{"edition":"los-angeles","organization":"Hunger Action Los Angeles","organizationId":"org:hunger-action-los-angeles","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-02","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1005043.127113444,"canonicalPriceUSDPerTenEquivalentYears":10050431.27113444,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1005043.127113444,"canonicalPriceUSDPerTenEquivalentYears":10050431.27113444,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"hala-la-health-resources-20261002","costScope":"Whole recipient accrual support proxy, no subtraction of recognized donated food; derived volunteer gross companion. Neither is a marginal cash quote or capacity promise.","geographicAttribution":"Separate health/resource resident shares .98 for LA/Orange shopper pathway; no farmer/headquarters attribution.","formula":"Gift-supported redemption=gift/supportCost*redeemedScale*funding. Disjoint free/substitution/diet cohorts precede health and household-state ledgers. Diet-only finite health uses healthPerUnit/healthUnit, independently of householdDose incidence. Signed cash loss, restricted transfer, actual lost pay and recovery pay use sequential shared log-resource baselines; positive overlap applies only to positives. Price10=10*gift/(known positive local health+signed resources).","counterfactual":"Existing qualifying food spending, other free incentives, public reimbursement and alternative food programs continue; no automatic gift match. Net qualifying-cost stress is separate from travel.","attribution":"Restricted food or freed food budget counts once; no transaction/household/member multiplication, donated foodstock cash, farmer revenue or charity payroll addition.","uncertainty":"Conditional finite planning comparison; no identified whole-portfolio expected return, probability intervals or verified marginal tranche.","nativeOutcomes":"Redeemed matching, otherwise-free and incremental transfer, disjoint substitution/diet amounts, assumed household-equivalent years, clinical health and signed consumption/cash/pay dollar and welfare ledgers.","inputs":[{"name":"gift","value":10000,"unit":"USD","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"supportCost","value":2965205,"unit":"USD","basis":"observed","rationale":"Observed full FY2024 recipient accrual expense, not cashflow or a marginal donation quote.","sourceIds":["99024"]},{"name":"grossResources","value":3021605,"unit":"USD","basis":"judgment","rationale":"Derived supportCost plus 2,256 reported delivery volunteer hours times judged $25/hour; not donor cash or actual lost volunteer pay.","sourceIds":["99024"]},{"name":"redeemedScale","value":1224579,"unit":"USD","basis":"observed","rationale":"Observed 2024 redeemed Market Match; customer CalFresh spending and transactions are not additional redemption/unique households.","sourceIds":["99024"]},{"name":"funding","value":0.25,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"householdDose","value":240,"unit":"USD","basis":"judgment","rationale":"Judged annual household-incidence dose; affects dispersion and nonlinear welfare, not a pure accounting unit.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"healthUnit","value":240,"unit":"USD","basis":"judgment","rationale":"Pure health normalization; rescale together with healthPerUnit, keeping householdDose fixed.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"healthPerUnit","value":0.001,"unit":"Finite healthy years per healthUnit","basis":"judgment","rationale":"Small judged finite nutrition-health area, not measured HALA QALYs or an RCT coefficient.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"healthYears","value":1,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"otherwiseFree","value":0.3,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Judged equivalent-free-incentive counterfactual; distinct from gift funding response.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"substitution","value":0.4,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Judged substitution among non-free recipients; frees existing food budget once and receives no diet-health credit.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"restrictedValue","value":0.8,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Judged consumption-equivalent restricted-food valuation, not automatic cash received.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"baseline","value":25000,"unit":"USD","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"burdenShare","value":0.25,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"travelUSD","value":20,"unit":"USD","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"lostPayUSD","value":10,"unit":"USD","basis":"judgment","rationale":"Actual incremental disposable pay loss, not leisure or shadow-valued waiting time.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"qualifyingCostUSD","value":0,"unit":"USD","basis":"judgment","rationale":"Net incremental restriction/premium/budget cost after value of ordinary qualifying food; central zero assumes purchase would occur anyway.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"recoveryPayUSD","value":0,"unit":"USD","basis":"judgment","rationale":"Central zero judgment; signed work stresses hypothetical common-alive earnings, not saved-life wages.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"recoveryWorkerShare","value":0.2,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"positiveResourceIndependent","value":0.5,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"positivePayIndependent","value":0.5,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"healthLocality","value":0.98,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"resourceLocality","value":0.98,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"discount","value":0.03,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"receiptDelay","value":0.5,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"clinicalDelay","value":1,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"attemptHarm","value":0.00001,"unit":"Defined in report and calibrated calculator","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"reachKnown","value":true,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"fundingKnown","value":true,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"healthKnown","value":true,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"resourceKnown","value":true,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"payKnown","value":true,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Explicit finite planning judgment; source evidence motivates mechanism, not exact magnitude.