{"edition":"los-angeles","organization":"Lestonnac Free Clinic","organizationId":"org:lestonnac-free-clinic","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-02","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":801752.8376396454,"canonicalPriceUSDPerTenEquivalentYears":8017528.376396455,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":801752.8376396454,"canonicalPriceUSDPerTenEquivalentYears":8017528.376396455,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"lestonnac-la-health-resources-20261002","costScope":"Donor narrower accrual normalization and separate gross institutional envelope; neither measured marginal cash productivity nor complete societal cost.","geographicAttribution":"LA and Orange County residence shares: health .65 and household resources .65 independently declared judgments.","formula":"offers=D/cashCost*N*funding*branchWeight; completed=offers*completion; unmet=completed*(1-buyer-free); responders=unmet*response. Health uses finite utility/survival/decay integral and latency survival, less unmet treatment and all-offer attempt harms. Signed discrete cash states plus common-alive finite recovery earnings pass through the shared log-income welfare bridge; positive overlaps only discounted, negative fully debited. Price=10*gift/(local health+local resource equivalent) only for a positive known denominator.","counterfactual":"Disjoint purchaser, equivalent-free and otherwise-unmet treatment; no clinical benefit for equivalent alternative care, no saved nonexistent purchases, signed induced household costs.","attribution":"Exclusive primary-package household equivalents and local shares once; no additive program visit, family-member, mortality wage or duplicate cash credit.","uncertainty":"Unweighted conditional judgments, not identified donation return, posterior or verified capacity.","nativeOutcomes":"Offered/completed/unmet/responder packages by branch, finite health, signed cash/pay equivalents and actual dollar flows.","inputs":[{"name":"gift","value":10000,"unit":"USD","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"cashCost","value":4695553,"unit":"USD","basis":"observed","rationale":"Original-return-derived accrual/resource boundary; not cashflow or marginal quote.","sourceIds":["lest24","lest-o2024"]},{"name":"grossCost","value":7283853,"unit":"USD","basis":"observed","rationale":"Original-return-derived accrual/resource boundary; not cashflow or marginal quote.","sourceIds":["lest24","lest-o2024"]},{"name":"N","value":10000,"unit":"annual planning package equivalents","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"funding","value":0.3,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"buyer","value":0.2,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"free","value":0.3,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"healthLocality","value":0.65,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"resourceLocality","value":0.65,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"baseline","value":25000,"unit":"USD","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"acquisitionShare","value":0.3,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"maintenanceShare","value":0.3,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"workerShare","value":0.4,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"positiveCashIndependent","value":1,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"positivePayIndependent","value":0.5,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"attemptHarm","value":0.00002,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"mortality","value":0.02,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"discount","value":0.03,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"clinicalDelay","value":0.25,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"cashDelay","value":0.5,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"payDelay","value":0.75,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"reachKnown","value":true,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"fundingKnown","value":true,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"responseKnown","value":true,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"cashKnown","value":true,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"payKnown","value":true,"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]},{"name":"branches","value":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}],"unit":"Units explicitly defined in report and calculator","basis":"judgment","rationale":"Explicit conditional planning judgment; sources motivate mechanisms, not fitted magnitudes.","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"]}],"scenarios":[{"id":"central","label":"Conditional health and signed household resources","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":8017528.376396455,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0.00021062116233655124,"resourcesLocal":-0.000046446168596799996,"combinedLocal":0.012472671789276015,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":8017528.376396455,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":12436979.865204472},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"central-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"central-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"zeroGift","label":"zero Gift","costUSD":0,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":0,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"dental","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"vision","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"surgery","offers":0,"completed":0,"unmet":0,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":0},{"branch":"dental","healthyYears":0},{"branch":"vision","healthyYears":0},{"branch":"surgery","healthyYears":0}],"healthLocal":0,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":0,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":0,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"zeroFunding","label":"zero Funding","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"dental","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"vision","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"surgery","offers":0,"completed":0,"unmet":0,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":0},{"branch":"dental","healthyYears":0},{"branch":"vision","healthyYears":0},{"branch":"surgery","healthyYears":0}],"healthLocal":0,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"zeroCapacity","label":"zero Capacity","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":0,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"dental","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"vision","offers":0,"completed":0,"unmet":0,"responders":0},{"branch":"surgery","offers":0,"completed":0,"unmet":0,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":0},{"branch":"dental","healthyYears":0},{"branch":"vision","healthyYears":0},{"branch":"surgery","healthyYears":0}],"healthLocal":0,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":0,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"unknownReach","label":"unknown Reach","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":0,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":false,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":null,"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":null,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":0,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":false,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"unknownFundingZero","label":"unknown Funding Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":false,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":null,"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":null,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":false,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"buyerOnly","label":"buyer