gift unknown."},{"id":"true-zero","label":"true zero","overrides":{"q":0,"medicalGain":0,"workGain":0,"transferGain":0,"cost":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.25,"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 channel; full portfolio, current cost and marginal gift unknown."},{"id":"adverse","label":"adverse","overrides":{"q":-0.03,"medicalGain":-300,"workGain":-300,"harm":0.005},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":-0.6223837351630026,"editionQalys":-0.5912645484048524,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-375,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.4075741041384151,"incomeUnknown":false,"totalEquivalent":-0.9988386525432675,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4075741041384151,"combinedEquivalentYears":-0.9988386525432675,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"positive-net-work","label":"positive net work","overrides":{"workGain":500},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":475,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.3515749796833413,"incomeUnknown":false,"totalEquivalent":0.6740829151768971,"price10":237052455.1242574,"costPer10Qalys":237052455.1242574,"incomeEquivalentYears":0.3515749796833413,"combinedEquivalentYears":0.6740829151768971,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"no-resource-success","label":"no resource success","overrides":{"success":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"other-exposed","people":57,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.13471537625719748,"incomeUnknown":false,"totalEquivalent":0.18779255923635835,"price10":850901711.174202,"costPer10Qalys":850901711.174202,"incomeEquivalentYears":-0.13471537625719748,"combinedEquivalentYears":0.18779255923635835,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"no-gains","label":"no gains","overrides":{"medicalGain":0,"workGain":0,"transferGain":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.13471537625719748,"incomeUnknown":false,"totalEquivalent":0.18779255923635835,"price10":850901711.174202,"costPer10Qalys":850901711.174202,"incomeEquivalentYears":-0.13471537625719748,"combinedEquivalentYears":0.18779255923635835,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"negative-resource-overlap-zero","label":"negative resource overlap zero","overrides":{"medicalGain":-300,"overlap":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-375,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.4075741041384151,"incomeUnknown":false,"totalEquivalent":-0.08506616864485927,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.4075741041384151,"combinedEquivalentYears":-0.08506616864485927,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"negative-resource-overlap-one","label":"negative resource overlap one","overrides":{"medicalGain":-300,"overlap":1},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.4552209006034189,"price10":351023008.36404055,"costPer10Qalys":351023008.36404055,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.4552209006034189,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"mixed-sign","label":"mixed sign","overrides":{"medicalGain":300,"workGain":-300},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.00033594996553117096,"incomeUnknown":false,"totalEquivalent":0.3221719855280247,"price10":495986669.16400814,"costPer10Qalys":495986669.16400814,"incomeEquivalentYears":-0.00033594996553117096,"combinedEquivalentYears":0.3221719855280247,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"full-payer-incidence","label":"full payer incidence","overrides":{"payerLoss":300},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-85.5,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.052016966477215154,"incomeUnknown":false,"totalEquivalent":0.374524901970771,"price10":426655234.8299412,"costPer10Qalys":426655234.8299412,"incomeEquivalentYears":0.052016966477215154,"combinedEquivalentYears":0.374524901970771,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"external-provider-cost","label":"external provider cost","overrides":{"externalCost":100},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-57,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.07893098096873205,"incomeUnknown":false,"totalEquivalent":0.4014389164622879,"price10":398050621.0214707,"costPer10Qalys":398050621.0214707,"incomeEquivalentYears":0.07893098096873205,"combinedEquivalentYears":0.4014389164622879,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"annual-full-response","label":"annual full response","overrides":{"b":1},"costUSD":15979301,"union":228,"clinicalPeople":45.6,"allPopulationQalys":1.357928149446551,"editionQalys":1.2900317419742233,"incomePathways":[{"id":"changed-households","people":114,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":114,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.5308518604394524,"incomeUnknown":false,"totalEquivalent":1.8208836024136756,"price10":87755752.09101014,"costPer10Qalys":87755752.09101014,"incomeEquivalentYears":0.5308518604394524,"combinedEquivalentYears":1.8208836024136756,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.16974101868081887,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.5,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.5,"delayYears":0.25,"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":0.06984892900519113,"incomeUnknown":false,"totalEquivalent":0.23958994768601,"price10":666943715.891677,"costPer10Qalys":666943715.891677,"incomeEquivalentYears":0.06984892900519113,"combinedEquivalentYears":0.23958994768601,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"all-unique","label":"all unique","overrides":{"unique":1},"costUSD":15979301,"union":71.25,"clinicalPeople":14.25,"allPopulationQalys":0.4243525467020472,"editionQalys":0.40313491936694484,"incomePathways":[{"id":"changed-households","people":35.625,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":35.625,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1658912063873289,"incomeUnknown":false,"totalEquivalent":0.5690261257542737,"price10":280818406.69123244,"costPer10Qalys":280818406.69123244,"incomeEquivalentYears":0.1658912063873289,"combinedEquivalentYears":0.5690261257542737,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"zero-resource-duration","label":"zero