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]},{"name":"portfolioKnown","value":false,"unit":"Conditional supplied-knowledge flag","basis":"judgment","rationale":"Centrally false: policy, enrollment and delivery portfolio remain unestimated, not identified zero.","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"]}],"scenarios":[{"id":"central","label":"Conditional nutrition health and signed household food resources","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":10050431.271134442,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.009949821783987237,"donorPrice10":10050431.271134442,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":10241596.57798236,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"zeroGift","label":"zero Gift","costUSD":0,"allPopulationQalys":0,"editionQalys":0,"pricePer10QalysUSD":null,"parameters":{"gift":0,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":0,"recipientEquivalentYears":0,"otherwiseFreeUSD":0,"incrementalTransferUSD":0,"substitutionTransferUSD":0,"dietExpansionTransferUSD":0},"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":0,"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":0,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":0,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"zeroFunding","label":"zero Funding","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":0,"recipientEquivalentYears":0,"otherwiseFreeUSD":0,"incrementalTransferUSD":0,"substitutionTransferUSD":0,"dietExpansionTransferUSD":0},"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":0,"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"zeroReach","label":"zero Reach","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":0,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":0,"recipientEquivalentYears":0,"otherwiseFreeUSD":0,"incrementalTransferUSD":0,"substitutionTransferUSD":0,"dietExpansionTransferUSD":0},"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":0,"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":0,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"unknownReachZero","label":"unknown Reach Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":0,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":false,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawPayPV_LocalUSD":null,"cashFlows":null,"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":0,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":false,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"unknownFundingZero","label":"unknown Funding Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":false,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawPayPV_LocalUSD":null,"cashFlows":null,"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":false,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"healthNull","label":"health Null","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10QalysUSD":12087675.839358343,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0,"healthLocal":0,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.008272888959711577,"donorPrice10":12087675.839358343,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":12317590.775202513,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"healthNegative","label":"health Negative","costUSD":10000,"allPopulationQalys":-0.001797194050115856,"editionQalys":-0.0017612501691135387,"pricePer10QalysUSD":15357117.189053398,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":-0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":-0.001797194050115856,"healthLocal":-0.0017612501691135387,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.006511638790598038,"donorPrice10":15357117.189053398,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":15649218.885044944,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNegative-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":-0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"healthUnknown","label":"health Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":false,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthUnknown-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":false,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"unknownHealthZero","label":"unknown Health Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":false,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"unknownHealthZero-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":false,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"resourceUnknown","label":"resource Unknown","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":false,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":null,"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":false,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"payUnknown","label":"pay Unknown","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":null,"rawPayPV_LocalUSD":null,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":false,\"portfolioKnown\":false}"},{"id":"unknownRecoveryZero","label":"unknown Recovery Zero","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":null,"rawPayPV_LocalUSD":null,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":false,\"portfolioKnown\":false}"},{"id":"knownNoResource","label":"known No Resource","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":1,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":false,"fundingKnown":true,"healthKnown":true,"resourceKnown":false,"payKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":0,"resourcesLocal":0,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":1,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":false,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":false,\"payKnown\":false,\"portfolioKnown\":false}"},{"id":"otherwiseFreeOnly","label":"otherwise Free Only","costUSD":10000,"allPopulationQalys":-0.000043019053488713265,"editionQalys":-0.000042158672418938996,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":1,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":1032.4572837291182,"incrementalTransferUSD":0,"substitutionTransferUSD":0,"dietExpansionTransferUSD":0},"healthAll":-0.000043019053488713265,"healthLocal":-0.000042158672418938996,"cashEquivalentLocal":-0.00041556799199847624,"payEquivalentLocal":-0.0002079087828723547,"rawPayPV_LocalUSD":-10.385043565729514,"cashFlows":[{"people":0.21509526744356633,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.8603810697742653,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.21509526744356633,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.8603810697742653,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":-20.77008713145903,"resourcesLocal":-0.0006234767748708309,"combinedLocal":-0.0006656354472897699,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.21509526744356633,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"otherwiseFreeOnly-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.8603810697742653,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"otherwiseFreeOnly-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.21509526744356633,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"otherwiseFreeOnly-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.8603810697742653,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"otherwiseFreeOnly-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":1,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"substitutionOnly","label":"substitution Only","costUSD":10000,"allPopulationQalys":-0.000043019053488713265,"editionQalys":-0.000042158672418938996,"pricePer10QalysUSD":7558895.960236622,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":1,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":722.7200986103827,"dietExpansionTransferUSD":0},"healthAll":-0.000043019053488713265,"healthLocal":-0.000042158672418938996,"cashEquivalentLocal":0.013478127437326534,"payEquivalentLocal":-0.0002065235488274381,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.45170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":1.806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":677.1048404855644,"resourcesLocal":0.013271603888499095,"combinedLocal":0.013229445216080157,"donorPrice10":7558895.960236622,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":7702670.752251794,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.45170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"substitutionOnly-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":1,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"dietOnly","label":"diet