Only","costUSD":10000,"allPopulationQalys":-0.0001277804765487686,"editionQalys":-0.00008305730975669958,"pricePer10Qalys":12272248.443961926,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":1,"free":0,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":0,"responders":0},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0,"responders":0},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0,"responders":0},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":-0.000050664958951586746},{"branch":"dental","healthyYears":-0.000014950315756205925},{"branch":"vision","healthyYears":-0.000016611461951339917},{"branch":"surgery","healthyYears":-8.30573097566996e-7}],"healthLocal":-0.00008305730975669958,"cashEquivalentLocal":0.008231523375826366,"earningsEquivalentLocal":0,"resourcesLocal":0.008231523375826366,"combinedLocal":0.008148466066069665,"rawCashPV_LocalUSD":412.87674130228226,"rawPayPV_LocalUSD":0,"donorPrice10":12272248.443961926,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":19037002.381891422},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.935353088336986,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":2.4412460044642237,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32009009375466524,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.6037627516929315,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3450072866816752,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.805017002257242,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.038334142964630565,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.012458596463504936,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.02907005841484485,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.006708475018810349,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"buyerOnly-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":1,\"free\":0,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"freeOnly","label":"free Only","costUSD":10000,"allPopulationQalys":-0.0001277804765487686,"editionQalys":-0.00008305730975669958,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0,"free":1,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":0,"responders":0},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0,"responders":0},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0,"responders":0},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":-0.000050664958951586746},{"branch":"dental","healthyYears":-0.000014950315756205925},{"branch":"vision","healthyYears":-0.000016611461951339917},{"branch":"surgery","healthyYears":-8.30573097566996e-7}],"healthLocal":-0.00008305730975669958,"cashEquivalentLocal":-0.0010936075905361232,"earningsEquivalentLocal":0,"resourcesLocal":-0.0010936075905361232,"combinedLocal":-0.0011766649002928227,"rawCashPV_LocalUSD":-54.62739837844862,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":1.5141986471029074,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"freeOnly-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.38334142964630574,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"freeOnly-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.019167071482315286,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"freeOnly-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0,\"free\":1,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"healthNull","label":"health Null","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0,"utility":0.03,"years":1,"decay":0.5,"harm":0,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0,"utility":0.08,"years":0.25,"decay":1,"harm":0,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0,"utility":0.025,"years":1,"decay":0.25,"harm":0,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0,"utility":0.06,"years":2,"decay":0.1,"harm":0,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":0},{"branch":"dental","healthyYears":0},{"branch":"vision","healthyYears":0},{"branch":"surgery","healthyYears":0}],"healthLocal":0,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0,"resourcesLocal":-0.00025706733093335124,"combinedLocal":-0.00025706733093335124,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"healthNull-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"harm","label":"harm","costUSD":10000,"allPopulationQalys":-0.02598735441810581,"editionQalys":-0.01689178037176878,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0,"utility":0.03,"years":1,"decay":0.5,"harm":0.01,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0,"utility":0.08,"years":0.25,"decay":1,"harm":0.01,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0,"utility":0.025,"years":1,"decay":0.25,"harm":0.01,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0,"utility":0.06,"years":2,"decay":0.1,"harm":0.01,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0}],"healthParts":[{"branch":"medical","healthyYears":-0.010183656749268936},{"branch":"dental","healthyYears":-0.002818134520044817},{"branch":"vision","healthyYears":-0.0037541904010028214},{"branch":"surgery","healthyYears":-0.00013579870145220385}],"healthLocal":-0.01689178037176878,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0,"resourcesLocal":-0.00025706733093335124,"combinedLocal":-0.01714884770270213,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"harm-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.01,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.01,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.01,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.01,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"payNegative","label":"pay Negative","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":8447858.39218537,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":-200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":-200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":-200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":-400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":-0.0004247309942495648,"resourcesLocal":-0.000681798325182916,"combinedLocal":0.0118373196326899,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":-21.12008541131879,"donorPrice10":8447858.39218537,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":13104517.975517387},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payNegative-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":-200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":-200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":-200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":-400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":-400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":-400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.75,"discountRate":0.03,"id":"payNegative-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":-200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":-200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":-200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":-400,\"payYears\":0.5}]}"},{"id":"payZero","label":"pay Zero","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":8155242.792775797,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":0,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":0,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":0,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":0,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0,"resourcesLocal":-0.00025706733093335124,"combinedLocal":0.012262050626939464,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":0,"donorPrice10":8155242.792775797,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":12650605.72884352},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"payZero-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":0,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":0,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":0,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":0,\"payYears\":0.5}]}"},{"id":"cashUnknown","label":"cash