{"modelVersion":"hac-whole-c3-portfolio-v2-v1","currentModelVersion":"hac-health-resources-2026-10-03","legacyTopLevelFields":true,"current":{"modelVersion":"hac-health-resources-2026-10-03","central":{"parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},"evaluated":{"central":{"parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},"cases":[{"id":"central","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"zeroGift","parameters":{"gift":0,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0,"homesPerReportedUnit":1,"bayHomeEquivalents":0,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":0,"homesPerReportedUnit":1,"bayHomeEquivalents":0,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0,"healthSF":0,"cashBay":0,"cashSF":0,"payBay":0,"paySF":0,"resourcesBay":0,"resourcesSF":0,"combinedBay":0,"combinedSF":0,"rawCashBay":0,"rawCashSF":0,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"null"},{"id":"noFunding","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0,"homesPerReportedUnit":1,"bayHomeEquivalents":0,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":0,"homesPerReportedUnit":1,"bayHomeEquivalents":0,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0,"healthSF":0,"cashBay":0,"cashSF":0,"payBay":0,"paySF":0,"resourcesBay":0,"resourcesSF":0,"combinedBay":0,"combinedSF":0,"rawCashBay":0,"rawCashSF":0,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"null"},{"id":"noClinicalExposure","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":0,"policyDelay":6,"policyYears":0,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":0,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":4,"catchupYears":0},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":6,"catchupYears":0}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0,"healthSF":0,"cashBay":0,"cashSF":0,"payBay":0,"paySF":0,"resourcesBay":0,"resourcesSF":0,"combinedBay":0,"combinedSF":0,"rawCashBay":0,"rawCashSF":0,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"null"},{"id":"nullUtility","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0,"healthSF":0,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":-0.0006588341379576409,"combinedSF":-0.00008833918687278086,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"healthUnknown","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":null,"combinedSF":null,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"cashUnknown","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"payUnknown","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[{"id":"advisory-pay","bay":null,"sf":null,"rawBay":null},{"id":"implementation-pay","bay":null,"sf":null,"rawBay":null}],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":null,"paySF":null,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":null,"rawPaySF":null,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"reachUnknownZero","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"zeroWorkerUnknownPay","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"zeroWorkerUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"unknownZeroPay","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[{"id":"advisory-pay","bay":null,"sf":null,"rawBay":null},{"id":"implementation-pay","bay":null,"sf":null,"rawBay":null}],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":null,"paySF":null,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":null,"rawPaySF":null,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"positivePayFullOverlapUnknownCash","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":5149.093378347967,"rawPaySF":2735.325539184343,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"positiveWork","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":500,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0037392067958602745,"equivalentSF":0.0007478413591720549,"rawPVBay":602.4532630064241,"rawPVSF":120.49065260128482},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":500,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0035939948814579336,"equivalentSF":0.0007187989762915867,"rawPVBay":579.0570197828737,"rawPVSF":115.81140395657474},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0.003454422264702286,"equivalentSF":0.0006908844529404573,"rawPVBay":556.5693685291698,"rawPVSF":111.31387370583396},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0.010795069577194642,"equivalentSF":0.007556548704036249,"rawPVBay":1739.2792766536552,"rawPVSF":1217.4954936575587},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":500,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0.010375843574196795,"equivalentSF":0.007263090501937756,"rawPVBay":1671.7344503758438,"rawPVSF":1170.2141152630907},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0.03195853709341193,"paySF":0.016977163994378104,"resourcesBay":0.03129970295545429,"resourcesSF":0.016888824807505323,"combinedBay":0.036149619515043654,"combinedSF":0.019483576651835408,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":5149.093378347967,"rawPaySF":2735.3255391843427,"donorPriceBay":27662808.444881424,"donorPriceSF":51325278.61129631,"healthPriceBay":206189114.33079773,"grossPriceBay":27662808.444881424,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"negativeWork","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":-500,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.007572413205680392,"equivalentSF":-0.0015144826411360784,"rawPVBay":-602.4532630064241,"rawPVSF":-120.49065260128482},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.007278338906430667,"equivalentSF":-0.0014556677812861336,"rawPVBay":-579.0570197828737,"rawPVSF":-115.81140395657474},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.006995684968316856,"equivalentSF":-0.0013991369936633712,"rawPVBay":-556.5693685291698,"rawPVSF":-111.31387370583396},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.02186151552599017,"equivalentSF":-0.015303060868193118,"rawPVBay":-1739.2792766536552,"rawPVSF":-1217.4954936575587},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.021012524631776965,"equivalentSF":-0.014708767242243875,"rawPVBay":-1671.7344503758438,"rawPVSF":-1170.2141152630907},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":-0.06472047723819505,"paySF":-0.03438111552652258,"resourcesBay":-0.06537931137615269,"resourcesSF":-0.03446945471339536,"combinedBay":-0.060529394816563324,"combinedSF":-0.031874702869065276,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":-5149.093378347967,"rawPaySF":-2735.3255391843427,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"noRentEffect","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":0,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.002191380287179916,"cashSF":-0.001095690143589958,"payBay":0,"paySF":0,"resourcesBay":-0.002191380287179916,"resourcesSF":-0.001095690143589958,"combinedBay":0.0026585362724094452,"combinedSF":0.0014990617007401273,"rawCashBay":-243.43145576847994,"rawCashSF":-121.71572788423997,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":376146833.2699086,"donorPriceSF":667083949.5841118,"healthPriceBay":206189114.33079773,"grossPriceBay":376146833.2699086,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"rentLoss","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":-30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.0018080378880108495,"equivalentSF":-0.00036160757760216993,"rawPVBay":-144.58878312154178,"rawPVSF":-28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0.0007218616636978552,"equivalentSF":0.0003609308318489276,"rawPVBay":144.58878312154178,"rawPVSF":72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":39970,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.0017378228243987775,"equivalentSF":-0.0003475645648797555,"rawPVBay":-138.97368474788968,"rawPVSF":-27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0.0006938282010299775,"equivalentSF":0.0003469141005149887,"rawPVBay":138.97368474788965,"rawPVSF":69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":39970,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.001670334559373582,"equivalentSF":-0.0003340669118747164,"rawPVBay":-133.57664844700074,"rawPVSF":-26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0.0006668834165239587,"equivalentSF":0.00033344170826197936,"rawPVBay":133.57664844700074,"rawPVSF":66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":39970,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.005219795498042443,"equivalentSF":-0.00365385684862971,"rawPVBay":-417.4270263968773,"rawPVSF":-292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0.0020840106766373714,"equivalentSF":0.0010420053383186857,"rawPVBay":417.42702639687735,"rawPVSF":208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":39970,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.005017084993264098,"equivalentSF":-0.0035119594952848685,"rawPVBay":-401.2162680902025,"rawPVSF":-280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0.002003078223175726,"equivalentSF":0.001001539111587863,"rawPVBay":401.2162680902025,"rawPVSF":200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":39970,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.011474793869204778,"cashSF":-0.