{"edition":"houston","organization":"Daya","organizationId":"org:daya","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":null,"canonicalPriceUSDPerTenEquivalentYears":null,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":26539504.730921246,"canonicalPriceUSDPerTenEquivalentYears":265395047.30921248,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"daya-beta-20261006","costScope":"Full annual recipient expense versus overlap-bounded counseling/housing and restricted economic channels; other portfolio and next gift unknown","geographicAttribution":"Reported 2025 county shares imply .87 Houston MSA; applied once","formula":"Exposed=N*unique; union=exposed*b; clinical=(clinicalN*unique*b*clinicalResponse*q*finite discounted T − full exposed*harm)*g. Work/assistance success partitions=program counts*unique*b*success with intersection once. One joint log per disjoint household partition of overlap-adjusted positive resources minus full costs; all other exposure retains costs. Distinct transfer payer loss local once. Price=10*C/(health+signed income) only if positive.","counterfactual":"Other victim services, public benefits, legal aid, family support and employment alternatives retained","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":"Primary comparative evidence supports mechanisms, not local utility or net income coefficients. Household/program intersection and full exposure burdens unmeasured; no finite positive current conditional reference. Unmodeled channels and marginal-gift EV remain unknown.","nativeOutcomes":"Additional integrated safety/mental-health, stable housing and net disposable work/assistance resources; output counts not causal outcomes.","inputs":[{"name":"C","value":1946855,"unit":"USD annual recognized resources","basis":"observed","rationale":"Annual recognized tax expense plus netted direct event costs once","sourceIds":["services","finance"]},{"name":"N","value":683,"unit":"annual reference service opportunities","basis":"judgment","rationale":"2025 683 overlapping service clients; household mapping and causal response judged, counseling subgroup 75","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":0.35,"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","dvhf","path"]},{"name":"q","value":0.05,"unit":"QALY per person-year","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance","dvhf","path"]},{"name":"T","value":0.5,"unit":"finite clinical years","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance","dvhf","path"]},{"name":"g","value":0.87,"unit":"Houston MSA share","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"delay","value":0.1,"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":0.25,"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":300,"unit":"USD annual net disposable work resources","basis":"judgment","rationale":"Judged usable work resources after taxes, childcare, commute, benefits withdrawn and alternative work; do not subtract the same expense again in participation cost.","sourceIds":["services","finance"]},{"name":"transferGain","value":500,"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":100,"unit":"USD one-time incremental household burden","basis":"judgment","rationale":"Retained uniform100 incremental time/safety burden on all exposed; not observed brief-contact average. Weighted-intensity sensitivity tests this prior.","sourceIds":["services","finance"]},{"name":"baseline","value":20000,"unit":"USD annual household consumption","basis":"judgment","rationale":"Explicit finite local hypothesis, not an empirical recipient coefficient.","sourceIds":["services","finance"]},{"name":"harm","value":0.0005,"unit":"QALY loss per exposed person","basis":"judgment","rationale":"Full .0005 one-off exposure privacy/safety harm judgment, independent of benefit response.","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"]},{"name":"clinicalN","value":75,"unit":"counseling clients within union","basis":"judgment","rationale":"Maximum-overlap counseling/housing envelope75; no observed overlap. Range75–150 sensitivity replaces utility, not additive.","sourceIds":["impact","dvhf","path"]},{"name":"clinicalResponse","value":0.35,"unit":"share","basis":"judgment","rationale":"Reported subgroup mapped to incremental clinical responders conditionally; not a measured causal effect.","sourceIds":["impact","services","dvhf","path"]},{"name":"resourceN","value":109,"unit":"clients","basis":"observed","rationale":"Observed economic-program output, not causal gain.","sourceIds":["impact","services"]},{"name":"transferN","value":75,"unit":"clients","basis":"observed","rationale":"Observed housing-program output, not causal net assistance.","sourceIds":["impact","services"]},{"name":"intersectionN","value":75,"unit":"clients","basis":"judgment","rationale":"Maximal program overlap judgment; zero-overlap sensitivity.","sourceIds":["impact","services"]},{"name":"intensiveN","value":683,"unit":"clients","basis":"judgment","rationale":"Central conservative all-exposure100 burden; weighted-intensity109 sensitivity.","sourceIds":["impact","services"]},{"name":"otherCost","value":100,"unit":"USD per household proxy","basis":"judgment","rationale":"Full one-off lower-intensity exposure burden prior; weighted sensitivity10.","sourceIds":["impact","services"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.2124096854106066,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.2124096854106066,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"historical-alpha-central","label":"historical alpha central","overrides":{"legacyExposure":true,"legacyResource":true},"costUSD":1946855,"exposed":191.23999999999998,"union":191.23999999999998,"clinicalPeople":7.35,"changed":47.809999999999995,"transferChanged":47.809999999999995,"allPopulationQalys":0.08786988290272899,"editionQalys":0.07644679812537422,"incomePathways":[{"id":"joint-work-assistance","people":47.809999999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":143.42999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-0.0030899280654851924,"incomeUnknown":false,"totalEquivalent":0.07335687005988903,"price10":265395047.30921248,"costPer10Qalys":265395047.30921248,"incomeEquivalentYears":-0.0030899280654851924,"combinedEquivalentYears":0.07335687005988903,"assumptions":"Complete initial diagnostic."