{"version":"newdoor-finite-positive-row-net-household-20261004","ordinaryDonation":{"inputs":{"id":"unidentifiedOrdinaryDonation","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":null,"sfResidentShare":null,"bayResidentShare":null,"health":{"utilityGain":null,"effectiveYears":null,"delayYears":0,"independentShare":null},"income":null,"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Unknown ordinary donation EV; no positive central evidence claim"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"unidentifiedOrdinaryDonation","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":null,"grossIncomeHealthyYearEquivalent":null,"causedHealthQaly":null,"causedIncomeHealthyYearEquivalent":null,"healthQalyPerOffer":null,"incomeHealthyYearEquivalentPerOffer":null,"sfHealthQaly":null,"bayHealthQaly":null,"sfIncomeHealthyYearEquivalent":null,"bayIncomeHealthyYearEquivalent":null,"sfCombinedHealthyYearEquivalent":null,"restBayCombinedHealthyYearEquivalent":null,"bayIncludingSfCombinedHealthyYearEquivalent":null,"allResidenceCombinedHealthyYearEquivalent":null,"sfUsdPer10HealthQaly":null,"bayUsdPer10HealthQaly":null,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":null,"periodLedgers":null,"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},"reference":{"inputs":{"id":"finiteCourseWorkingPrior","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"finiteCourseWorkingPrior","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.06606206924402404,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.029727931159810816,"bayIncomeHealthyYearEquivalent":-0.06606206924402404,"sfCombinedHealthyYearEquivalent":-0.029235743659810815,"restBayCombinedHealthyYearEquivalent":-0.03573257558421322,"bayIncludingSfCombinedHealthyYearEquivalent":-0.06496831924402403,"allResidenceCombinedHealthyYearEquivalent":-0.06496831924402403,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},"cases":[{"inputs":{"id":"unidentifiedOrdinaryDonation","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":null,"sfResidentShare":null,"bayResidentShare":null,"health":{"utilityGain":null,"effectiveYears":null,"delayYears":0,"independentShare":null},"income":null,"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Unknown ordinary donation EV; no positive central evidence claim"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"unidentifiedOrdinaryDonation","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":null,"grossIncomeHealthyYearEquivalent":null,"causedHealthQaly":null,"causedIncomeHealthyYearEquivalent":null,"healthQalyPerOffer":null,"incomeHealthyYearEquivalentPerOffer":null,"sfHealthQaly":null,"bayHealthQaly":null,"sfIncomeHealthyYearEquivalent":null,"bayIncomeHealthyYearEquivalent":null,"sfCombinedHealthyYearEquivalent":null,"restBayCombinedHealthyYearEquivalent":null,"bayIncludingSfCombinedHealthyYearEquivalent":null,"allResidenceCombinedHealthyYearEquivalent":null,"sfUsdPer10HealthQaly":null,"bayUsdPer10HealthQaly":null,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":null,"periodLedgers":null,"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"finiteCourseWorkingPrior","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"finiteCourseWorkingPrior","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.06606206924402404,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.029727931159810816,"bayIncomeHealthyYearEquivalent":-0.06606206924402404,"sfCombinedHealthyYearEquivalent":-0.029235743659810815,"restBayCombinedHealthyYearEquivalent":-0.03573257558421322,"bayIncludingSfCombinedHealthyYearEquivalent":-0.06496831924402403,"allResidenceCombinedHealthyYearEquivalent":-0.06496831924402403,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"nullAdditionality","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"nullAdditionality","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0,"causedIncomeHealthyYearEquivalent":0,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0,"bayHealthQaly":0,"sfIncomeHealthyYearEquivalent":0,"bayIncomeHealthyYearEquivalent":0,"sfCombinedHealthyYearEquivalent":0,"restBayCombinedHealthyYearEquivalent":0,"bayIncludingSfCombinedHealthyYearEquivalent":0,"allResidenceCombinedHealthyYearEquivalent":0,"sfUsdPer10HealthQaly":null,"bayUsdPer10HealthQaly":null,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"nullAdditionalityIndependentHarm","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0.001,"restBay":0.001,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"nullAdditionalityIndependentHarm","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0,"causedIncomeHealthyYearEquivalent":0,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":-0.001,"bayHealthQaly":-0.002,"sfIncomeHealthyYearEquivalent":0,"bayIncomeHealthyYearEquivalent":0,"sfCombinedHealthyYearEquivalent":-0.001,"restBayCombinedHealthyYearEquivalent":-0.001,"bayIncludingSfCombinedHealthyYearEquivalent":-0.002,"allResidenceCombinedHealthyYearEquivalent":-0.002,"sfUsdPer10HealthQaly":null,"bayUsdPer10HealthQaly":null,