Only","costUSD":10000,"allPopulationQalys":0.002880605940889858,"editionQalys":0.002822993822072061,"pricePer10QalysUSD":12880943.99618699,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":0,"dietExpansionTransferUSD":722.7200986103827},"healthAll":0.002880605940889858,"healthLocal":0.002822993822072061,"cashEquivalentLocal":0.005147210822555597,"payEquivalentLocal":-0.00020679848203569712,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.45170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":537.5298549621596,"resourcesLocal":0.0049404123405198995,"combinedLocal":0.00776340616259196,"donorPrice10":12880943.99618699,"healthPrice10":35423386.05849325,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":13125947.374160841,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.45170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1505666872104964,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.6022667488419856,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"dietOnly-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"fullRestrictedValue","label":"full Restricted Value","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":9276069.486389702,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":1,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.009310018808529032,"payEquivalentLocal":-0.00020652354882743815,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":677.1048404855643,"resourcesLocal":0.009103495259701593,"combinedLocal":0.010780428083977254,"donorPrice10":9276069.486389702,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":9452505.961787652,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullRestrictedValue-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":1,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"noCashOverlap","label":"no Cash Overlap","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":7525876.367816421,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":1,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.011817244757196416,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.011610556248444023,"combinedLocal":0.013287489072719684,"donorPrice10":7525876.367816421,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":7669023.107129503,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noCashOverlap-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":1,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"fullPositiveOverlap","label":"full Positive Overlap","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":15123663.561062416,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.005141910179731528,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.004935221670979134,"combinedLocal":0.006612154495254795,"donorPrice10":15123663.561062416,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":15411324.827262873,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullPositiveOverlap-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"noBurden","label":"no Burden","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":9460464.025466004,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008893373212597007,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.963626798147177,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":614.1299363029805,"resourcesLocal":0.008893373212597007,"combinedLocal":0.010570306036872668,"donorPrice10":9460464.025466004,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":9640407.796988135,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noBurden-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.963626798147177,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noBurden-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"noBurden-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"noBurden-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"higherBurden","label":"higher Burden","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":11765591.753957609,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":60,"lostPayUSD":40,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.007650995374648012,"payEquivalentLocal":-0.0008285681929670792,"rawPayPV_LocalUSD":-41.54017426291805,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25180,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25180,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25132,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25132,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":551.8196749086035,"resourcesLocal":0.006822427181680933,"combinedLocal":0.008499360005956594,"donorPrice10":11765591.753957609,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":11989380.454881564,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-62.31026139437708},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-60,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24940,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25180,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25180,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25132,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25132,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"higherBurden-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":60,\"lostPayUSD\":40,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"qualifyingCost","label":"qualifying Cost","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":33390136.178375937,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":120,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.0015253430132806628,"payEquivalentLocal":-0.00020737939670976486,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25052,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25052,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":244.42238536300982,"resourcesLocal":0.001317963616570898,"combinedLocal":0.0029948964408465584,"donorPrice10":33390136.178375937,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":34025236.847793534,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-369.70755093997064},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-140,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24860,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":24880,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-20","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-21","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25052,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-22","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25052,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"qualifyingCost-resource-23","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":120,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"positiveWork","label":"positive