},{"id":"burden-accounting-only","label":"burden accounting only","overrides":{"legacyResource":true},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":47.809999999999995,"transferChanged":47.809999999999995,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":47.809999999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":498.59,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-0.7752148867394772,"incomeUnknown":false,"totalEquivalent":-0.8528066953439788,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.7752148867394772,"combinedEquivalentYears":-0.8528066953439788,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"maximum-distinct-clinical-envelope","label":"maximum distinct clinical envelope","overrides":{"clinicalN":150},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":14.7,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0.0940216720495557,"editionQalys":0.08179885468311346,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.0530190221229916,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.0530190221229916,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"broad-safety-integrated-hypothesis","label":"broad safety integrated hypothesis","overrides":{"clinicalN":564,"clinicalResponse":0.1,"q":0.03,"T":1},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":15.792000000000002,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0.19996804396881118,"editionQalys":0.17397219825286572,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-0.9608456785532393,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-0.9608456785532393,"assumptions":"Unsupported broad safety envelope replaces counseling/housing utility, not additive; no claim all564 received housing-first."},{"id":"high-intensity-broad-safety-hypothesis","label":"high intensity broad safety hypothesis","overrides":{"clinicalN":564,"clinicalResponse":0.35,"q":0.05,"T":1},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":55.272000000000006,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":2.4830495447742686,"editionQalys":2.1602531039536137,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":1.0254352271475087,"price10":18985645.786868848,"costPer10Qalys":18985645.786868848,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":1.0254352271475087,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"service-intensity-weighted-burden","label":"service intensity weighted burden","overrides":{"intensiveN":109,"otherCost":10},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":79.57000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-lower-intensity-exposed","people":459.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-0.23611399080116713,"incomeUnknown":false,"totalEquivalent":-0.31370579940566873,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.23611399080116713,"combinedEquivalentYears":-0.31370579940566873,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"resource-no-overlap","label":"resource no overlap","overrides":{"intersectionN":0,"intensiveN":683},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":12.879999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"work-only","people":7.629999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"assistance-only","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":150,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":533.52,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134606514842699,"incomeUnknown":false,"totalEquivalent":-1.2121983234472005,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134606514842699,"combinedEquivalentYears":-1.2121983234472005,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.2723936458530076,"editionQalys":-0.23698247189211663,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.3718003486982218,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.3718003486982218,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.134817876806105,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.134817876806105,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"full-unknown","label":"full unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":null,"editionQalys":null,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"current-cost-unknown","label":"current cost unknown","overrides":{"costUnknown":true},"costUSD":null,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.2124096854106066,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.2124096854106066,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"zero-expansion","label":"zero expansion","overrides":{"b":0},"costUSD":1946855,"exposed":546.4,"union":0,"clinicalPeople":0,"changed":0,"transferChanged":0,"allPopulationQalys":-0.2723936458530076,"editionQalys":-0.23698247189211663,"incomePathways":[{"id":"other-intensive-exposed","people":546.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1878845518061418,"incomeUnknown":false,"totalEquivalent":-1.4248670236982584,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1878845518061418,"combinedEquivalentYears":-1.4248670236982584,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0,"clinicalN":0,"resourceN":0,"transferN":0,"intersectionN":0,"intensiveN":0},"costUSD":1946855,"exposed":0,"union":0,"clinicalPeople":0,"changed":0,"transferChanged":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"C":0,"N":0,"clinicalN":0,"resourceN":0,"transferN":0,"intersectionN":0,"intensiveN":0},"costUSD":0,"exposed":0,"union":0,"clinicalPeople":0,"changed":0,"transferChanged":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"true-zero","label":"true zero","overrides":{"q":0,"harm":0,"medicalGain":0,"workGain":0,"transferGain":0,"cost":0,"otherCost":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"adverse","label":"adverse","overrides":{"q":-0.03,"medicalGain":-300,"workGain":-300,"harm":0.005},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-2.8338610539008453,"editionQalys":-2.465459116893735,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-450,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-700,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.2598906050762375,"incomeUnknown":false,"totalEquivalent":-3.7253497219699727,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.2598906050762375,"combinedEquivalentYears":-3.7253497219699727,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"higher-net-work","label":"higher net work","overrides":{"workGain":1500},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":900,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":650,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.0380555970590855,"incomeUnknown":false,"totalEquivalent":-1.115647405663587,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.0380555970590855,"combinedEquivalentYears":-1.115647405663587,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"no-resource-success","label":"no resource success","overrides":{"success":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":0,"transferChanged":0,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"other-intensive-exposed","people":546.