006219914451328733,"payBay":0,"paySF":0,"resourcesBay":-0.011474793869204778,"resourcesSF":-0.006219914451328733,"combinedBay":-0.006624877309615417,"combinedSF":-0.003625162606998648,"rawCashBay":-243.43145576848,"rawCashSF":-160.3026518867262,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"fullOverlap","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.00837957928782267,"cashSF":-0.004189789643911335,"payBay":0,"paySF":0,"resourcesBay":-0.00837957928782267,"resourcesSF":-0.004189789643911335,"combinedBay":-0.003529662728233309,"combinedSF":-0.0015950377995812498,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"noOverlap","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":1,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0018066823677878449,"equivalentSF":0.000361336473557569,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0017365199457378315,"equivalentSF":0.00034730398914756635,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0016690822779421876,"equivalentSF":0.00033381645558843754,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.005215882118569336,"equivalentSF":0.0036511174829985346,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.005013323589692858,"equivalentSF":0.0035093265127850003,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":0.007061911011907387,"cashSF":0.004013111270165772,"payBay":0,"paySF":0,"resourcesBay":0.007061911011907387,"resourcesSF":0.004013111270165772,"combinedBay":0.011911827571496749,"combinedSF":0.0066078631144958575,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":83950174.22791217,"donorPriceSF":151334854.04778916,"healthPriceBay":206189114.33079773,"grossPriceBay":83950174.22791217,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"displacementStress","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.1,"displacementUtility":0.008,"displacementYears":2,"displacementCash":3000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0007562160126843235,"sf":-0.00037810800634216176},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.0021831914943441465,"sf":-0.0010915957471720732},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.055052983416081315,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-3000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0018787274018975423,"equivalentSF":-0.0009393637009487712,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.16861696576906657,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-3000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.005423875738169777,"equivalentSF":-0.0027119378690848885,"rawPVBay":-417.4270263968774,"rawPVSF":-208.7135131984387},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.002498390553966586,"healthSF":0.001418988841518697,"cashBay":-0.007487136999707541,"cashSF":-0.003502490617747731,"payBay":0,"paySF":0,"resourcesBay":-0.007487136999707541,"resourcesSF":-0.003502490617747731,"combinedBay":-0.004988746445740955,"combinedSF":-0.002083501776229034,"rawCashBay":-767.9795446523378,"rawCashSF":-345.40284832368275,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":400257677.25239897,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"taxUnknown","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":false,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-tax","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"noTax","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":0,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":0.0010582458709048558,"cashSF":0.0007702008175584675,"payBay":0,"paySF":0,"resourcesBay":0.0010582458709048558,"resourcesSF":0.0007702008175584675,"combinedBay":0.0059081624304942165,"combinedSF":0.0033649526618885527,"rawCashBay":-37.46772063456128,"rawCashSF":19.853063685205587,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":169257364.1575305,"donorPriceSF":297181000.8877682,"healthPriceBay":206189114.33079773,"grossPriceBay":169257364.1575305,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"negativeIndependent","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0.1,"resourceHarm":1000,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":-0.1,"sf":-0.05}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.012473188732931262,"equivalentSF":-0.006236594366465631,"rawPVBay":-985.3292781642931,"rawPVSF":-492.66463908214655}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":-0.09515008344041065,"healthSF":-0.04740524815566992,"cashBay":-0.013132022870888903,"cashSF":-0.006324933553338412,"payBay":0,"paySF":0,"resourcesBay":-0.013132022870888903,"resourcesSF":-0.006324933553338412,"combinedBay":-0.10828210631129956,"combinedSF":-0.05373018170900833,"rawCashBay":-1228.760733932773,"rawCashSF":-575.7934429639004,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"noLocalBeneficiaries","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0,"policySF":0,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0,"rawPVBay":144.58878312154178,"rawPVSF":0},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0,"rawPVBay":138.97368474788968,"rawPVSF":0},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0,"rawPVBay":133.57664844700074,"rawPVSF":0},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0,"rawPVBay":417.4270263968773,"rawPVSF":0},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0,"rawPVBay":401.2162680902025,"rawPVSF":0},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":-0.000293940750702847,"cashBay":-0.0006588341379576409,"cashSF":-0.004189789643911335,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.004189789643911335,"combinedBay":0.0041910824216317205,"combinedSF":-0.004483730394614182,"rawCashBay":-243.43145576848,"rawCashSF":-739.6069332859961,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"allLocalZeroUnknown","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":false,"cashKnown":false,"payKnown":false,"taxKnown":false,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0,"policySF":0,"ownerSF":0,"taxSF":0,"displacementSF":0,"harmSF":0,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":0},{"id":"advisory-displacement","bay":null,"sf":0},{"id":"implementation-conditions","bay":null,"sf":0},{"id":"implementation-displacement","bay":null,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":0},{"id":"advisory-owner","bay":null,"sf":0},{"id":"advisory-tax","bay":null,"sf":0},{"id":"advisory-relocation","bay":null,"sf":0},{"id":"implementation-rent","bay":null,"sf":0},{"id":"implementation-owner","bay":null,"sf":0},{"id":"implementation-tax","bay":null,"sf":0},{"id":"implementation-relocation","bay":null,"sf":0}],"unknownPayParts":[{"id":"advisory-pay","bay":null,"sf":0,"rawBay":null},{"id":"implementation-pay","bay":null,"sf":0,"rawBay":null}],"healthBay":null,"healthSF":0,"cashBay":null,"cashSF":0,"payBay":null,"paySF":0,"resourcesBay":null,"resourcesSF":0,"combinedBay":null,"combinedSF":0,"rawCashBay":null,"rawCashSF":0,"rawPayBay":null,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"unknownLocalZero","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":false,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":null},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":false,"equivalentBay":0.0009033411838939224,"equivalentSF":null,"rawPVBay":144.58878312154178,"rawPVSF":null},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":false,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":false,"equivalentBay":0.0008682599728689158,"equivalentSF":null,"rawPVBay":138.97368474788968,"rawPVSF":null},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":false,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0,"sfKnown":false,"equivalentBay":0.0008345411389710938,"equivalentSF":null,"rawPVBay":133.57664844700074,"rawPVSF":null},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0,"sfKnown":false,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":null,"cashBay":-0.0006588341379576409,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":null,"combinedBay":0.0041910824216317205,"combinedSF":null,"rawCashBay":-243.43145576848,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"noDelay","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":0,"advisoryYears":3,"policyDelay":0,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":0,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":0,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0021506518066096675,"sf":0.0004301303613219335},{"id":"advisory-displacement","bay":-0.0001772082697989299,"sf":-0.00008860413489946495},{"id":"implementation-conditions","bay":0.004568650705753663,"sf":0.0031980554940275636},{"id":"implementation-displacement","bay":-0.0005537758431216561,"sf":-0.00027688792156082805},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.731127637734131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0010584246138066306,"equivalentSF":0.00021168492276132613,"rawPVBay":169.41143575068006,"rawPVSF":33.882287150136015},{"id":"advisory-owner-0","people":0.573112763773413,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0008483303114244591,"equivalentSF":-0.00042416515571222957,"rawPVBay":-169.41143575068003,"rawPVSF":-84.70571787534001},{"id":"advisory-tax-0","people":0.573112763773413,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0002353917542903413,"equivalentSF":-0.00011769587714517066,"rawPVBay":-28.235239291780005,"rawPVSF":-14.117619645890002},{"id":"advisory-work-0","people":1.4327819094335328,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.673816361356789,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0010173207453092854,"equivalentSF":0.00020346414906185708,"rawPVBay":162.83235086715848,"rawPVSF":32.566470173431696},{"id":"advisory-owner-1","people":0.5673816361356789,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0008153854449613734,"equivalentSF":-0.0004076927224806867,"rawPVBay":-162.83235086715848,"rawPVSF":-81.41617543357924},{"id":"advisory-tax-1","people":0.5673816361356789,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00022625032693926009,"equivalentSF":-0.00011312516346963004,"rawPVBay":-27.13872514452641,"rawPVSF":-13.569362572263206},{"id":"advisory-work-1","people":1.4184540903391973,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.617078197743221,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":2.