Unknown","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":false,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":null,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":null,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":false,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"payUnknown","label":"pay Unknown","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":false,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":false,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"responseUnknown","label":"response Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":false,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":null},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":null},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":null},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":null}],"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"unknownPayZero","label":"unknown Pay Zero","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":false,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":0,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":0,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":0,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":0,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":false,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":0,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":0,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":0,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":0,\"payYears\":0.5}]}"},{"id":"unknownResponseZero","label":"unknown Response Zero","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":false,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":null},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":null},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":null},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":null}],"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":null,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":false,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"knownNoWorkerUnknownReach","label":"known No Worker Unknown Reach","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":false,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":null,"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":null,"earningsEquivalentLocal":0,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":false,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"knownAbsentCash","label":"known Absent Cash","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0,"maintenanceShare":0,"workerShare":0,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":false,"fundingKnown":true,"responseKnown":true,"cashKnown":false,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":null,"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":null,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0,\"maintenanceShare\":0,\"workerShare\":0,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":false,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":false,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"positivePayExcluded","label":"positive Pay Excluded","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":false,"cashKnown":false,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":null},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":null},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":null},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":null}],"healthParts":[null,null,null,null],"healthLocal":null,"cashEquivalentLocal":null,"earningsEquivalentLocal":0,"resourcesLocal":null,"combinedLocal":null,"rawCashPV_LocalUSD":null,"rawPayPV_LocalUSD":null,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":true,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":false,\"cashKnown\":false,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"zeroLocalUnknown","label":"zero Local Unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":0,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0,"resourceLocality":0,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":false,"fundingKnown":true,"responseKnown":false,"cashKnown":false,"payKnown":false,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":null,"healthParts":[{"branch":"medical","healthyYears":0},{"branch":"dental","healthyYears":0},{"branch":"vision","healthyYears":0},{"branch":"surgery","healthyYears":0}],"healthLocal":0,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":0,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0,\"resourceLocality\":0,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":false,\"fundingKnown\":true,\"responseKnown\":false,\"cashKnown\":false,\"payKnown\":false,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"noResource","label":"no Resource","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":7987783.191795366,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":0,"acquisition":0,"maintenance":0,"pay":0,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":0,"acquisition":0,"maintenance":0,"pay":0,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":0,"acquisition":0,"maintenance":0,"pay":0,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":0,"acquisition":0,"maintenance":0,"pay":0,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":0,"earningsEquivalentLocal":0,"resourcesLocal":0,"combinedLocal":0.012519117957872816,"rawCashPV_LocalUSD":0,"rawPayPV_LocalUSD":0,"donorPrice10":7987783.191795366,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":12390838.430512499},"incomeUnknown":false,"incomePathways":[],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":0,\"acquisition\":0,\"maintenance\":0,\"pay\":0,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":0,\"acquisition\":0,\"maintenance\":0,\"pay\":0,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":0,\"acquisition\":0,\"maintenance\":0,\"pay\":0,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":0,\"acquisition\":0,\"maintenance\":0,\"pay\":0,\"payYears\":0.5}]}"},{"id":"positiveResource","label":"positive Resource","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":6080761.445496082,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":300,"acquisition":0,"maintenance":0,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":400,"acquisition":0,"maintenance":0,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":120,"acquisition":0,"maintenance":0,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":1000,"acquisition":0,"maintenance":0,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":0.0037158548122390644,"earningsEquivalentLocal":0.00021033607752730992,"resourcesLocal":0.003926190889766375,"combinedLocal":0.01644530884763919,"rawCashPV_LocalUSD":187.00165587229233,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":6080761.445496082,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":9432621.141122459},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.6235687255579907,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveResource-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.17250364334083756,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveResource-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.23000485778778343,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":120,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveResource-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.008305730975669957,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":1000,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"positiveResource-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.2800607339382126,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"positiveResource-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.08475563368167627,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"positiveResource-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.004884780243108358,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"positiveResource-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":300,\"acquisition\":0,\"maintenance\":0,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":400,\"acquisition\":0,\"maintenance\":0,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":120,\"acquisition\":0,\"maintenance\":0,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":1000,\"acquisition\":0,\"maintenance\":0,\"pay\":400,\"payYears\":0.5}]}"},{"id":"halfCashOverlap","label":"half