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1878845518061418,"incomeUnknown":false,"totalEquivalent":-1.2654763604106434,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1878845518061418,"combinedEquivalentYears":-1.2654763604106434,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"no-gains","label":"no gains","overrides":{"medicalGain":0,"workGain":0,"transferGain":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1878845518061418,"incomeUnknown":false,"totalEquivalent":-1.2654763604106434,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1878845518061418,"combinedEquivalentYears":-1.2654763604106434,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"medicalGain":-300,"workGain":0,"transferGain":0,"overlap":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-400,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-400,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.2381526642509295,"incomeUnknown":false,"totalEquivalent":-1.315744472855431,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.2381526642509295,"combinedEquivalentYears":-1.315744472855431,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"medicalGain":-300,"workGain":0,"transferGain":0,"overlap":1},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-400,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-400,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.2381526642509295,"incomeUnknown":false,"totalEquivalent":-1.315744472855431,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.2381526642509295,"combinedEquivalentYears":-1.315744472855431,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"mixed-sign","label":"mixed sign","overrides":{"medicalGain":300,"workGain":-300},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-250,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1842811550520458,"incomeUnknown":false,"totalEquivalent":-1.2618729636565473,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1842811550520458,"combinedEquivalentYears":-1.2618729636565473,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"payer-loss-500","label":"payer loss 500","overrides":{"payerLoss":500},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-22.837499999999995,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1575931732658475,"incomeUnknown":false,"totalEquivalent":-1.235184981870349,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1575931732658475,"combinedEquivalentYears":-1.235184981870349,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"external-provider-cost","label":"external provider cost","overrides":{"externalCost":100},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-475.36800000000005,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.6110502814197458,"incomeUnknown":false,"totalEquivalent":-1.6886420900242474,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.6110502814197458,"combinedEquivalentYears":-1.6886420900242474,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"full-transfer-incidence","label":"full transfer incidence","overrides":{"payerLoss":500},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-22.837499999999995,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1575931732658475,"incomeUnknown":false,"totalEquivalent":-1.235184981870349,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1575931732658475,"combinedEquivalentYears":-1.235184981870349,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"annual-full-response","label":"annual full response","overrides":{"b":1},"costUSD":1946855,"exposed":546.4,"union":546.4,"clinicalPeople":21,"changed":21.8,"transferChanged":15,"allPopulationQalys":0.2510568082935114,"editionQalys":0.21841942321535493,"incomePathways":[{"id":"joint-work-assistance","people":15,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":6.800000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":524.6,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.0362654803774656,"incomeUnknown":false,"totalEquivalent":-0.8178460571621107,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.0362654803774656,"combinedEquivalentYears":-0.8178460571621107,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.04459299345086298,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-0.6521941820724741,"incomeUnknown":false,"totalEquivalent":-0.6967871755233371,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.6521941820724741,"combinedEquivalentYears":-0.6967871755233371,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"all-unique","label":"all unique","overrides":{"unique":1},"costUSD":1946855,"exposed":683,"union":239.04999999999998,"clinicalPeople":9.1875,"changed":9.5375,"transferChanged":6.5625,"allPopulationQalys":-0.11148248362715749,"editionQalys":-0.09698976075562701,"incomePathways":[{"id":"joint-work-assistance","people":6.5625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.9749999999999996,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":673.4625,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.4185223460076313,"incomeUnknown":false,"totalEquivalent":-1.5155121067632582,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.4185223460076313,"combinedEquivalentYears":-1.5155121067632582,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"zero-resource-duration","label":"zero resource duration","overrides":{"resourceYears":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1878845518061418,"incomeUnknown":false,"totalEquivalent":-1.2654763604106434,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1878845518061418,"combinedEquivalentYears":-1.2654763604106434,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0.0940216720495557,"editionQalys":0.08179885468311346,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.0530190221229916,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.0530190221229916,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"two-year-health","label":"two year health","overrides":{"T":2},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":0.44976469913942296,"editionQalys":0.391295288251298,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-0.743522588554807,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-0.743522588554807,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"volunteer-inclusive-cost-hypothesis","label":"volunteer inclusive cost hypothesis","overrides":{"C":2500000},"costUSD":2500000,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.2124096854106066,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.2124096854106066,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"weak-clinical","label":"weak