resource duration","overrides":{"resourceYears":0},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":-0.13471537625719748,"incomeUnknown":false,"totalEquivalent":0.18779255923635835,"price10":850901711.174202,"costPer10Qalys":850901711.174202,"incomeEquivalentYears":-0.13471537625719748,"combinedEquivalentYears":0.18779255923635835,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"two-year-health","label":"two year health","overrides":{"T":2},"costUSD":15979301,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.6690762483923539,"editionQalys":0.6356224359727362,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.7683354010825992,"price10":207972989.10716414,"costPer10Qalys":207972989.10716414,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.7683354010825992,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"alternative-annual-cost","label":"alternative annual cost","overrides":{"C":20000000},"costUSD":20000000,"union":57,"clinicalPeople":11.4,"allPopulationQalys":0.33948203736163773,"editionQalys":0.32250793549355583,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.4552209006034189,"price10":439347138.35610276,"costPer10Qalys":439347138.35610276,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.4552209006034189,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"weak-clinical","label":"weak clinical","overrides":{"completion":0.1,"q":0.01},"costUSD":15979301,"union":57,"clinicalPeople":5.7,"allPopulationQalys":0.05658033956027296,"editionQalys":0.05375132258225931,"incomePathways":[{"id":"changed-households","people":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":225,"years":1,"editionShare":0.95,"delayYears":0.25,"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":28.5,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.95,"delayYears":0.25,"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":0.1327129651098631,"incomeUnknown":false,"totalEquivalent":0.18646428769212242,"price10":856963078.4412708,"costPer10Qalys":856963078.4412708,"incomeEquivalentYears":0.1327129651098631,"combinedEquivalentYears":0.18646428769212242,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":1204049731.4465046,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"financial only","pricePer10Qalys":1204049731.4465046,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"current cost unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"full unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"zero expansion","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"true zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"positive net work","pricePer10Qalys":237052455.1242574,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no resource success","pricePer10Qalys":850901711.174202,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no gains","pricePer10Qalys":850901711.174202,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"negative resource overlap zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"negative resource overlap one","pricePer10Qalys":351023008.36404055,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"mixed sign","pricePer10Qalys":495986669.16400814,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"full payer incidence","pricePer10Qalys":426655234.8299412,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"external provider cost","pricePer10Qalys":398050621.0214707,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"annual full response","pricePer10Qalys":87755752.09101014,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"half geography","pricePer10Qalys":666943715.891677,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"all unique","pricePer10Qalys":280818406.69123244,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"zero resource duration","pricePer10Qalys":850901711.174202,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"two year health","pricePer10Qalys":207972989.10716414,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"alternative annual cost","pricePer10Qalys":439347138.35610276,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"weak clinical","pricePer10Qalys":856963078.4412708,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."}],"missingInputs":["Current unique completed household cohort and dose","Causal utility/duration and signed net resources versus alternatives","Full public/payer/partner opportunity incidence","Marginal donor response and complete portfolio outcomes"]},"sources":[{"id":"services","title":"Current supportive housing and community programs","url":"https://www.aihhouston.org/contact_us","publisher":"Allies in Hope","published":null,"retrieved":"2026-10-06"},{"id":"impact","title":"Current undated service counts","url":"https://www.aihhouston.org/","publisher":"Allies in Hope","published":null,"retrieved":"2026-10-06"},{"id":"give","title":"Current Allies Circle donation route","url":"https://www.aihhouston.org/allies-circle","publisher":"Allies in Hope","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2024 IRS Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202523219349325622/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"finance23","title":"Original FY2023 IRS Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202520449349302152/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"finance22","title":"Original FY2022 IRS Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202303189349313740/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"sched-d","title":"Original FY2024 expense reconciliation","url":"https://projects.propublica.org/nonprofits/full_text/202523219349325622/IRS990ScheduleD","publisher":"IRS","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"}]}