Cash Overlap","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":8600556.33458684,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.001102584304903588,"earningsEquivalentLocal":0.00021062116233655124,"resourcesLocal":-0.0008919631425670368,"combinedLocal":0.011627154815305778,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":8600556.33458684,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":13341386.639518151},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfCashOverlap-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfCashOverlap-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":0.5,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"halfUnique","label":"half Unique","costUSD":10000,"allPopulationQalys":0.00963009073682524,"editionQalys":0.006259558978936408,"pricePer10Qalys":16035056.75279291,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":5000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":1.9486522673687208,"completed":1.5589218138949767,"unmet":0.7794609069474884,"responders":0.15589218138949767},{"branch":"dental","offers":0.5750121444694586,"completed":0.4312591083520939,"unmet":0.21562955417604696,"responders":0.10781477708802348},{"branch":"vision","offers":0.6389023827438429,"completed":0.5750121444694587,"unmet":0.28750607223472935,"responders":0.20125425056431054},{"branch":"surgery","offers":0.03194511913719215,"completed":0.020764327439174897,"unmet":0.010382163719587448,"responders":0.006229298231752469}],"healthParts":[{"branch":"medical","healthyYears":0.0020312494423273602},{"branch":"dental","healthyYears":0.0010699773023172166},{"branch":"vision","healthyYears":0.002764212348243377},{"branch":"surgery","healthyYears":0.000394119886048453}],"healthLocal":0.006259558978936408,"cashEquivalentLocal":-0.00012853366546667562,"earningsEquivalentLocal":0.00010531058116827562,"resourcesLocal":-0.000023223084298399998,"combinedLocal":0.006236335894638008,"rawCashPV_LocalUSD":-6.189059179580784,"rawPayPV_LocalUSD":10.560042705659395,"donorPrice10":16035056.75279291,"healthPrice10":15975566.383590732,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":24873959.730408944},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.09353530883369861,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.24412460044642237,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.5481303267155114,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.07233173600638731,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.16368679045897253,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.060376275169293156,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.019406659875844227,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.07115775287809549,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.034500728668167516,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0805017002257242,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1916707148231529,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0012458596463504937,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0029070058414844852,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.00740328136004428,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0009343947347628703,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"halfUnique-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.005501014058392798,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.012835699469583196,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.012835699469583194,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06861487981486208,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.003814003515675432,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.008899341536576007,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.008899341536576007,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.020765130252010683,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007101718968826766,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.033141355187858254,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00021981511093987618,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0005129019255263777,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0005129019255263777,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0011967711595615477,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"halfUnique-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":5000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"low","label":"low","costUSD":10000,"allPopulationQalys":-0.00008864992417305449,"editionQalys":-0.00005762245071248542,"pricePer10Qalys":null,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.1,"buyer":0.05,"free":0.65,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.1,"utility":0.015,"years":0.25,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.1,"utility":0.04,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.1,"utility":0.0125,"years":0.25,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.1,"utility":0.03,"years":0.25,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":1.299101511579147,"completed":1.0392812092633177,"unmet":0.31178436277899524,"responders":0.031178436277899527},{"branch":"dental","offers":0.3833414296463057,"completed":0.28750607223472924,"unmet":0.08625182167041875,"responders":0.008625182167041875},{"branch":"vision","offers":0.4259349218292286,"completed":0.38334142964630574,"unmet":0.1150024288938917,"responders":0.01150024288938917},{"branch":"surgery","offers":0.02129674609146143,"completed":0.01384288495944993,"unmet":0.0041528654878349785,"responders":0.0004152865487834979}],"healthParts":[{"branch":"medical","healthyYears":-0.000048084675222265696},{"branch":"dental","healthyYears":-0.000012342655854784188},{"branch":"vision","healthyYears":0.000009217152834077782},{"branch":"surgery","healthyYears":-0.000006412272469513312}],"healthLocal":-0.00005762245071248542,"cashEquivalentLocal":-0.0004148142008066112,"earningsEquivalentLocal":0.000011896623258183433,"resourcesLocal":-0.0004029175775484278,"combinedLocal":-0.0004605400282609132,"rawCashPV_LocalUSD":-20.667706714842502,"rawPayPV_LocalUSD":1.1923000514423845,"donorPrice10":null,"healthPrice10":null,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":null},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.015589218138949765,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.040687433407737054,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.4490078165447179,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.028932694402554915,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.065474716183589,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.010062712528215525,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.007762663950337688,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.028463101151238193,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.005750121444694586,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.013416950037620702,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.135830646571341,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.00020764327439174894,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0004845009735807475,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.005807622659141531,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.000373757893905148,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"low-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0011002028116785594,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.002567139893916638,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.002567139893916638,