clinical","overrides":{"clinicalResponse":0.1,"q":0.01},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":2.1,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.26192463677007727,"editionQalys":-0.22787443398996723,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.134817876806105,"incomeUnknown":false,"totalEquivalent":-1.3626923107960722,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.134817876806105,"combinedEquivalentYears":-1.3626923107960722,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"strong-usual-services","label":"strong usual services","overrides":{"b":0.1},"costUSD":1946855,"exposed":546.4,"union":54.64,"clinicalPeople":2.0999999999999996,"changed":2.1800000000000006,"transferChanged":1.5000000000000002,"allPopulationQalys":-0.22004860043835572,"editionQalys":-0.19144228238136948,"incomePathways":[{"id":"joint-work-assistance","people":1.5000000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":0.6800000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":544.22,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":-1.1727226446632741,"incomeUnknown":false,"totalEquivalent":-1.3641649270446436,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.1727226446632741,"combinedEquivalentYears":-1.3641649270446436,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"id":"no-incremental-participation-cost","label":"no incremental participation cost","overrides":{"cost":0,"otherCost":0},"costUSD":1946855,"exposed":546.4,"union":191.23999999999998,"clinicalPeople":7.35,"changed":7.629999999999999,"transferChanged":5.249999999999999,"allPopulationQalys":-0.08918598690172597,"editionQalys":-0.07759180860450159,"incomePathways":[{"id":"joint-work-assistance","people":5.249999999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":400,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"work-only","people":2.38,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":150,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]},{"id":"other-intensive-exposed","people":538.77,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.87,"delayYears":0.1,"discountRate":0.03,"rationale":"Disjoint household partition; one joint log, positive-only overlap, full negative costs.","counterfactual":"Existing victim services, public benefits, family and employment support; net disposable resources after alternatives, taxes and benefits.","sourceIds":["impact","services","finance","cg-cost"]}],"incomeEquivalent":0.05280371468765125,"incomeUnknown":false,"totalEquivalent":-0.024788093916850336,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.05280371468765125,"combinedEquivalentYears":-0.024788093916850336,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."}],"sensitivity":[{"label":"historical alpha central","pricePer10Qalys":265395047.30921248,"assumptions":"Complete initial diagnostic."},{"label":"burden accounting only","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"maximum distinct clinical envelope","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"broad safety integrated hypothesis","pricePer10Qalys":null,"assumptions":"Unsupported broad safety envelope replaces counseling/housing utility, not additive; no claim all564 received housing-first."},{"label":"high intensity broad safety hypothesis","pricePer10Qalys":18985645.786868848,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"service intensity weighted burden","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"resource no overlap","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"full unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"current cost unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"zero expansion","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"true zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"higher net work","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"no resource success","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"no gains","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"negative overlap zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"negative overlap one","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"mixed sign","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"payer loss 500","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"external provider cost","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"full transfer incidence","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"annual full response","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"half geography","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"all unique","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"zero resource duration","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"one year health","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"two year health","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"volunteer inclusive cost hypothesis","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"weak clinical","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"strong usual services","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."},{"label":"no incremental participation cost","pricePer10Qalys":null,"assumptions":"Conditional finite annual partial channel, not measured QALYs, complete portfolio or next gift."}],"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 culturally specific survivor services","url":"https://www.dayahouston.org/services","publisher":"Daya","published":null,"retrieved":"2026-10-06"},{"id":"impact","title":"Original 2025 annual report","url":"https://www.dayahouston.org/_files/ugd/9102b2_64ec8c371e6449ddb57a1886d738c429.pdf","publisher":"Daya","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2024 IRS Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202513159349304971/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/202433059349303063/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/202342939349301904/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-06"},{"id":"give","title":"Current recipient donation route","url":"https://secure.qgiv.com/for/generadon","publisher":"Daya","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":"dvhf","title":"Original comparative DV Housing First study: two-year safety and housing mechanisms","url":"https://jamanetwork.com/journals/jamanetworkopen/fullarticle/2806371","publisher":"JAMA Network Open / Sullivan et al.","published":"2023-06-26","retrieved":"2026-10-06"},{"id":"path","title":"Original PATH psychological advocacy randomized trial","url":"https://journals.plos.org/plosone/article?id=10.1371/journal.pone.0205485","publisher":"PLOS One / Ferrari et al.","published":"2018-11-27","retrieved":"2026-10-06"}]}