Work","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":9712965.197177177,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":100,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":0.00013900688146608155,"rawPayPV_LocalUSD":24.508702815121655,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25162,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25192,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008618584349930052,"combinedLocal":0.010295517174205713,"donorPrice10":9712965.197177177,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":9897711.694340372,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25162,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-20","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25192,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"positiveWork-resource-21","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":100,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"negativeWork","label":"negative Work","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":10804176.193007018,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":-100,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.0009008300619114071,"rawPayPV_LocalUSD":-45.27878994658068,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25162,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25192,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.007578747406552564,"combinedLocal":0.009255680230828223,"donorPrice10":10804176.193007018,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":11009678.186051546,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25162,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-20","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25192,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"negativeWork-resource-21","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":-100,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"knownNoWork","label":"known No Work","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":false,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":null,"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":false,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"zeroLocalUnknown","label":"zero Local Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":0,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0,"resourceLocality":0,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":false,"fundingKnown":true,"healthKnown":false,"resourceKnown":false,"payKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":0,"cashEquivalentLocal":0,"payEquivalentLocal":0,"rawPayPV_LocalUSD":0,"cashFlows":[],"payFlows":[],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":0,"resourcesLocal":0,"combinedLocal":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":0},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0,\"resourceLocality\":0,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":false,\"fundingKnown\":true,\"healthKnown\":false,\"resourceKnown\":false,\"payKnown\":false,\"portfolioKnown\":false}"},{"id":"doubleHealthUnits","label":"double Health Units","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":10050431.271134442,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":480,"healthPerUnit":0.002,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.009949821783987237,"donorPrice10":10050431.271134442,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":10241596.57798236,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"doubleHealthUnits-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":480,\"healthPerUnit\":0.002,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"halfHealthUnits","label":"half Health Units","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":10050431.271134442,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":120,"healthPerUnit":0.0005,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.009949821783987237,"donorPrice10":10050431.271134442,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":10241596.57798236,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfHealthUnits-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":120,\"healthPerUnit\":0.0005,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"concentratedIncidence","label":"concentrated Incidence","costUSD":10000,"allPopulationQalys":0.001732665469882786,"editionQalys":0.0016980121604851304,"pricePer10QalysUSD":9762142.345812812,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":480,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":2.150952674435663,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.001732665469882786,"healthLocal":0.0016980121604851304,"cashEquivalentLocal":0.008648385355276397,"payEquivalentLocal":-0.00010274438537134225,"rawPayPV_LocalUSD":-5.192521782864756,"cashFlows":[{"people":0.03226429011653494,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03011333744209928,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03011333744209928,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.045170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.045170006163148924,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.13551001848944677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.03226429011653494,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03011333744209928,"annualIncomeBeforeUSD":25460,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25460,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.045170006163148924,"annualIncomeBeforeUSD":25364,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25364,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":603.744892737251,"resourcesLocal":0.008545640969905054,"combinedLocal":0.010243653130390185,"donorPrice10":9762142.345812812,"healthPrice10":58892393.30973313,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":9947824.222210513,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-10.385043565729514},"incomeUnknown":false,"incomePathways":[{"people":0.03226429011653494,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03011333744209928,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03011333744209928,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":480,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.045170006163148924,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.045170006163148924,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.13551001848944677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":384,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03226429011653494,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03011333744209928,"annualIncomeBeforeUSD":25460,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25460,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.045170006163148924,"annualIncomeBeforeUSD":25364,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25364,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"concentratedIncidence-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":480,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"diffuseIncidence","label":"diffuse