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009778131435497015,"equivalentSF":0.00019556262870994032,"rawPVBay":156.5087644257154,"rawPVSF":31.301752885143085},{"id":"advisory-owner-2","people":0.5617078197743222,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":2.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007837199907881162,"equivalentSF":-0.0003918599953940581,"rawPVBay":-156.50876442571544,"rawPVSF":-78.25438221285772},{"id":"advisory-tax-2","people":0.5617078197743222,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":2.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00021746390647559949,"equivalentSF":-0.00010873195323779974,"rawPVBay":-26.084794070952572,"rawPVSF":-13.042397035476286},{"id":"advisory-work-2","people":1.4042695494358053,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":2.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.01146225527546826,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0001429708733559526,"equivalentSF":-0.0000714854366779763,"rawPVBay":-11.294095716712002,"rawPVSF":-5.647047858356001},{"id":"implementation-rent-0","people":17.90977386791916,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.0033075769181457205,"equivalentSF":0.002315303842702004,"rawPVBay":529.4107367208752,"rawPVSF":370.5875157046126},{"id":"implementation-owner-0","people":1.7909773867919159,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.002651032223201435,"equivalentSF":-0.0013255161116007175,"rawPVBay":-529.4107367208752,"rawPVSF":-264.7053683604376},{"id":"implementation-tax-0","people":1.7909773867919159,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007355992321573167,"equivalentSF":-0.00036779961607865834,"rawPVBay":-88.23512278681252,"rawPVSF":-44.11756139340626},{"id":"implementation-work-0","people":4.47744346697979,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":17.730676129239967,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.003179127329091517,"equivalentSF":0.002225389130364062,"rawPVBay":508.8510964598703,"rawPVSF":356.1957675219092},{"id":"implementation-owner-1","people":1.7730676129239968,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0025480795155042924,"equivalentSF":-0.0012740397577521462,"rawPVBay":-508.8510964598703,"rawPVSF":-254.42554822993515},{"id":"implementation-tax-1","people":1.7730676129239968,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007070322716851879,"equivalentSF":-0.00035351613584259396,"rawPVBay":-84.80851607664505,"rawPVSF":-42.404258038322524},{"id":"implementation-work-1","people":4.432669032309992,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":1.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.03581954773583832,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00044678397923735203,"equivalentSF":-0.00022339198961867602,"rawPVBay":-35.29404911472501,"rawPVSF":-17.647024557362506},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.005988318399442744,"healthSF":0.003262693798889204,"cashBay":-0.0008177770801178312,"cashSF":-0.000027615241411153613,"payBay":0,"paySF":0,"resourcesBay":-0.0008177770801178312,"resourcesSF":-0.000027615241411153613,"combinedBay":0.005170541319324913,"combinedSF":0.0032350785574780504,"rawCashBay":-301.0905422021536,"rawCashSF":-89.51866977799389,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":193403347.58809435,"donorPriceSF":309111504.4759728,"healthPriceBay":166991788.56171995,"grossPriceBay":193403347.58809435,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"shortCatchup","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":1,"policyDelay":6,"policyYears":1,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":0.576,"realizedBayHomeYears":0.576,"delay":4,"catchupYears":1},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":1.8,"realizedBayHomeYears":1.8,"delay":6,"catchupYears":1}],"healthParts":[{"id":"advisory-conditions","bay":0.0006362322344341624,"sf":0.0001272464468868325},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.0018367989824939989,"sf":0.0012857592877457992},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.0018851497155224673,"healthSF":0.0011190649839297846,"cashBay":-0.0005582235852059067,"cashSF":-0.000028525935914196514,"payBay":0,"paySF":0,"resourcesBay":-0.0005582235852059067,"resourcesSF":-0.000028525935914196514,"combinedBay":0.0013269261303165605,"combinedSF":0.001090539048015588,"rawCashBay":-131.13702222096452,"rawCashSF":-25.459740767569375,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":753621454.2413399,"donorPriceSF":916977710.9949998,"healthPriceBay":530461847.01720154,"grossPriceBay":753621454.2413399,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"mortalityCertain","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":1,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0,"healthSF":0,"cashBay":0,"cashSF":0,"payBay":0,"paySF":0,"resourcesBay":0,"resourcesSF":0,"combinedBay":0,"combinedSF":0,"rawCashBay":0,"rawCashSF":0,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"null"},{"id":"grossResourceCostOnly","parameters":{"gift":100000,"additionalResources":1000000,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":2624620299.334832,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"pureReportingUnit","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":10,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.0576,"homesPerReportedUnit":10,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":0.18,"homesPerReportedUnit":10,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":0.0041910824216317205,"combinedSF":0.0025064126574573043,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":238601845.39407566,"donorPriceSF":398976599.89256364,"healthPriceBay":206189114.33079773,"grossPriceBay":238601845.39407566,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"highNative","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.15,"fundingResponse":0.6,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.02,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":2.8800000000000003,"homesPerReportedUnit":1,"bayHomeEquivalents":2.8800000000000003,"potentialBayHomeYears":8.64,"realizedBayHomeYears":8.64,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":7.2,"homesPerReportedUnit":1,"bayHomeEquivalents":7.2,"potentialBayHomeYears":14.4,"realizedBayHomeYears":14.4,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.009177660476636068,"sf":0.0018355320953272137},{"id":"advisory-displacement","bay":-0.0007562160126843236,"sf":-0.0003781080063421618},{"id":"implementation-conditions","bay":0.014409063862671368,"sf":0.010086344703869958},{"id":"implementation-displacement","bay":-0.0017465531954753174,"sf":-0.0008732765977376587},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":27.526491708040663,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.004516705919469613,"equivalentSF":0.0009033411838939225,"rawPVBay":722.9439156077091,"rawPVSF":144.5887831215418},{"id":"advisory-owner-0","people":2.752649170804066,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0036201525260223986,"equivalentSF":-0.0018100762630111993,"rawPVBay":-722.943915607709,"rawPVSF":-361.4719578038545},{"id":"advisory-tax-0","people":2.752649170804066,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0010045073745722265,"equivalentSF":-0.0005022536872861133,"rawPVBay":-120.49065260128482,"rawPVSF":-60.24532630064241},{"id":"advisory-work-0","people":6.881622927010166,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":27.251226790960253,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.004341299864344579,"equivalentSF":0.0008682599728689159,"rawPVBay":694.8684237394485,"rawPVSF":138.9736847478897},{"id":"advisory-owner-1","people":2.7251226790960255,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0034795640784098794,"equivalentSF":-0.0017397820392049397,"rawPVBay":-694.8684237394485,"rawPVSF":-347.43421186972427},{"id":"advisory-tax-1","people":2.7251226790960255,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0009654973794432084,"equivalentSF":-0.0004827486897216042,"rawPVBay":-115.81140395657475,"rawPVSF":-57.905701