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00819941676499604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0003051202812540345,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0007119473229260805,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0007119473229260805,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0016612104201608547,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00040581251250438677,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0018937917250204713,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.000014654340729325074,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0000341934617017585,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.000034193461701758507,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00007978474397076984,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"low-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.1,\"buyer\":0.05,\"free\":0.65,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.1,\"utility\":0.015,\"years\":0.25,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.1,\"utility\":0.04,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.1,\"utility\":0.0125,\"years\":0.25,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.1,\"utility\":0.03,\"years\":0.25,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"high","label":"high","costUSD":10000,"allPopulationQalys":0.09095156591590063,"editionQalys":0.0591185178453354,"pricePer10Qalys":1705224.6611146736,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.5,"buyer":0.2,"free":0.1,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.26,"utility":0.045,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.65,"utility":0.12,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.9099999999999999,"utility":0.037500000000000006,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.78,"utility":0.09,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":6.495507557895736,"completed":5.196406046316589,"unmet":3.637484232421613,"responders":0.9457459004296194},{"branch":"dental","offers":1.9167071482315285,"completed":1.4375303611736463,"unmet":1.0062712528215525,"responders":0.6540763143340091},{"branch":"vision","offers":2.129674609146143,"completed":1.9167071482315288,"unmet":1.3416950037620703,"responders":1.2209424534234838},{"branch":"surgery","offers":0.10648373045730715,"completed":0.06921442479724965,"unmet":0.04845009735807476,"responders":0.03779107593929831}],"healthParts":[{"branch":"medical","healthyYears":0.019753527146916226},{"branch":"dental","healthyYears":0.010401272693467708},{"branch":"vision","healthyYears":0.025285078417456735},{"branch":"surgery","healthyYears":0.003678639587494741}],"healthLocal":0.0591185178453354,"cashEquivalentLocal":-0.0011141028406687367,"earningsEquivalentLocal":0.0006388841924208719,"resourcesLocal":-0.0004752186482478648,"combinedLocal":0.05864329919708754,"rawCashPV_LocalUSD":-54.797895876508754,"rawPayPV_LocalUSD":64.06425908100036,"donorPrice10":1705224.6611146736,"healthPrice10":1691517.3729763972,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":2645184.872481282},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.31178436277899535,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.8137486681547411,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.7076902337168807,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.33754810136314084,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.7638716888085386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.20125425056431048,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.09056441275393971,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.33206951343111235,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.11500242889389171,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.268339000752414,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.6849033543013997,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.004152865487834979,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.00969001947161495,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.023431744887130436,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.004360508762226728,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"high-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.03337281862091632,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0778699101154714,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0778699101154714,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.4162636042101633,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02313828799509762,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.05398933865522778,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.05398933865522778,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.12597512352886484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.04308376174421572,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.20105755480634005,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.001333545006368582,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.003111605014860025,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.003111605014860025,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007260411701340056,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"high-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.5,\"buyer\":0.2,\"free\":0.1,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.26,\"utility\":0.045,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.65,\"utility\":0.12,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.9099999999999999,\"utility\":0.037500000000000006,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.78,\"utility\":0.09,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"shortWait","label":"short Wait","costUSD":10000,"allPopulationQalys":0.0070212706837298215,"editionQalys":0.004563825944424384,"pricePer10Qalys":22136726.368479837,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":0.25,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":0.25,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":0.25,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0008453566981612797},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.001502075277375396},{"branch":"surgery","healthyYears":0.0000764393642532756}],"healthLocal":0.004563825944424384,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0.00021062116233655124,"resourcesLocal":-0.000046446168596799996,"combinedLocal":0.004517379775827584,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":22136726.368479837,"healthPrice10":21911440.36116666,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":34339014.120217785},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"shortWait-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"shortWait-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":0.25,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":0.25,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":0.25,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"noSurgery","label":"no Surgery","costUSD":10000,"allPopulationQalys":0.01798393411411069,"editionQalys":0.011689557174171951,"pricePer10Qalys":8588769.784305613,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":-0.00004132101160395805}],"healthLocal":0.011689557174171951,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0.00021062116233655124,"resourcesLocal":-0.000046446168596799996,"combinedLocal":0.01164311100557515,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":8588769.784305613,"healthPrice10":8554643.987793632,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":13323103.063627182},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"noSurgery-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"noSurgery-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"grossOnlyAccounting","label":"gross Only