Incidence","costUSD":10000,"allPopulationQalys":0.001668136889649716,"editionQalys":0.0016347741518567217,"pricePer10QalysUSD":10748234.518052958,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":120,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":8.603810697742652,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.001668136889649716,"healthLocal":0.0016347741518567217,"cashEquivalentLocal":0.008083671500740179,"payEquivalentLocal":-0.00041459209115497894,"rawPayPV_LocalUSD":-20.770087131459025,"cashFlows":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.5162286418645591,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":2.1681602958311483,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.5162286418645591,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25076,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25076,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":572.5897620400625,"resourcesLocal":0.0076690794095852005,"combinedLocal":0.009303853561441922,"donorPrice10":10748234.518052958,"healthPrice10":61170529.20516473,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":10952672.466464007,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-41.54017426291806},"incomeUnknown":false,"incomePathways":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5162286418645591,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":2.1681602958311483,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":96,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5162286418645591,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25100,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25076,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25076,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"diffuseIncidence-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":120,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"clinicalPersistence","label":"clinical Persistence","costUSD":10000,"allPopulationQalys":0.0034142384641356553,"editionQalys":0.003345953694852942,"pricePer10QalysUSD":8606709.202720335,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":2,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0034142384641356553,"healthLocal":0.003345953694852942,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.011618842654564518,"donorPrice10":8606709.202720335,"healthPrice10":29886845.16280943,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":8770414.038990822,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"clinicalPersistence-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":2,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"shortClinical","label":"short Clinical","costUSD":10000,"allPopulationQalys":0.000834068444824858,"editionQalys":0.0008173870759283609,"pricePer10QalysUSD":11000766.050220411,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":0.5,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.000834068444824858,"healthLocal":0.0008173870759283609,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.009090276035639937,"donorPrice10":11000766.050220411,"healthPrice10":122341058.41032946,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":11210007.301746843,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortClinical-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":0.5,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"weakFunding","label":"weak Funding","costUSD":10000,"allPopulationQalys":0.0006844623772553717,"editionQalys":0.0006707731297102643,"pricePer10QalysUSD":25126078.177836094,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.1,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":412.9829134916473,"recipientEquivalentYears":1.7207621395485304,"otherwiseFreeUSD":123.89487404749418,"incrementalTransferUSD":289.0880394441531,"substitutionTransferUSD":115.63521577766124,"dietExpansionTransferUSD":173.45282366649184},"healthAll":0.0006844623772553717,"healthLocal":0.0006707731297102643,"cashEquivalentLocal":0.0033918309873855893,"payEquivalentLocal":-0.00008267540350095741,"rawPayPV_LocalUSD":-4.154017426291805,"cashFlows":[{"people":0.025811432093227955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.10324572837291182,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.024090669953679422,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.024090669953679422,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09636267981471769,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09636267981471769,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.07227200986103827,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.28908803944415307,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.14454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.14454401972207656,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.10840801479155743,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.4336320591662297,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.025811432093227955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.10324572837291182,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.024090669953679422,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09636267981471769,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.03613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.14454401972207656,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":237.34393966860864,"resourcesLocal":0.003309155583884632,"combinedLocal":0.0039799287135948965,"donorPrice10":25126078.177836094,"healthPrice10":149081702.24885768,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":25603991.44495589,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-8.308034852583612},"incomeUnknown":false,"incomePathways":[{"people":0.025811432093227955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.10324572837291182,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.024090669953679422,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.024090669953679422,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09636267981471769,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09636267981471769,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.07227200986103827,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.28908803944415307,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.14454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.14454401972207656,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.10840801479155743,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4336320591662297,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.025811432093227955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.10324572837291182,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.024090669953679422,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09636267981471769,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.03613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.14454401972207656,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"weakFunding-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.1,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"strongFunding","label":"strong Funding","costUSD":10000,"allPopulationQalys":0.0034223118862768587,"editionQalys":0.0033538656485513213,"pricePer10QalysUSD":5025215.635567221,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.5,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":2064.9145674582364,"recipientEquivalentYears":8.603810697742652,"otherwiseFreeUSD":619.4743702374709,"incrementalTransferUSD":1445.4401972207654,"substitutionTransferUSD":578.1760788883062,"dietExpansionTransferUSD":867.2641183324592},"healthAll":0.0034223118862768587,"healthLocal":0.0033538656485513213,"cashEquivalentLocal":0.016959154936927942,"payEquivalentLocal":-0.00041337701750478704,"rawPayPV_LocalUSD":-20.770087131459025,"cashFlows":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.5162286418645591,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":2.1681602958311483,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.5162286418645591,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":1186.719698343043,"resourcesLocal":0.016545777919423153,"combinedLocal":0.019899643567974475,"donorPrice10":5025215.635567221,"healthPrice10":29816340.449771535,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":5120798.28899118,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-41.54017426291806},"incomeUnknown":false,"incomePathways":[{"people":0.12905716046613977,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5162286418645591,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.4454401972207656,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5420400739577871,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":2.1681602958311483,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12905716046613977,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.5162286418645591,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.12045334976839712,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.4818133990735885,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"strongFunding-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.5,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"lowHealth","label":"low