978287375},{"id":"advisory-work-1","people":6.812806697740063,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":26.97871452305065,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.004172705694855469,"equivalentSF":0.0008345411389710938,"rawPVBay":667.8832422350039,"rawPVSF":133.5766484470008},{"id":"advisory-owner-2","people":2.697871452305065,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0033444353763357085,"equivalentSF":-0.0016722176881678542,"rawPVBay":-667.8832422350039,"rawPVSF":-333.94162111750194},{"id":"advisory-tax-2","people":2.697871452305065,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000928002335581336,"equivalentSF":-0.000464001167790668,"rawPVBay":-111.31387370583397,"rawPVSF":-55.656936852916985},{"id":"advisory-work-2","people":6.744678630762663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.05505298341608132,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006101118412922214,"equivalentSF":-0.0003050559206461107,"rawPVBay":-48.19626104051394,"rawPVSF":-24.09813052025697},{"id":"implementation-rent-0","people":67.44678630762661,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.010431764237138671,"equivalentSF":0.007302234965997069,"rawPVBay":1669.7081055875092,"rawPVSF":1168.7956739112562},{"id":"implementation-owner-0","people":6.744678630762662,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00836108844083927,"equivalentSF":-0.004180544220419635,"rawPVBay":-1669.7081055875094,"rawPVSF":-834.8540527937547},{"id":"implementation-tax-0","people":6.744678630762662,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00232000583895334,"equivalentSF":-0.00116000291947667,"rawPVBay":-278.2846842645849,"rawPVSF":-139.14234213229244},{"id":"implementation-work-0","people":16.861696576906652,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":66.77231844455035,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.010026647179385716,"equivalentSF":0.007018653025570001,"rawPVBay":1604.86507236081,"rawPVSF":1123.405550652567},{"id":"implementation-owner-1","people":6.677231844455035,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.008036385977117358,"equivalentSF":-0.004018192988558679,"rawPVBay":-1604.86507236081,"rawPVSF":-802.432536180405},{"id":"implementation-tax-1","people":6.677231844455035,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00222990852481923,"equivalentSF":-0.001114954262409615,"rawPVBay":-267.477512060135,"rawPVSF":-133.7387560300675},{"id":"implementation-work-1","people":16.693079611137588,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.13489357261525325,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0014091116402358988,"equivalentSF":-0.0007045558201179494,"rawPVBay":-111.31387370583397,"rawPVSF":-55.656936852916985},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.021083955131147795,"healthSF":0.010670492195117351,"cashBay":-0.002819648438428029,"cashSF":-0.0012273553795100363,"payBay":0,"paySF":0,"resourcesBay":-0.002819648438428029,"resourcesSF":-0.0012273553795100363,"combinedBay":0.018264306692719768,"combinedSF":0.009443136815607316,"rawCashBay":-1052.8882613347614,"rawCashSF":-497.2381695523656,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":54751599.21611502,"donorPriceSF":105897014.89310542,"healthPriceBay":47429431.232410364,"grossPriceBay":54751599.21611502,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"lowNative","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.02,"fundingResponse":0.1,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.001,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.06400000000000002,"homesPerReportedUnit":1,"bayHomeEquivalents":0.06400000000000002,"potentialBayHomeYears":0.19200000000000006,"realizedBayHomeYears":0.19200000000000006,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":0.36000000000000004,"homesPerReportedUnit":1,"bayHomeEquivalents":0.36000000000000004,"potentialBayHomeYears":0.7200000000000001,"realizedBayHomeYears":0.7200000000000001,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.00020394801059191265,"sf":0.00004078960211838253},{"id":"advisory-displacement","bay":-0.00001680480028187386,"sf":-0.00000840240014093693},{"id":"implementation-conditions","bay":0.0007204531931335683,"sf":0.0005043172351934978},{"id":"implementation-displacement","bay":-0.00008732765977376585,"sf":-0.000043663829886882926},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":0.6116998157342369,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.00010037124265488028,"equivalentSF":0.000020074248530976057,"rawPVBay":16.06542034683798,"rawPVSF":3.213084069367596},{"id":"advisory-owner-0","people":0.061169981573423696,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00008044783391160887,"equivalentSF":-0.000040223916955804436,"rawPVBay":-16.06542034683798,"rawPVSF":-8.03271017341899},{"id":"advisory-tax-0","people":0.061169981573423696,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00002232238610160504,"equivalentSF":-0.00001116119305080252,"rawPVBay":-2.67757005780633,"rawPVSF":-1.338785028903165},{"id":"advisory-work-0","people":0.15292495393355923,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":0.6055828175768946,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.00009647333031876844,"equivalentSF":0.00001929466606375369,"rawPVBay":15.4415205275433,"rawPVSF":3.0883041055086604},{"id":"advisory-owner-1","people":0.06055828175768946,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0000773236461868862,"equivalentSF":-0.0000386618230934431,"rawPVBay":-15.4415205275433,"rawPVSF":-7.72076026377165},{"id":"advisory-tax-1","people":0.06055828175768946,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000021455497320960184,"equivalentSF":-0.000010727748660480092,"rawPVBay":-2.57358675459055,"rawPVSF":-1.286793377295275},{"id":"advisory-work-1","people":0.15139570439422365,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":0.5995269894011256,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.00009272679321901043,"equivalentSF":0.000018545358643802088,"rawPVBay":14.84184982744453,"rawPVSF":2.968369965488906},{"id":"advisory-owner-2","people":0.05995269894011256,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00007432078614079353,"equivalentSF":-0.000037160393070396764,"rawPVBay":-14.84184982744453,"rawPVSF":-7.420924913722265},{"id":"advisory-tax-2","people":0.05995269894011256,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000020622274124029692,"equivalentSF":-0.000010311137062014846,"rawPVBay":-2.4736416379074218,"rawPVSF":-1.2368208189537109},{"id":"advisory-work-2","people":0.1498817473502814,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.0012233996314684739,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000013558040917604921,"equivalentSF":-0.0000067790204588024605,"rawPVBay":-1.071028023122532,"rawPVSF":-0.535514011561266},{"id":"implementation-rent-0","people":3.3723393153813315,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.0005215882118569336,"equivalentSF":0.0003651117482998535,"rawPVBay":83.48540527937548,"rawPVSF":58.43978369556284},{"id":"implementation-owner-0","people":0.33723393153813314,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00041805442204196356,"equivalentSF":-0.00020902721102098178,"rawPVBay":-83.48540527937548,"rawPVSF":-41.74270263968774},{"id":"implementation-tax-0","people":0.33723393153813314,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000116000291947667,"equivalentSF":-0.0000580001459738335,"rawPVBay":-13.914234213229246,"rawPVSF":-6.957117106614623},{"id":"implementation-work-0","people":0.8430848288453329,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":3.338615922227518,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.0005013323589692858,"equivalentSF":0.0003509326512785,"rawPVBay":80.2432536180405,"rawPVSF":56.17027753262835},{"id":"implementation-owner-1","people":0.3338615922227518,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000401819298855868,"equivalentSF":-0.000200909649427934,"rawPVBay":-80.24325361804051,"rawPVSF":-40.121626809020256},{"id":"implementation-tax-1","people":0.3338615922227518,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00011149542624096149,"equivalentSF":-0.000055747713120480744,"rawPVBay":-13.373875603006752,"rawPVSF":-6.686937801503376},{"id":"implementation-work-1","people":0.8346539805568794,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.006744678630762662,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00007045558201179495,"equivalentSF":-0.000035227791005897474,"rawPVBay":-5.565693685291698,"rawPVSF":-2.782846842645849},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.0008202687436698412,"healthSF":0.0004930406072840604,"cashBay":-0.00011538354878286487,"cashSF":0.00006002092991601362,"payBay":0,"paySF":0,"resourcesBay":-0.00011538354878286487,"resourcesSF":0.00006002092991601362,"combinedBay":0.0007048851948869763,"combinedSF":0.000553061537200074,"rawCashBay":-41.64962997495454,"rawCashSF":-1.9837204185418176,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":1418670738.5169914,"donorPriceSF":1808117058.8404934,"healthPriceBay":1219112647.7964408,"grossPriceBay":1418670738.5169914,