Accounting","costUSD":10000,"allPopulationQalys":0.01926018147365048,"editionQalys":0.012519117957872816,"pricePer10Qalys":8017528.376396455,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":10925779.5,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0040624988846547205},{"branch":"dental","healthyYears":0.002139954604634433},{"branch":"vision","healthyYears":0.005528424696486754},{"branch":"surgery","healthyYears":0.000788239772096906}],"healthLocal":0.012519117957872816,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0.00021062116233655124,"resourcesLocal":-0.000046446168596799996,"combinedLocal":0.012472671789276015,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":21.12008541131879,"donorPrice10":8017528.376396455,"healthPrice10":7987783.191795366,"grossInstitutionalEnvelope":23268.355186279445,"grossPrice10":18655469.797806706},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"grossOnlyAccounting-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011002028116785596,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.025671398939166392,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.02567139893916639,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.13722975962972417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007628007031350864,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.017798683073152015,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.041530260504021366,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.014203437937653532,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06628271037571651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00043963022187975235,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0010258038510527554,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0023935423191230954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"grossOnlyAccounting-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":10925779.5,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"cashSupportStress","label":"cash Support Stress","costUSD":10000,"allPopulationQalys":0.012416121371359902,"editionQalys":0.008070478891383936,"pricePer10Qalys":12436979.865204474,"parameters":{"gift":10000,"cashCost":7283853,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.02,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":2.512406551862043,"completed":2.0099252414896345,"unmet":1.0049626207448172,"responders":0.20099252414896346},{"branch":"dental","offers":0.7413658677625701,"completed":0.5560244008219275,"unmet":0.27801220041096375,"responders":0.13900610020548188},{"branch":"vision","offers":0.8237398530695224,"completed":0.7413658677625702,"unmet":0.3706829338812851,"responders":0.2594780537168995},{"branch":"surgery","offers":0.04118699265347612,"completed":0.02677154522475948,"unmet":0.01338577261237974,"responders":0.008031463567427843}],"healthParts":[{"branch":"medical","healthyYears":0.002618899478797434},{"branch":"dental","healthyYears":0.001379526778431007},{"branch":"vision","healthyYears":0.0035639120076781427},{"branch":"surgery","healthyYears":0.0005081406264773524}],"healthLocal":0.008070478891383936,"cashEquivalentLocal":-0.0001657190606353659,"earningsEquivalentLocal":0.00013577742860445974,"resourcesLocal":-0.00002994163203090617,"combinedLocal":0.00804053725935303,"rawCashPV_LocalUSD":-7.979583167825638,"rawPayPV_LocalUSD":13.615112827424468,"donorPrice10":12436979.865204474,"healthPrice10":12390838.4305125,"grossInstitutionalEnvelope":10000,"grossPrice10":12436979.865204474},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.12059551448937805,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3147509978578645,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.7067070134446698,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.09325764811563328,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.2110421503564116,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.07784341611506986,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.025021098036986735,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.09174402613561804,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.04448195206575421,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.10379122148675983,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.24712195592085667,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0016062927134855686,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.003748016331466326,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.009545085547443091,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0012047195351141764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"cashSupportStress-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007092483350481805,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.016549127817790884,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.016549127817790884,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.08846548791122363,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.004917412707269166,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011473962983628055,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.011473962983628055,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.026772580295132128,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.009156279735253152,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.04272930543118138,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.00028340865847212136,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0006612868697682831,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0006612868697682833,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0015430026961259942,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"cashSupportStress-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":7283853,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.02,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"survivalStress","label":"survival Stress","costUSD":10000,"allPopulationQalys":0.018165944889202666,"editionQalys":0.011807864177981735,"pricePer10Qalys":8513905.102228122,"parameters":{"gift":10000,"cashCost":4695553,"grossCost":7283853,"N":10000,"funding":0.3,"buyer":0.2,"free":0.3,"healthLocality":0.65,"resourceLocality":0.65,"baseline":25000,"acquisitionShare":0.3,"maintenanceShare":0.3,"workerShare":0.4,"positiveCashIndependent":1,"positivePayIndependent":0.5,"attemptHarm":0.00002,"mortality":0.1,"discount":0.03,"clinicalDelay":0.25,"cashDelay":0.5,"payDelay":0.75,"reachKnown":true,"fundingKnown":true,"responseKnown":true,"cashKnown":true,"payKnown":true,"branches":[{"name":"medical","weight":0.61,"completion":0.8,"response":0.2,"utility":0.03,"years":1,"decay":0.5,"harm":0.0005,"saving":150,"acquisition":50,"maintenance":150,"pay":200,"payYears":0.5},{"name":"dental","weight":0.18,"completion":0.75,"response":0.5,"utility":0.08,"years":0.25,"decay":1,"harm":0.001,"saving":200,"acquisition":50,"maintenance":40,"pay":200,"payYears":0.25},{"name":"vision","weight":0.2,"completion":0.9,"response":0.7,"utility":0.025,"years":1,"decay":0.25,"harm":0.0001,"saving":60,"acquisition":20,"maintenance":20,"pay":200,"payYears":0.5},{"name":"surgery","weight":0.01,"completion":0.65,"response":0.6,"utility":0.06,"years":2,"decay":0.1,"harm":0.003,"saving":500,"acquisition":100,"maintenance":200,"pay":400,"payYears":0.5}]},"nativeOutputs":{"native":[{"branch":"medical","offers":3.8973045347374415,"completed":3.1178436277899535,"unmet":1.5589218138949767,"responders":0.31178436277899535},{"branch":"dental","offers":1.1500242889389172,"completed":0.8625182167041878,"unmet":0.4312591083520939,"responders":0.21562955417604696},{"branch":"vision","offers":1.2778047654876858,"completed":1.1500242889389174,"unmet":0.5750121444694587,"responders":0.4025085011286211},{"branch":"surgery","offers":0.0638902382743843,"completed":0.041528654878349794,"unmet":0.020764327439174897,"responders":0.012458596463504938}],"healthParts":[{"branch":"medical","healthyYears":0.0038104967209378745},{"branch":"dental","healthyYears":0.00206905467058191},{"branch":"vision","healthyYears":0.005215221762428202},{"branch":"surgery","healthyYears":0.0007130910240337479}],"healthLocal":0.011807864177981735,"cashEquivalentLocal":-0.00025706733093335124,"earningsEquivalentLocal":0.00019469465177389134,"resourcesLocal":-0.00006237267915945989,"combinedLocal":0.011745491498822275,"rawCashPV_LocalUSD":-12.378118359161569,"rawPayPV_LocalUSD":19.52305489091917,"donorPrice10":8513905.102228122,"healthPrice10":8468932.10259576,"grossInstitutionalEnvelope":15512.236790852963,"grossPrice10":13206971.196061384},"incomeUnknown":false,"incomePathways":[{"kind":"cash","people":0.18707061766739722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-0","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.48824920089284474,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-1","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":1.0962606534310229,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-50,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-2","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14466347201277463,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-3","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.32737358091794505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-4","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.12075255033858631,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-5","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.03881331975168845,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-90,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-6","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.14231550575619098,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-7","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.06900145733633503,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":40,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-8","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.1610034004514484,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":60,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-9","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.3833414296463058,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-10","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0024917192927009875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-11","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0058140116829689704,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-12","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.01480656272008856,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-13","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"cash","people":0.0018687894695257406,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-300,"years":1,"causalShare":1,"editionShare":0.65,"independentShare":1,"delayYears":0.5,"discountRate":0.03,"id":"survivalStress-flow-14","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.01015716764198609,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-15","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.023700057831300872,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-16","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.023700057831300872,"annualIncomeBeforeUSD":24850,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-17","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.1266917025872682,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-18","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.007112484423155495,"annualIncomeBeforeUSD":24910,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-19","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.01659579698736282,"annualIncomeBeforeUSD":24950,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-20","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.01659579698736282,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-21","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.03872352630384658,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":200,"years":0.25,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-22","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.013112736914859088,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-23","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.06119277226934242,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":200,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-24","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0004058704283170671,"annualIncomeBeforeUSD":24700,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-25","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0009470309994064898,"annualIncomeBeforeUSD":24900,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-26","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0009470309994064898,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-27","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."},{"kind":"pay","people":0.0022097389986151426,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":400,"years":0.5,"causalShare":1,"editionShare":0.65,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03,"id":"survivalStress-flow-28","sourceIds":["lest-eligibility","lest-income-method","lest-labor","lest-vision","lest-dental"],"rationale":"Discrete household state; financial incidence, recovery pay and welfare-overlap magnitudes are conditional judgments.","counterfactual":"Otherwise purchased or equivalent free care versus unmet treatment; actual induced access/maintenance costs and common-alive recovery pay, not donated retail or saved-life wages."}],"assumptions":"{\"gift\":10000,\"cashCost\":4695553,\"grossCost\":7283853,\"N\":10000,\"funding\":0.3,\"buyer\":0.2,\"free\":0.3,\"healthLocality\":0.65,\"resourceLocality\":0.65,\"baseline\":25000,\"acquisitionShare\":0.3,\"maintenanceShare\":0.3,\"workerShare\":0.4,\"positiveCashIndependent\":1,\"positivePayIndependent\":0.5,\"attemptHarm\":0.00002,\"mortality\":0.1,\"discount\":0.03,\"clinicalDelay\":0.25,\"cashDelay\":0.5,\"payDelay\":0.75,\"reachKnown\":true,\"fundingKnown\":true,\"responseKnown\":true,\"cashKnown\":true,\"payKnown\":true,\"branches\":[{\"name\":\"medical\",\"weight\":0.61,\"completion\":0.8,\"response\":0.2,\"utility\":0.03,\"years\":1,\"decay\":0.5,\"harm\":0.0005,\"saving\":150,\"acquisition\":50,\"maintenance\":150,\"pay\":200,\"payYears\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"completion\":0.75,\"response\":0.5,\"utility\":0.08,\"years\":0.25,\"decay\":1,\"harm\":0.001,\"saving\":200,\"acquisition\":50,\"maintenance\":40,\"pay\":200,\"payYears\":0.25},{\"name\":\"vision\",\"weight\":0.2,\"completion\":0.9,\"response\":0.7,\"utility\":0.025,\"years\":1,\"decay\":0.25,\"harm\":0.0001,\"saving\":60,\"acquisition\":20,\"maintenance\":20,\"pay\":200,\"payYears\":0.5},{\"name\":\"surgery\",\"weight\":0.01,\"completion\":0.65,\"response\":0.6,\"utility\":0.06,\"years\":2,\"decay\":0.1,\"harm\":0.003,\"saving\":500,\"acquisition\":100,\"maintenance\":200,\"pay\":400,\"payYears\":0.5}]}"},{"id":"historical-clinical-central","label":"Historical full-resource clinical-only central; not current donor estimate","costUSD":7283853,"allPopulationQalys":25.645550868747094,"editionQalys":16.66960806468561,"assumptions":"{\"E\":7283853,\"N\":10000,\"e\":0.35,\"b\":0.35,\"g\":0.65,\"d\":0.03,\"m\":0.02,\"h\":0.0005,\"branches\":[{\"name\":\"medical\",\"weight\":0.65,\"utility\":0.02,\"years\":1,\"decay\":0.5},{\"name\":\"dental\",\"weight\":0.18,\"utility\":0.1,\"years\":0.25,\"decay\":1},{\"name\":\"vision\",\"weight\":0.15,\"utility\":0.035,\"years\":1,\"decay\":0.25},{\"name\":\"surgery\",\"weight\":0.02,\"utility\":0.08,\"years\":3,\"decay\":0.1}]}"}],"sensitivity":["Purchaser/free/unmet, clinical duration, patient-resource incidence, earnings, overlap and financing stresses are unweighted diagnostics.","Known structural no-op stays zero; unknown numeric placeholders stay unknown.","Gross-only accounting changes keep native patient outcomes fixed; higher required donor support is a separate production hypothesis."],"missingInputs":["Unique patient geography and actual per-site/mobile throughput, especially LA/Orange versus Riverside/San Bernardino.","Marginal ordinary-donation budget and the specific clinician/equipment/supply bottleneck it would relax.","Current 2025–26 costs and completed procedures since surgery-center opening; independent clinical outcomes and complications.","Clinical treatment mix, completion/adherence, alternative care and sustained utility outcomes.","Reconciliation of Part III service revenue with Part VIII and explanation of functional accounting classifications.","Post-2024 original accounts and a reconciled donated-service valuation; explicit annual consumption versus inventory/net-asset adjustments.","Actual 2025–26 unique surgery types, completed cases, cost and complications; no current realized case count found in targeted primary searches.","Observed patient-level clinical mix and residence; finite symptom/utility trajectories and alternative-treatment delays.","Unique household resources, paid alternative care, actual incremental patient bills and common-alive recovery earnings.","Patient residence and paired treatment completion, sustained health and staff-constrained marginal capacity."]