Health","costUSD":10000,"allPopulationQalys":0.0003078159458367153,"editionQalys":0.00030165962691998095,"pricePer10QalysUSD":11662421.524546308,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.0002,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0003078159458367153,"healthLocal":0.00030165962691998095,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.008574548586631557,"donorPrice10":11662421.524546308,"healthPrice10":331499448.6369443,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":11884247.86504702,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"lowHealth-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.0002,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"highHealth","label":"high Health","costUSD":10000,"allPopulationQalys":0.008727855929647,"editionQalys":0.00855329881105406,"pricePer10QalysUSD":5943116.846333025,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.005,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.008727855929647,"healthLocal":0.00855329881105406,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.016826187770765638,"donorPrice10":5943116.846333025,"healthPrice10":11691395.590057325,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":6056158.538267709,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"highHealth-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.005,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"grossOnlyAccounting","label":"gross Only Accounting","costUSD":10000,"allPopulationQalys":0.0017111559431384293,"editionQalys":0.0016769328242756606,"pricePer10QalysUSD":10050431.271134442,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3500000,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1032.4572837291182,"recipientEquivalentYears":4.301905348871326,"otherwiseFreeUSD":309.73718511873545,"incrementalTransferUSD":722.7200986103827,"substitutionTransferUSD":289.0880394441531,"dietExpansionTransferUSD":433.6320591662296},"healthAll":0.0017111559431384293,"healthLocal":0.0016769328242756606,"cashEquivalentLocal":0.008479577468463971,"payEquivalentLocal":-0.00020668850875239352,"rawPayPV_LocalUSD":-10.385043565729513,"cashFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":593.3598491715215,"resourcesLocal":0.008272888959711577,"combinedLocal":0.009949821783987237,"donorPrice10":10050431.271134442,"healthPrice10":59632680.89954307,"grossInstitutionalEnvelopeUSD":11803.5683873459,"grossPrice10":11863095.283115515,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.77008713145903},"incomeUnknown":false,"incomePathways":[{"people":0.06452858023306988,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1806800246525957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.7227200986103828,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.27102003697889354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0840801479155742,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06452858023306988,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25811432093227954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06022667488419856,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.24090669953679425,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.09034001232629785,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3613600493051914,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3500000,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"fullCostSupportStress","label":"full Cost Support Stress","costUSD":10000,"allPopulationQalys":0.0016792162305707683,"editionQalys":0.001645631905959353,"pricePer10QalysUSD":10241596.57798236,"parameters":{"gift":10000,"supportCost":3021605,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":true,"fundingKnown":true,"healthKnown":true,"resourceKnown":true,"payKnown":true,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":1013.1858730707687,"recipientEquivalentYears":4.221607804461536,"otherwiseFreeUSD":303.9557619212306,"incrementalTransferUSD":709.2301111495381,"substitutionTransferUSD":283.69204445981524,"dietExpansionTransferUSD":425.5380666897228},"healthAll":0.0016792162305707683,"healthLocal":0.001645631905959353,"cashEquivalentLocal":0.008321301264518926,"payEquivalentLocal":-0.00020283054853137357,"rawPayPV_LocalUSD":-10.191200738123937,"cashFlows":[{"people":0.06332411706692304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25329646826769214,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.0591025092624615,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.0591025092624615,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.236410037049846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.236410037049846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.1773075277873845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.709230111149538,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.08865376389369227,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.08865376389369227,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.3546150555747691,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3546150555747691,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":0.2659612916810768,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03},{"people":1.0638451667243072,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03}],"payFlows":[{"people":0.06332411706692304,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.25329646826769214,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.0591025092624615,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.236410037049846,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.08865376389369227,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03},{"people":0.3546150555747691,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03}],"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":582.2844453734493,"resourcesLocal":0.008118470715987551,"combinedLocal":0.009764102621946904,"donorPrice10":10241596.57798236,"healthPrice10":60766930.70781407,"grossInstitutionalEnvelopeUSD":10000,"grossPrice10":10241596.57798236,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":-20.382401476247875},"incomeUnknown":false,"incomePathways":[{"people":0.06332411706692304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-0","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25329646826769214,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-1","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.0591025092624615,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