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"positive"},{"id":"guardKnownZeroPayUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardKnownZeroPayUnknownLocal","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":false,"policySFKnown":false,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardNoRenterWorkers","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":0,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardNoRenterWorkersUnknownLocal","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":false,"policySFKnown":false,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":0,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardPositiveOverlapUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":null,"rawPaySF":null,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardPositiveOverlapUnknownLocal","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":false,"policySFKnown":false,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":500,"positiveIndependent":0,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":null,"rawPaySF":null,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardNegativePayFullDebit","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":-500,"positiveIndependent":0,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0.0018355320953272135,"sf":0.00036710641906544274},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0.003602265965667842,"sf":0.0025215861759674894},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.007572413205680392,"equivalentSF":-0.0015144826411360784,"rawPVBay":-602.4532630064241,"rawPVSF":-120.49065260128482},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.007278338906430667,"equivalentSF":-0.0014556677812861336,"rawPVBay":-579.0570197828737,"rawPVSF":-115.81140395657474},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":-0.006995684968316856,"equivalentSF":-0.0013991369936633712,"rawPVBay":-556.5693685291698,"rawPVSF":-111.31387370583396},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.02186151552599017,"equivalentSF":-0.015303060868193118,"rawPVBay":-1739.2792766536552,"rawPVSF":-1217.4954936575587},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":-500,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":-0.021012524631776965,"equivalentSF":-0.014708767242243875,"rawPVBay":-1671.7344503758438,"rawPVSF":-1170.2141152630907},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":0.004849916559589361,"healthSF":0.002594751844330085,"cashBay":-0.00837957928782267,"cashSF":-0.004189789643911335,"payBay":-0.06472047723819505,"paySF":-0.03438111552652258,"resourcesBay":-0.07310005652601771,"resourcesSF":-0.03857090517043391,"combinedBay":-0.06825013996642836,"combinedSF":-0.03597615332610383,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":-5149.093378347967,"rawPaySF":-2735.3255391843427,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":206189114.33079773,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"guardKnownZeroTaxUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":0,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardUnknownZeroTax","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":false,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":0,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardTaxAbsenceRetainsHarm","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":0,"policyDelay":6,"policyYears":0,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":0,"displacementCash":1000,"taxPerHome":0,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0.1,"resourceHarm":1000,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":4,"catchupYears":0},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":0,"realizedBayHomeYears":0,"delay":6,"catchupYears":0}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":0,"sf":0},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":0,"sf":0},{"id":"independent-health-harm","bay":-0.1,"sf":-0.05}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.012473188732931262,"equivalentSF":-0.006236594366465631,"rawPVBay":-985.3292781642931,"rawPVSF":-492.66463908214655}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":-0.1,"healthSF":-0.05,"cashBay":-0.012473188732931262,"cashSF":-0.006236594366465631,"payBay":0,"paySF":0,"resourcesBay":-0.012473188732931262,"resourcesSF":-0.006236594366465631,"combinedBay":-0.11247318873293127,"combinedSF":-0.056236594366465636,"rawCashBay":-985.3292781642931,"rawCashSF":-492.66463908214655,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"},{"id":"guardZeroUtilityUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardZeroResidentsUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":0,"improvedShare":0.15,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardZeroImprovedShareUnknownReach","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0,"utility":0.004,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardUnknownZeroUtility","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":false,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":null,"homesPerReportedUnit":1,"bayHomeEquivalents":null,"potentialBayHomeYears":null,"realizedBayHomeYears":null,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":null,"sf":null},{"id":"advisory-displacement","bay":null,"sf":null},{"id":"implementation-conditions","bay":null,"sf":null},{"id":"implementation-displacement","bay":null,"sf":null},{"id":"independent-health-harm","bay":0,"sf":0}],"resourceFlows":[{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[{"id":"advisory-rent","bay":null,"sf":null},{"id":"advisory-owner","bay":null,"sf":null},{"id":"advisory-tax","bay":null,"sf":null},{"id":"advisory-relocation","bay":null,"sf":null},{"id":"implementation-rent","bay":null,"sf":null},{"id":"implementation-owner","bay":null,"sf":null},{"id":"implementation-tax","bay":null,"sf":null},{"id":"implementation-relocation","bay":null,"sf":null}],"unknownPayParts":[],"healthBay":null,"healthSF":null,"cashBay":null,"cashSF":null,"payBay":0,"paySF":0,"resourcesBay":null,"resourcesSF":null,"combinedBay":null,"combinedSF":null,"rawCashBay":null,"rawCashSF":null,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"unknown"},{"id":"guardConditionsAbsenceRetainsHarm","parameters":{"gift":100000,"additionalResources":0,"reportUnitHomes":1,"reachKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"taxKnown":true,"displacementKnown":true,"healthHarmKnown":true,"resourceHarmKnown":true,"advisorySFKnown":true,"policySFKnown":true,"ownerSFKnown":true,"taxSFKnown":true,"displacementSFKnown":true,"harmSFKnown":true,"advisoryAllocation":0.4,"advisoryCost":20000,"projectHomes":25,"completionDifference":0.06,"fundingResponse":0.3,"advisoryBay":0.8,"nonOverlap":0.8,"policyAllocation":0.4,"policyPotentialHomes":400,"policyContribution":0.005,"policyBay":0.9,"advisoryDelay":4,"advisoryYears":3,"policyDelay":6,"policyYears":2,"advisorySF":0.2,"policySF":0.7,"ownerSF":0.5,"taxSF":0.5,"displacementSF":0.5,"harmSF":0.5,"residents":2.2,"improvedShare":0.15,"utility":0,"renterHouseholds":10,"rentGain":30,"renterBaseline":40000,"ownerBaseline":100000,"taxBaseline":60000,"displacementShare":0.02,"displacementUtility":0.008,"displacementYears":2,"displacementCash":1000,"taxPerHome":50,"workerShare":0.25,"netPay":0,"positiveIndependent":0.5,"healthHarm":0.1,"resourceHarm":0,"discount":0.03,"mortality":0.01,"portfolioKnown":false},"native":[{"id":"advisory","reportedHomeUnits":0.576,"homesPerReportedUnit":1,"bayHomeEquivalents":0.576,"potentialBayHomeYears":1.7279999999999998,"realizedBayHomeYears":1.7279999999999998,"delay":4,"catchupYears":3},{"id":"implementation","reportedHomeUnits":1.8,"homesPerReportedUnit":1,"bayHomeEquivalents":1.8,"potentialBayHomeYears":3.6,"realizedBayHomeYears":3.6,"delay":6,"catchupYears":2}],"healthParts":[{"id":"advisory-conditions","bay":0,"sf":0},{"id":"advisory-displacement","bay":-0.0001512432025368647,"sf":-0.00007562160126843235},{"id":"implementation-conditions","bay":0,"sf":0},{"id":"implementation-displacement","bay":-0.00043663829886882936,"sf":-0.00021831914943441468},{"id":"independent-health-harm","bay":-0.1,"sf":-0.05}],"resourceFlows":[{"id":"advisory-rent-0","people":5.505298341608131,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0009033411838939224,"equivalentSF":0.0001806682367787845,"rawPVBay":144.58878312154178,"rawPVSF":28.917756624308357},{"id":"advisory-owner-0","people":0.5505298341608131,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0007240305052044798,"equivalentSF":-0.0003620152526022399,"rawPVBay":-144.58878312154178,"rawPVSF":-72.29439156077089},{"id":"advisory-tax-0","people":0.5505298341608131,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00020090147491444533,"equivalentSF":-0.00010045073745722266,"rawPVBay":-24.098130520256962,"rawPVSF":-12.049065260128481},{"id":"advisory-work-0","people":1.3763245854020327,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-1","people":5.45024535819205,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008682599728689158,"equivalentSF":0.00017365199457378318,"rawPVBay":138.97368474788968,"rawPVSF":27.79473694957794},{"id":"advisory-owner-1","people":0.545024535819205,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006959128156819756,"equivalentSF":-0.0003479564078409878,"rawPVBay":-138.97368474788965,"rawPVSF":-69.48684237394482},{"id":"advisory-tax-1","people":0.545024535819205,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00019309947588864163,"equivalentSF":-0.00009654973794432082,"rawPVBay":-23.162280791314945,"rawPVSF":-11.581140395657473},{"id":"advisory-work-1","people":1.3625613395480125,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":5.