},"sources":[{"id":"lest24","title":"2024 Form990, original PartsI,III,VIII–X","publisher":"St Jeanne De Lestonnac Free Clinic / IRS","url":"https://projects.propublica.org/nonprofits/organizations/953499011/202543009349302119/full","published":"2025-10-27","retrieved":"2026-10-02"},{"id":"lest23","title":"2023 Form 990, original Parts VIII and IX","publisher":"St Jeanne De Lestonnac Free Clinic / IRS","url":"https://projects.propublica.org/nonprofits/organizations/953499011/202413049349301991/full","published":"2024-10-31","retrieved":"2026-10-02"},{"id":"lest-programs","title":"Programs","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/programs","published":null,"retrieved":"2026-09-14"},{"id":"lest-locations","title":"Current locations and opening schedules","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/contactus","published":null,"retrieved":"2026-10-02"},{"id":"lest-vision","title":"Vision programs","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/vision-programs","published":null,"retrieved":"2026-10-02"},{"id":"lest-dental","title":"Dental programs","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/dental-programs","published":null,"retrieved":"2026-10-02"},{"id":"lest-surgery","title":"Surgery days and new surgery center","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/surgery-days","published":null,"retrieved":"2026-10-02"},{"id":"lest-volunteer","title":"Surgery center volunteer onboarding","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/surgerycenter","published":null,"retrieved":"2026-09-14"},{"id":"lest-room","title":"Adopt A Room2026: second mobile vision unit","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/aar2026","published":null,"retrieved":"2026-09-14"},{"id":"hoag26","title":"How Hoag and Lestonnac Free Clinic are Expanding Free Surgical Care in Orange County","publisher":"Hoag Hospital Foundation","url":"https://www.hoaghospitalfoundation.org/hoag-and-lestonnac-free-clinic-expand-free-surgical-care-in-orange-county.html","published":"2026-07-03","retrieved":"2026-10-02"},{"id":"oregon-value","title":"The Value of Medicaid: Interpreting Results from the Oregon Health Insurance Experiment","publisher":"Finkelstein, Hendren and Luttmer / Journal of Political Economy","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC8081392/","published":null,"retrieved":"2026-09-14"},{"id":"oregon-clinical","title":"The Oregon Experiment—Effects of Medicaid on Clinical Outcomes — current review: primary indexed abstract only","publisher":"Baicker and colleagues / New England Journal of Medicine","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC3701298/","published":"2013-05-02","retrieved":"2026-10-02"},{"id":"lest-donate","title":"Official donation page","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/donate","published":null,"retrieved":"2026-09-14"},{"id":"lest22","title":"2022 Form 990, original Parts VIII and IX","publisher":"St Jeanne De Lestonnac Free Clinic / IRS","url":"https://projects.propublica.org/nonprofits/organizations/953499011/202343179349311669/full","published":"2023-11-14","retrieved":"2026-10-02"},{"id":"lest-o2022","title":"2022 original Schedule O: donated-service income and expense","publisher":"Lestonnac / IRS","url":"https://projects.propublica.org/nonprofits/full_text/202343179349311669/IRS990ScheduleO","published":null,"retrieved":"2026-10-02"},{"id":"lest-o2023","title":"2023 original Schedule O: donated-service income and expense","publisher":"Lestonnac / IRS","url":"https://projects.propublica.org/nonprofits/full_text/202413049349301991/IRS990ScheduleO","published":null,"retrieved":"2026-10-02"},{"id":"lest-o2024","title":"2024 original Schedule O: donated-service income and expense","publisher":"Lestonnac / IRS","url":"https://projects.propublica.org/nonprofits/full_text/202543009349302119/IRS990ScheduleO","published":null,"retrieved":"2026-10-02"},{"id":"lest-medical","title":"Medical program, including Riverside mobile hours","publisher":"Lestonnac Free Clinic","url":"https://www.lestonnacfreeclinic.org/medical","published":null,"retrieved":"2026-09-14"},{"id":"cataract-rct","title":"Cost effectiveness of expedited cataract surgery: randomized trial — current review: primary indexed abstract only","publisher":"Sach and colleagues / British Journal of Ophthalmology","url":"https://pubmed.ncbi.nlm.nih.gov/17585002/","published":null,"retrieved":"2026-10-02"},{"id":"glasses-rct","title":"Effect of refractive error correction on health-related quality of life — current review: primary indexed abstract only","publisher":"Owsley and colleagues / Archives of Ophthalmology","url":"https://pubmed.ncbi.nlm.nih.gov/17998508/","published":null,"retrieved":"2026-10-02"},{"id":"dental-rct","title":"Pulpotomy versus root canal: randomized pain and quality-of-life outcomes","publisher":"Clinical trial authors / PubMed","url":"https://pubmed.ncbi.nlm.nih.gov/39325552/","published":null,"retrieved":"2026-09-14"},{"id":"dhcs-dental","title":"Medi-Cal dental benefit changes: delay to July 2027","publisher":"California DHCS","url":"https://www.dhcs.ca.gov/services/medi-cal-dental-benefit-changes/","published":null,"retrieved":"2026-10-02"},{"id":"dhcs-changes","title":"Current Medi-Cal coverage changes","publisher":"California DHCS","url":"https://www.dhcs.ca.gov/medi-cal/updates/medi-cal-changes/","published":null,"retrieved":"2026-09-14"},{"id":"irs-donated-services-rule","title":"Form 990 instructions: donated services and facilities excluded from Parts VIII/IX","publisher":"Internal Revenue Service","url":"https://www.irs.gov/instructions/i990","retrieved":"2026-09-14","published":null},{"id":"lest-eligibility","title":"Current eligibility and patient costs","url":"https://www.lestonnacfreeclinic.org/patienteligibility","publisher":"Lestonnac Free Clinic","published":null,"retrieved":"2026-10-02"},{"id":"lest-income-method","title":"Income and health welfare crosswalk (inherited reference, not freshly retrieved)","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-02"},{"id":"lest-labor","title":"Oregon investigators employment/earnings result summary—not full paper","url":"https://www.nber.org/programs-projects/projects-and-centers/oregon-health-insurance-experiment/oregon-health-insurance-experiment-results","publisher":"NBER investigators","published":null,"retrieved":"2026-10-02"},{"id":"lest-dental-observational","title":"Dental symptom recovery: primary indexed observational abstract only","url":"https://pubmed.ncbi.nlm.nih.gov/15789954/","publisher":"Primary source","published":null,"retrieved":"2026-10-02"},{"id":"lest-prosper","title":"PROSPER: primary indexed abstract only; productivity not transferred to LA wages","url":"https://pubmed.ncbi.nlm.nih.gov/30049615/","publisher":"Primary source","published":null,"retrieved":"2026-10-02"}]}