-2","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.0591025092624615,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-3","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.236410037049846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-4","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.236410037049846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-5","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.1773075277873845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-6","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.709230111149538,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":240,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-7","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.08865376389369227,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-8","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.08865376389369227,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-9","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3546150555747691,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-10","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3546150555747691,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-11","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.2659612916810768,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-12","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":1.0638451667243072,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":192,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-13","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.06332411706692304,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-14","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.25329646826769214,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-15","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.0591025092624615,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-16","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.236410037049846,"annualIncomeBeforeUSD":25220,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-17","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.08865376389369227,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-18","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."},{"people":0.3546150555747691,"annualIncomeBeforeUSD":25172,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.98,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"fullCostSupportStress-resource-19","sourceIds":["99024","hip","drake26","cnip-study","hala-income-method"],"rationale":"Restricted consumption or freed existing food budget counted once, minus actual cash outlays and lost pay; incidence, valuation and overlap are judged.","counterfactual":"Qualifying food purchases occur anyway centrally; equivalent other-free incentives receive zero transfer/health credit. No donated-stock, farmer revenue, payroll or saved-life wages."}],"assumptions":"{\"gift\":10000,\"supportCost\":3021605,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":true,\"fundingKnown\":true,\"healthKnown\":true,\"resourceKnown\":true,\"payKnown\":true,\"portfolioKnown\":false}"},{"id":"allUnknown","label":"all Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10QalysUSD":null,"parameters":{"gift":10000,"supportCost":2965205,"grossResources":3021605,"redeemedScale":1224579,"funding":0.25,"householdDose":240,"healthUnit":240,"healthPerUnit":0.001,"healthYears":1,"otherwiseFree":0.3,"substitution":0.4,"restrictedValue":0.8,"baseline":25000,"burdenShare":0.25,"travelUSD":20,"lostPayUSD":10,"qualifyingCostUSD":0,"recoveryPayUSD":0,"recoveryWorkerShare":0.2,"positiveResourceIndependent":0.5,"positivePayIndependent":0.5,"healthLocality":0.98,"resourceLocality":0.98,"discount":0.03,"receiptDelay":0.5,"clinicalDelay":1,"attemptHarm":0.00001,"reachKnown":false,"fundingKnown":false,"healthKnown":false,"resourceKnown":false,"payKnown":false,"portfolioKnown":false},"nativeOutputs":{"native":{"giftSupportedRedeemedUSD":null,"recipientEquivalentYears":null,"otherwiseFreeUSD":null,"incrementalTransferUSD":null,"substitutionTransferUSD":null,"dietExpansionTransferUSD":null},"healthAll":null,"healthLocal":null,"cashEquivalentLocal":null,"payEquivalentLocal":null,"rawPayPV_LocalUSD":null,"cashFlows":null,"payFlows":null,"resourceFlowScope":"cash ledger is consumption-equivalent restrictedfood/freedfoodbudget plus actualcashcost, not automaticcashincome","rawNetConsumptionAndCashPV_LocalUSD":null,"resourcesLocal":null,"combinedLocal":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelopeUSD":10190.206073441803,"grossPrice10":null,"wholePortfolioHealth":null,"wholePortfolioCombined":null,"rawActualCashOutlayPV_LocalUSD":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"supportCost\":2965205,\"grossResources\":3021605,\"redeemedScale\":1224579,\"funding\":0.25,\"householdDose\":240,\"healthUnit\":240,\"healthPerUnit\":0.001,\"healthYears\":1,\"otherwiseFree\":0.3,\"substitution\":0.4,\"restrictedValue\":0.8,\"baseline\":25000,\"burdenShare\":0.25,\"travelUSD\":20,\"lostPayUSD\":10,\"qualifyingCostUSD\":0,\"recoveryPayUSD\":0,\"recoveryWorkerShare\":0.2,\"positiveResourceIndependent\":0.5,\"positivePayIndependent\":0.5,\"healthLocality\":0.98,\"resourceLocality\":0.98,\"discount\":0.03,\"receiptDelay\":0.5,\"clinicalDelay\":1,\"attemptHarm\":0.00001,\"reachKnown\":false,\"fundingKnown\":false,\"healthKnown\":false,\"resourceKnown\":false,\"payKnown\":false,\"portfolioKnown\":false}"},{"id":"historical-clinical-central","label":"Historical clinical central; not current combined comparison","costUSD":2965205,"allPopulationQalys":3.0961240898058255,"editionQalys":3.034201608009709,"pricePer10QalysUSD":9772603.745817116,"parameters":{"u":240,"a":0.5,"b":0.25,"q":0.005,"g":0.98,"d":0.03},"assumptions":"One-year net health only. Not empirically calibrated. Full recipient expense, one adult trajectory per standardized equivalent, no household multiplier."}],"sensitivity":["40 unweighted current cases plus a displayed historical clinical central; full 13-case historicalModel preserved. Not confidence bounds.","Paired healthUnit/healthPerUnit changes are pure units; householdDose changes substantive incidence.","Gross-only accounting leaves physical redemptions and health/resources fixed.","Restricted resource value is not cash handed to households; actual outlays and pay remain separately signed.","Numeric zero placeholders with unavailable knowledge do not prove absent routes."],"missingInputs":["Current HALA signed contracts, unrestricted liquidity and reimbursement aging.","Net replaced versus expired county allocation and eligible unfunded service queue.","Unique resident households, repeat exposure and incentive redemptions by year/market.","Causal finite health utility versus realistic alternatives.","Food pound/value and program grant-subtotal reconciliations.","Unrecognized volunteer and outside resource values; non-overlapping other program health.","Actual net household consumption, restricted-value preferences, incremental qualifying expense/travel/pay and unique annual exposure.","Disjoint residence/other-free substitution, diet-health and financial-stress overlap; clinical and work response to an additional ordinary gift."],"calculationEvidence":"lib/hala-la-calibrated-model.mjs","sourceReceiptEvidence":"docs/geography-discovery/hala-la-recalibration-2026-10-02.receipts.json"},"sources":[{"id":"99024","title":"Original 2024 