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-rent-2","people":5.395742904610129,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.2,"sfKnown":true,"equivalentBay":0.0008345411389710938,"equivalentSF":0.00016690822779421877,"rawPVBay":133.57664844700074,"rawPVSF":26.71532968940015},{"id":"advisory-owner-2","people":0.5395742904610129,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0006688870752671418,"equivalentSF":-0.0003344435376335709,"rawPVBay":-133.57664844700074,"rawPVSF":-66.78832422350037},{"id":"advisory-tax-2","people":0.5395742904610129,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00018560046711626717,"equivalentSF":-0.00009280023355813359,"rawPVBay":-22.262774741166787,"rawPVSF":-11.131387370583393},{"id":"advisory-work-2","people":1.3489357261525323,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.2,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"advisory-relocation","people":0.011010596683216262,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.00012202236825844427,"equivalentSF":-0.00006101118412922213,"rawPVBay":-9.639252208102786,"rawPVSF":-4.819626104051393},{"id":"implementation-rent-0","people":16.861696576906652,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002607941059284668,"equivalentSF":0.0018255587414992673,"rawPVBay":417.4270263968773,"rawPVSF":292.19891847781406},{"id":"implementation-owner-0","people":1.6861696576906655,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020902721102098176,"equivalentSF":-0.0010451360551049088,"rawPVBay":-417.42702639687735,"rawPVSF":-208.71351319843868},{"id":"implementation-tax-0","people":1.6861696576906655,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.000580001459738335,"equivalentSF":-0.0002900007298691675,"rawPVBay":-69.57117106614622,"rawPVSF":-34.78558553307311},{"id":"implementation-work-0","people":4.215424144226663,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-rent-1","people":16.693079611137588,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":30,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":0.5,"kind":"cash","sfShare":0.7,"sfKnown":true,"equivalentBay":0.002506661794846429,"equivalentSF":0.0017546632563925002,"rawPVBay":401.2162680902025,"rawPVSF":280.85138766314174},{"id":"implementation-owner-1","people":1.6693079611137587,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0020090964942793394,"equivalentSF":-0.0010045482471396697,"rawPVBay":-401.2162680902025,"rawPVSF":-200.60813404510125},{"id":"implementation-tax-1","people":1.6693079611137587,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-50,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0005574771312048075,"equivalentSF":-0.0002787385656024037,"rawPVBay":-66.86937801503375,"rawPVSF":-33.43468900751687},{"id":"implementation-work-1","people":4.173269902784397,"annualIncomeBeforeUSD":40030,"annualIncomeGainUSD":0,"years":1,"delayYears":7.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"pay","sfShare":0.7,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0},{"id":"implementation-relocation","people":0.033723393153813314,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":6.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":-0.0003522779100589747,"equivalentSF":-0.00017613895502948735,"rawPVBay":-27.828468426458493,"rawPVSF":-13.914234213229246},{"id":"independent-resource-harm","people":1,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":1,"editionShare":1,"independentShare":1,"kind":"cash","sfShare":0.5,"sfKnown":true,"equivalentBay":0,"equivalentSF":0,"rawPVBay":0,"rawPVSF":0}],"unknownCashParts":[],"unknownPayParts":[],"healthBay":-0.1005878815014057,"healthSF":-0.05029394075070285,"cashBay":-0.0006588341379576409,"cashSF":-0.00008833918687278086,"payBay":0,"paySF":0,"resourcesBay":-0.0006588341379576409,"resourcesSF":-0.00008833918687278086,"combinedBay":-0.10124671563936334,"combinedSF":-0.05038227993757563,"rawCashBay":-243.43145576848,"rawCashSF":-83.12880388175377,"rawPayBay":0,"rawPaySF":0,"donorPriceBay":null,"donorPriceSF":null,"healthPriceBay":null,"grossPriceBay":null,"comprehensiveBay":null,"capacityStatus":"HOLD: no verified marginal tranche","status":"harm"}],"historical":{"version":"hac-whole-c3-portfolio-v2-v1","scope":"Whole ordinary c3 gift; partial quantified health; annual expense descriptive","weightedExpectation":null,"weightExplanation":"No calibrated scenario probabilities; central and joint stresses are not a distribution.","results":[{"id":"central","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":0.04290505485752375,"sfQ":0.031584194051427546,"restBayQ":0.011320860806096206,"bayCostPer10":23307277.040449742,"sfCostPer10":31661406.283526868,"status":"positive"},{"id":"favorable","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":4,"advisoryYears":5.031493691598312,"policyYears":7.468057574984902,"advisoryBayHomes":54,"policyBayHomes":68.075,"directAnnualPerHome":0.01,"spilloverAnnualPerHome":0.005,"advisoryDirectQ":2.7170065934630885,"advisorySpilloverQ":1.3585032967315442,"policyDirectQ":5.083880194170972,"policySpilloverQ":2.541940097085486,"advisoryBayQ":4.075509890194633,"policyBayQ":7.625820291256458,"bayQ":11.701330181451091,"sfQ":8.644697763805116,"restBayQ":3.056632417645975,"bayCostPer10":85460.36941895688,"sfCostPer10":115677.84407535288,"status":"positive"},{"id":"pessimistic","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":1,"advisoryYears":1.6752124337167675,"policyYears":1.24651537808798,"advisoryBayHomes":0.0025000000000000005,"policyBayHomes":0.08041,"directAnnualPerHome":0.001,"spilloverAnnualPerHome":0,"advisoryDirectQ":0.00000418803108429192,"advisorySpilloverQ":0,"policyDirectQ":0.00010023230155205447,"policySpilloverQ":0,"advisoryBayQ":0.00000418803108429192,"policyBayQ":0.00010023230155205447,"bayQ":0.00010442033263634638,"sfQ":0.00010127930932312745,"restBayQ":0.000003141023313218939,"bayCostPer10":9576678935.53446,"sfCostPer10":9873685026.914444,"status":"positive"},{"id":"null_implementation","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":0,"sfQ":0,"restBayQ":0,"bayCostPer10":null,"sfCostPer10":null,"status":"null"},{"id":"null_health","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0,"spilloverAnnualPerHome":0,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":0,"sfQ":0,"restBayQ":0,"bayCostPer10":null,"sfCostPer10":null,"status":"null"},{"id":"signed_shared_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":-0.0004,"spilloverAnnualPerHome":0,"advisoryDirectQ":-0.0024151169719671905,"advisorySpilloverQ":0,"policyDirectQ":-0.00444969180523661,"policySpilloverQ":0,"advisoryBayQ":-0.0024151169719671905,"policyBayQ":-0.00444969180523661,"bayQ":-0.0068648087772038,"sfQ":-0.005053471048228407,"restBayQ":-0.0018113377289753927,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"donor_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":-0.057094945142476254,"sfQ":-0.018415805948572457,"restBayQ":-0.0386791391939038,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"null_with_donor_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":-0.1,"sfQ":-0.05,"restBayQ":-0.05,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"no_spillover","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0,"advisoryBayQ":0.012075584859835951,"policyBayQ":0.022248459026183047,"bayQ":0.034324043886019,"sfQ":0.025267355241142035,"restBayQ":0.009056688644876965,"bayCostPer10":29134096.300562177,"sfCostPer10":39576757.854408585,"status":"positive"},{"id":"no_policy_credit","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0.01509448107479494,"policyBayQ":0,"bayQ":0.01509448107479494,"sfQ":0.003773620268698735,"restBayQ":0.011320860806096204,"bayCostPer10":66249379.16347583,"sfCostPer10":264997516.6539033,"status":"positive"},{"id":"no_advisory_credit","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0,"policyBayQ":0.02781057378272881,"bayQ":0.02781057378272881,"sfQ":0.02781057378272881,"restBayQ":0,"bayCostPer10":35957546.50056985,"sfCostPer10":35957546.50056985,"status":"positive"},{"id":"short_policy_exposure","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":1.24651537808798,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.00801858412416436,"policySpilloverQ":0.00200464603104109,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.01002323015520545,"bayQ":0.025117711230000388,"sfQ":0.013796850423904185,"restBayQ":0.011320860806096202,"bayCostPer10":39812544.65596405,"sfCostPer10":72480310.30817129,"status":"positive"}],"additionalResourceStress":{"id":"central","donorCost":100000,"additionalResources":1000000,"cost":1100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":0.04290505485752375,"sfQ":0.031584194051427546,"restBayQ":0.011320860806096206,"bayCostPer10":256380047.44494715,"sfCostPer10":348275469.1187955,"status":"positive"}}},"rankingStatistic":"conditional health and signed household resources"},"historicalModelVersion":"hac-whole-c3-portfolio-v2-v1","inputs":{"lockedAtUtc":"2026-09-11 16:44:13 UTC","timingNote":"Clock observed immediately after writing coefficients and before first executable output. Focused wall-clock timing, not instrumented activity.","version":"hac-whole-c3-portfolio-v2-v1","referenceGift":100000,"allocation":{"technicalAssistance":0.3,"implementationEducation":0.5,"generalEducationAndInfrastructure":0.2},"basis":"All parameters are analyst judgments except the SF Controller net-home scale anchor 8041/13615. Policy attribution is conditional on the allocated $50000, bundles funding response, c3-eligible delivery, other actors and own past/future funded cohorts. Do not apply allocation again. Policy residual is the share of source-scale housing still alterable beyond adopted law/public baseline, not a second probability of the same action.","central":{"id":"central","advisoryCost":15000,"projectHomes":20,"completionDifference":0.1,"advisoryFunding":0.5,"advisoryBayShare":0.75,"advisorySfShareOfBay":0.25,"advisoryNonOverlap":0.8,"policyScaleHomes":8041,"policyResidual":0.02,"policyGiftContribution":0.02,"affectedPeoplePerHome":0.1,"directUtility":0.02,"spilloverPeoplePerHome":0.5,"spilloverUtility":0.001,"advisoryStart":3,"advisoryDuration":6,"policyStart":10,"policyDuration":5,"discountRate":0.03,"donorHarmBay":0,"donorHarmSfShare":0.5},"favorable":{"id":"favorable","advisoryCost":7500,"projectHomes":100,"completionDifference":0.25,"advisoryFunding":0.75,"advisoryBayShare":0.9,"advisorySfShareOfBay":0.25,"advisoryNonOverlap":0.8,"policyScaleHomes":13615,"policyResidual":0.1,"policyGiftContribution":0.05,"affectedPeoplePerHome":0.5,"directUtility":0.02,"spilloverPeoplePerHome":1,"spilloverUtility":0.005,"advisoryStart":3,"advisoryDuration":6,"policyStart":5,"policyDuration":10,"discountRate":0.03,"donorHarmBay":0,"donorHarmSfShare":0.5},"pessimistic":{"id":"pessimistic","advisoryCost":30000,"projectHomes":5,"completionDifference":0.02,"advisoryFunding":0.1,"advisoryBayShare":0.5,"advisorySfShareOfBay":0.25,"advisoryNonOverlap":0.5,"policyScaleHomes":8041,"policyResidual":0.005,"policyGiftContribution":0.002,"affectedPeoplePerHome":0.1,"directUtility":0.01,"spilloverPeoplePerHome":0.5,"spilloverUtility":0,"advisoryStart":5,"advisoryDuration":2,"policyStart":15,"policyDuration":2,"discountRate":0.03,"donorHarmBay":0,"donorHarmSfShare":0.5},"interpretation":"Central and joint stress scenarios, not a probability distribution. No tuning to a favorable ranking. DPP favorable 100 homes remains unverified; source-scale is not an estimate of HAC-produced housing. General 20% allocation fully costed with no separate quantified benefit."},"evaluated":{"version":"hac-whole-c3-portfolio-v2-v1","scope":"Whole ordinary c3 gift; partial quantified health; annual expense descriptive","weightedExpectation":null,"weightExplanation":"No calibrated scenario probabilities; central and joint stresses are not a distribution.","results":[{"id":"central","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":0.04290505485752375,"sfQ":0.031584194051427546,"restBayQ":0.011320860806096206,"bayCostPer10":23307277.040449742,"sfCostPer10":31661406.283526868,"status":"positive"},{"id":"favorable","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":4,"advisoryYears":5.031493691598312,"policyYears":7.468057574984902,"advisoryBayHomes":54,"policyBayHomes":68.075,"directAnnualPerHome":0.01,"spilloverAnnualPerHome":0.005,"advisoryDirectQ":2.7170065934630885,"advisorySpilloverQ":1.3585032967315442,"policyDirectQ":5.083880194170972,"policySpilloverQ":2.541940097085486,"advisoryBayQ":4.075509890194633,"policyBayQ":7.625820291256458,"bayQ":11.701330181451091,"sfQ":8.644697763805116,"restBayQ":3.056632417645975,"bayCostPer10":85460.36941895688,"sfCostPer10":115677.84407535288,"status":"positive"},{"id":"pessimistic","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":1,"advisoryYears":1.6752124337167675,"policyYears":1.24651537808798,"advisoryBayHomes":0.0025000000000000005,"policyBayHomes":0.08041,"directAnnualPerHome":0.001,"spilloverAnnualPerHome":0,"advisoryDirectQ":0.00000418803108429192,"advisorySpilloverQ":0,"policyDirectQ":0.00010023230155205447,"policySpilloverQ":0,"advisoryBayQ":0.00000418803108429192,"policyBayQ":0.00010023230155205447,"bayQ":0.00010442033263634638,"sfQ":0.00010127930932312745,"restBayQ":0.000003141023313218939,"bayCostPer10":9576678935.53446,"sfCostPer10":9873685026.914444,"status":"positive"},{"id":"null_implementation","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":0,"sfQ":0,"restBayQ":0,"bayCostPer10":null,"sfCostPer10":null,"status":"null"},{"id":"null_health","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0,"spilloverAnnualPerHome":0,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":0,"sfQ":0,"restBayQ":0,"bayCostPer10":null,"sfCostPer10":null,"status":"null"},{"id":"signed_shared_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":-0.0004,"spilloverAnnualPerHome":0,"advisoryDirectQ":-0.0024151169719671905,"advisorySpilloverQ":0,"policyDirectQ":-0.00444969180523661,"policySpilloverQ":0,"advisoryBayQ":-0.0024151169719671905,"policyBayQ":-0.00444969180523661,"bayQ":-0.0068648087772038,"sfQ":-0.005053471048228407,"restBayQ":-0.0018113377289753927,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"donor_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":-0.057094945142476254,"sfQ":-0.018415805948572457,"restBayQ":-0.0386791391939038,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"null_with_donor_harm","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0,"policyBayQ":0,"bayQ":-0.1,"sfQ":-0.05,"restBayQ":-0.05,"bayCostPer10":null,"sfCostPer10":null,"status":"harm"},{"id":"no_spillover","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0,"advisoryBayQ":0.012075584859835951,"policyBayQ":0.022248459026183047,"bayQ":0.034324043886019,"sfQ":0.025267355241142035,"restBayQ":0.009056688644876965,"bayCostPer10":29134096.300562177,"sfCostPer10":39576757.854408585,"status":"positive"},{"id":"no_policy_credit","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":0,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0,"policySpilloverQ":0,"advisoryBayQ":0.01509448107479494,"policyBayQ":0,"bayQ":0.01509448107479494,"sfQ":0.003773620268698735,"restBayQ":0.011320860806096204,"bayCostPer10":66249379.16347583,"sfCostPer10":264997516.6539033,"status":"positive"},{"id":"no_advisory_credit","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":0,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0,"advisorySpilloverQ":0,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0,"policyBayQ":0.02781057378272881,"bayQ":0.02781057378272881,"sfQ":0.02781057378272881,"restBayQ":0,"bayCostPer10":35957546.50056985,"sfCostPer10":35957546.50056985,"status":"positive"},{"id":"short_policy_exposure","donorCost":100000,"additionalResources":0,"cost":100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":1.24651537808798,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.00801858412416436,"policySpilloverQ":0.00200464603104109,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.01002323015520545,"bayQ":0.025117711230000388,"sfQ":0.013796850423904185,"restBayQ":0.011320860806096202,"bayCostPer10":39812544.65596405,"sfCostPer10":72480310.30817129,"status":"positive"}],"additionalResourceStress":{"id":"central","donorCost":100000,"additionalResources":1000000,"cost":1100000,"advisoryPlaces":2,"advisoryYears":5.031493691598312,"policyYears":3.4585964162080347,"advisoryBayHomes":1.2000000000000002,"policyBayHomes":3.2164,"directAnnualPerHome":0.002,"spilloverAnnualPerHome":0.0005,"advisoryDirectQ":0.012075584859835951,"advisorySpilloverQ":0.0030188962149589878,"policyDirectQ":0.022248459026183047,"policySpilloverQ":0.005562114756545762,"advisoryBayQ":0.01509448107479494,"policyBayQ":0.02781057378272881,"bayQ":0.04290505485752375,"sfQ":0.031584194051427546,"restBayQ":0.011320860806096206,"bayCostPer10":256380047.44494715,"sfCostPer10":348275469.1187955,"status":"positive"}},"sources":[{"id":"finance-index","publisher":"HAC","title":"Financial statements","url":"https://housingactioncoalition.org/financials","published":"Undated current page","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"990-2022","publisher":"San Francisco Housing Action Coalition","title":"Original 2022 Form 990","url":"https://housingactioncoalition.org/s/SFHAC-2022-990-2-1.pdf","published":"Calendar year 2022; upload date is not filing period","retrieved":"September 11, 2026","sourceType":"Original tax filing through official source; financial/program sections text-read; 2024 key tables also visually checked"},{"id":"990-2023","publisher":"San Francisco Housing Action Coalition","title":"Original 2023 Form 990","url":"https://housingactioncoalition.org/s/SFHAC-2023-990-5.pdf","published":"Calendar year 2023; upload date is not filing period","retrieved":"September 11, 2026","sourceType":"Original tax filing through official source; financial/program sections text-read; 2024 key tables also visually