return","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-29"},{"id":"99023","title":"Original 2023 return","url":"https://projects.propublica.org/nonprofits/full_text/202443199349317814/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-29"},{"id":"99022","title":"Original 2022 return","url":"https://projects.propublica.org/nonprofits/full_text/202343189349316339/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-29"},{"id":"d24","title":"2024 Schedule D","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990ScheduleD","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-14"},{"id":"l24","title":"2024 officer bridge loan disclosure","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990ScheduleL","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-29"},{"id":"current","title":"Current recipient scope","url":"https://www.hungeractionla.org/","publisher":"HALA","published":null,"retrieved":"2026-09-29"},{"id":"advocacy","title":"January 2026 advocacy update","url":"https://www.hungeractionla.org/tuesday_jan_20_2026","publisher":"HALA","published":null,"retrieved":"2026-09-14"},{"id":"hip","title":"Original Healthy Incentives Pilot randomized evaluation","url":"https://ajcn.nutrition.org/article/S0002-9165%2822%2904555-5/fulltext","publisher":"Olsho and colleagues / American Journal of Clinical Nutrition","published":null,"retrieved":"2026-09-14"},{"id":"donate","title":"Official-site-linked giving route","url":"https://www.hungeractionla.org/please_give_today","publisher":"HALA","published":null,"retrieved":"2026-09-29"},{"id":"d22-audit-check","title":"Original 2022 Schedule D expense reconciliation","publisher":"HALA / IRS","url":"https://projects.propublica.org/nonprofits/full_text/202343189349316339/IRS990ScheduleD","published":null,"retrieved":"2026-09-29"},{"id":"m24","title":"2024 Schedule M recognized noncash food","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990ScheduleM","publisher":"HALA / IRS","published":null,"retrieved":"2026-09-29"},{"id":"cnip-current","title":"Current CNIP awards and solicitation","url":"https://cafarmtofork.cdfa.ca.gov/farm_to_fork/grants/cnip.html","publisher":"CDFA","published":null,"retrieved":"2026-09-29"},{"id":"cnip-rfp","title":"2026 CNIP CalFresh request for proposals","url":"https://cafarmtofork.cdfa.ca.gov/farm_to_fork/grants/docs/2026/cnip_2026_rfp_calfresh.pdf","publisher":"CDFA","published":null,"retrieved":"2026-09-29"},{"id":"fala25","title":"Food Access LA 2025 impact report; county ARP program concluded","url":"https://static1.squarespace.com/static/653967374b2689657e59c840/t/69d98686a5f153231268a33f/1775863430478/Food%2BAccess%2BLA%2BAnnual%2BReport%2B410.pdf","publisher":"Food Access LA","published":null,"retrieved":"2026-09-29"},{"id":"drake26","title":"2026 randomized produce prescription clinical trial","url":"https://jamanetwork.com/journals/jamainternalmedicine/article-abstract/2844658","publisher":"Drake and colleagues / JAMA Internal Medicine","published":null,"retrieved":"2026-09-29"},{"id":"kane26","title":"2026 randomized produce-prescription dose trial","url":"https://pubmed.ncbi.nlm.nih.gov/42745148/","publisher":"Kane and colleagues / Journal of General Internal Medicine","published":null,"retrieved":"2026-09-29"},{"id":"cnip-study","title":"California CNIP cross-sectional participant evaluation","url":"https://pubmed.ncbi.nlm.nih.gov/35807882/","publisher":"Gosliner and colleagues / Nutrients","published":null,"retrieved":"2026-09-29"},{"id":"hip-final","title":"Original HIP final evaluation report","url":"https://www.abtassociates.com/sites/default/files/migrated_files/7bc6854f-0067-457c-ae93-235711e1764a.pdf","publisher":"Abt Associates / USDA","published":null,"retrieved":"2026-09-29"},{"id":"markets-current","title":"HALA current market instructions; conflicting caps","url":"https://www.hungeractionla.org/markets","publisher":"HALA","published":null,"retrieved":"2026-09-29"},{"id":"delivery-current","title":"HALA delivery page; count as-of date uncertain","url":"https://www.hungeractionla.org/food_delivery","publisher":"HALA","published":null,"retrieved":"2026-09-29"},{"id":"hala-oct2-source-0","title":"October 2 original source receipt: gzip-decoded originalHTML targetedPartI/III/IX","url":"https://projects.propublica.org/nonprofits/full_text/202343189349316339/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-1","title":"October 2 original source receipt: gzip-decoded originalHTML targetedPartI/III/IX","url":"https://projects.propublica.org/nonprofits/full_text/202443199349317814/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-2","title":"October 2 original source receipt: gzip-decoded originalHTML targetedPartI/III/IX; not wholeaudit","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-3","title":"October 2 original source receipt: Foodinventoryline targetedoriginalHTML","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990ScheduleM","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-4","title":"October 2 original source receipt: Officerbridgeloanline originalHTML","url":"https://projects.propublica.org/nonprofits/full_text/202523219349320717/IRS990ScheduleL","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-5","title":"October 2 original source receipt: 2022audit-to-returnexpense/revenuereconciliation only","url":"https://projects.propublica.org/nonprofits/full_text/202343189349316339/IRS990ScheduleD","publisher":"HALA / IRS","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-7","title":"October 2 original source receipt: Currentnativegovernment programdescription/award/2026solicitation passages","url":"https://cafarmtofork.cdfa.ca.gov/farm_to_fork/grants/cnip.html","publisher":"California Department of Food and Agriculture","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-8","title":"October 2 original source receipt: IndexedprimaryCNIPstudyabstractONLY","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/search?query=EXT_ID:35807882&format=json&resultType=core","publisher":"Original investigators / indexed primary abstract","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-9","title":"October 2 original source receipt: OriginalHIPRCTindexedabstractPMID27334234only","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/search?query=TITLE:%22Healthy%20Incentives%20Pilot%22&format=json&resultType=core","publisher":"Original investigators / indexed primary abstract","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-10","title":"October 2 original source receipt: OriginalobservationalbenefituseabstractPMID42036037only","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/search?query=AUTH_LAST:Drake%20AND%20TITLE:produce&format=json&resultType=core","publisher":"Original investigators / indexed primary abstract","published":null,"retrieved":"2026-10-02"},{"id":"hala-oct2-source-11","title":"October 2 original source receipt: PrimaryDrakeRCTindexedabstractPMID41697676ONLY; finalfetchcompletedbefore sourceclose, abstract interpretedearlymodeling","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/search?query=TITLE:%22produce%20prescription%22%20AND%20JOURNAL:%22JAMA%20Internal%20Medicine%22&format=json&resultType=core","publisher":"Original investigators / indexed primary abstract","published":null,"retrieved":"2026-10-02"},{"id":"hala-income-method","title":"Income and health welfare crosswalk (inherited methodological reference; October 2 inclusion date, not fresh retrieval)","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-02"}]}