checked"},{"id":"990-2024","publisher":"San Francisco Housing Action Coalition","title":"Original 2024 Form 990","url":"https://housingactioncoalition.org/s/SFHAC-2024-990-2-1.pdf","published":"Calendar year 2024; upload date is not filing period","retrieved":"September 11, 2026","sourceType":"Original tax filing through official source; financial/program sections text-read; 2024 key tables also visually checked"},{"id":"c4","publisher":"Bay Area Housing Advocacy Coalition","title":"Original 2024 affiliate Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202512829349301646/IRS990","published":"Calendar year 2024; signature October 9, 2025","retrieved":"September 11, 2026","sourceType":"Original IRS filing reconstructed from e-file; relevant financial/mission text inspected via curl after browser failure"},{"id":"impact2025","publisher":"HAC","title":"2025 Impact Report","url":"https://housingactioncoalition.org/s/2025-HAC-Impact-Report-2.pdf","published":"2025 reporting year; exact publication date not stated","retrieved":"September 11, 2026","sourceType":"All 17 pages text-read; activity/revenue self-report, not independent causal evaluation"},{"id":"giving","publisher":"HAC","title":"Donation form and entity distinction","url":"https://secure.qgiv.com/for/fosfhac/","published":"Undated current form","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"work","publisher":"HAC","title":"Our work","url":"https://housingactioncoalition.org/our-work","published":"Undated current page","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"policy","publisher":"HAC","title":"Current policy portfolio","url":"https://housingactioncoalition.org/policy","published":"Undated current page; 2026 bill agenda","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"dpp","publisher":"HAC","title":"Developer Pathway Program","url":"https://housingactioncoalition.org/dpp","published":"Undated current program page","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"cohort","publisher":"HAC","title":"2026 Developer Pathway Program Collective","url":"https://housingactioncoalition.org/2026dppcollective","published":"2026 cohort","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"projects","publisher":"HAC","title":"Project support","url":"https://housingactioncoalition.org/project-support","published":"Undated current page","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"controller","publisher":"SF Controller, Office of Economic Analysis","title":"Family Zoning Plan economic impact","url":"https://media.api.sf.gov/documents/250700_economic_impact_final.pdf","published":"October 29, 2025","retrieved":"September 11, 2026","sourceType":"Original 42-page economic model; relevant production, demolition and price tables read, not a donor-effect study"},{"id":"planning","publisher":"SF Planning","title":"Family Zoning Plan implementation","url":"https://sfplanning.org/sf-family-zoning-plan","published":"Adopted December 2025; effective January 12, 2026; mutable page","retrieved":"September 11, 2026","sourceType":"Fresh primary-source inspection; limitations stated in report"},{"id":"ab610","publisher":"California Legislature","title":"Enacted AB 610, Chapter 494","url":"https://leginfo.legislature.ca.gov/faces/billNavClient.xhtml?bill_id=202520260AB610","published":"Published October 13, 2025","retrieved":"September 11, 2026","sourceType":"Final enacted disclosure provision read; explicitly does not prohibit new constraints"},{"id":"public-ta","publisher":"ABAG","title":"AB 130 and SB 131 implementation resources","url":"https://www.abag.ca.gov/technical-assistance/assembly-bill-ab-130-and-senate-bill-sb-131","published":"2025 reforms; mutable resource page","retrieved":"September 11, 2026","sourceType":"Official indexed description only; full page access failed/403. Do not claim full review"},{"id":"signed","publisher":"Governor of California","title":"Housing and CEQA reforms signed","url":"https://www.gov.ca.gov/2025/06/30/governor-newsom-signs-into-law-groundbreaking-reforms-to-build-more-housing-affordability/","published":"June 30, 2025","retrieved":"September 11, 2026","sourceType":"Official signing notice/indexed source; establishes historical baseline, not HAC attribution"},{"id":"fire","publisher":"San José Fire Department","title":"Supplemental building standards memorandum","url":"https://sanjose.legistar.com/gateway.aspx?ID=f73d2751-c5e3-4e85-b433-475fb930cbe9.pdf&M=F","published":"October 28, 2025","retrieved":"September 11, 2026","sourceType":"Original four-page staff memorandum; technical baseline, not final 2026 single-stair outcome"},{"id":"supply","publisher":"Federal Reserve Bank of Philadelphia — Asquith, Mast and Reed","title":"Supply Shock Versus Demand Shock","url":"https://www.philadelphiafed.org/community-development/housing-and-neighborhoods/supply-shock-versus-demand-shock-the-local-effects-of-new-housing-in-low-income-areas","published":"February 2020","retrieved":"September 11, 2026","sourceType":"Primary working-paper summary read; full 17.9MB PDF refused by browser and not downloaded"},{"id":"bentley","publisher":"American Journal of Epidemiology — Bentley et al.","title":"Housing affordability and mental health","url":"https://pubmed.ncbi.nlm.nih.gov/21821543/","published":"Online August 5, 2011; issue October 1, 2011","retrieved":"September 11, 2026","sourceType":"Primary abstract inspected; no SF-36-to-utility conversion established"},{"id":"denary","publisher":"SSM Population Health — Denary et al.","title":"Does rental assistance improve mental health?","url":"https://pubmed.ncbi.nlm.nih.gov/34144434/","published":"2021","retrieved":"Inherited September 11, 2026 bridge; failed fresh reopening explicitly marked","sourceType":"Inherited primary abstract check from immediately preceding SPUR evidence bridge; present reopen yielded no text"}],"rankingStatistic":"central partial-health scenario","verifiedMarginalFundingOffer":null,"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"current.evaluated.historical.results.0.bayCostPer10":2330727.7040449744,"current.evaluated.historical.results.0.sfCostPer10":3166140.6283526868,"current.evaluated.historical.results.1.bayCostPer10":8546.036941895687,"current.evaluated.historical.results.1.sfCostPer10":11567.784407535288,"current.evaluated.historical.results.2.bayCostPer10":957667893.553446,"current.evaluated.historical.results.2.sfCostPer10":987368502.6914444,"current.evaluated.historical.results.3.bayCostPer10":null,"current.evaluated.historical.results.3.sfCostPer10":null,"current.evaluated.historical.results.4.bayCostPer10":null,"current.evaluated.historical.results.4.sfCostPer10":null,"current.evaluated.historical.results.5.bayCostPer10":null,"current.evaluated.historical.results.5.sfCostPer10":null,"current.evaluated.historical.results.6.bayCostPer10":null,"current.evaluated.historical.results.6.sfCostPer10":null,"current.evaluated.historical.results.7.bayCostPer10":null,"current.evaluated.historical.results.7.sfCostPer10":null,"current.evaluated.historical.results.8.bayCostPer10":2913409.630056218,"current.evaluated.historical.results.8.sfCostPer10":3957675.7854408585,"current.evaluated.historical.results.9.bayCostPer10":6624937.916347583,"current.evaluated.historical.results.9.sfCostPer10":26499751.66539033,"current.evaluated.historical.results.10.bayCostPer10":3595754.650056985,"current.evaluated.historical.results.10.sfCostPer10":3595754.650056985,"current.evaluated.historical.results.11.bayCostPer10":3981254.465596405,"current.evaluated.historical.results.11.sfCostPer10":7248031.030817129,"current.evaluated.historical.additionalResourceStress.bayCostPer10":25638004.744494714,"current.evaluated.historical.additionalResourceStress.sfCostPer10":34827546.911879554,"evaluated.results.0.bayCostPer10":2330727.7040449744,"evaluated.results.0.sfCostPer10":3166140.6283526868,"evaluated.results.1.bayCostPer10":8546.036941895687,"evaluated.results.1.sfCostPer10":11567.784407535288,"evaluated.results.2.bayCostPer10":957667893.553446,"evaluated.results.2.sfCostPer10":987368502.6914444,"evaluated.results.3.bayCostPer10":null,"evaluated.results.3.sfCostPer10":null,"evaluated.results.4.bayCostPer10":null,"evaluated.results.4.sfCostPer10":null,"evaluated.results.5.bayCostPer10":null,"evaluated.results.5.sfCostPer10":null,"evaluated.results.6.bayCostPer10":null,"evaluated.results.6.sfCostPer10":null,"evaluated.results.7.bayCostPer10":null,"evaluated.results.7.sfCostPer10":null,"evaluated.results.8.bayCostPer10":2913409.630056218,"evaluated.results.8.sfCostPer10":3957675.7854408585,"evaluated.results.9.bayCostPer10":6624937.916347583,"evaluated.results.9.sfCostPer10":26499751.66539033,"evaluated.results.10.bayCostPer10":3595754.650056985,"evaluated.results.10.sfCostPer10":3595754.650056985,"evaluated.results.11.bayCostPer10":3981254.465596405,"evaluated.results.11.sfCostPer10":7248031.030817129,"evaluated.additionalResourceStress.bayCostPer10":25638004.744494714,"evaluated.additionalResourceStress.sfCostPer10":34827546.911879554},"explanation":"DALY is our one-year comparison unit. QALY-based health gains and income-welfare equivalents retain their original assumptions; they are not measured clinical DALYs."}}