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"nullIncomeNet","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":1267.0526666666672},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":633.5263333333336},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":53.333333333333336}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"nullIncomeNet","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":0,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":0,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":0,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":0,"bayIncomeHealthyYearEquivalent":0,"sfCombinedHealthyYearEquivalent":0.0004921875000000001,"restBayCombinedHealthyYearEquivalent":0.0006015625,"bayIncludingSfCombinedHealthyYearEquivalent":0.00109375,"allResidenceCombinedHealthyYearEquivalent":0.00109375,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":2031746031.7460313,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":914285714.2857141,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":1267.0526666666672,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,1267.0526666666672,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":4473.540666666668,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":0,"healthyYearEquivalent":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":633.5263333333336,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,633.5263333333336,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":2236.770333333334,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":0,"healthyYearEquivalent":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":53.333333333333336,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,53.333333333333336,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":53.333333333333336,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":0,"healthyYearEquivalent":0}],"expectedNetCashChangeUsd":2700.1244000000006,"expectedNetResourceEquivalentChangeUsd":0,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":0}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"adverseTimeBurden","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":-0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"adverseTimeBurden","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":-0.0021875,"grossIncomeHealthyYearEquivalent":-0.5202800291921591,"causedHealthQaly":-0.00109375,"causedIncomeHealthyYearEquivalent":-0.26014001459607955,"healthQalyPerOffer":-0.000625,"incomeHealthyYearEquivalentPerOffer":-0.14865143691204546,"sfHealthQaly":-0.0004921875000000001,"bayHealthQaly":-0.00109375,"sfIncomeHealthyYearEquivalent":-0.1170630065682358,"bayIncomeHealthyYearEquivalent":-0.26014001459607955,"sfCombinedHealthyYearEquivalent":-0.11755519406823581,"restBayCombinedHealthyYearEquivalent":-0.14367857052784375,"bayIncludingSfCombinedHealthyYearEquivalent":-0.26123376459607955,"allResidenceCombinedHealthyYearEquivalent":-0.26123376459607955,"sfUsdPer10HealthQaly":null,"bayUsdPer10HealthQaly":null,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-4872],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":4872,"netResourceEquivalentChangeUsd":-3386.2895000000003,"healthyYearEquivalent":-0.2486636038505368},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-2436],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-1693.1447500000002,"healthyYearEquivalent":-0.11407306326423912},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":8,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-80],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":80,"netResourceEquivalentChangeUsd":-80,"healthyYearEquivalent":-0.005016741113097457}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-2055.7737,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":2947.2,"healthyYearEquivalentPerOfferedHousehold":-0.14865143691204546}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"adverseEarningsTail","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]},{"years":3,"delayYears":0.5,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"laterLoss","probability":1,"paidHours":0,"hourlyWageUsd":0,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":0,"timeValueUsd":0,"otherHouseholdNetChangeUsd":-1500}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"adverseEarningsTail","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.4494267362984938,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.2247133681492469,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.1284076389424268,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.1011210156671611,"bayIncomeHealthyYearEquivalent":-0.2247133681492469,"sfCombinedHealthyYearEquivalent":-0.1006288281671611,"restBayCombinedHealthyYearEquivalent":-0.12299078998208579,"bayIncludingSfCombinedHealthyYearEquivalent":-0.22361961814924688,"allResidenceCombinedHealthyYearEquivalent":-0.22361961814924688,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802},{"years":3,"delayYears":0.5,"branches":[{"id":"laterLoss","probability":1,"paidHours":0,"hourlyWageUsd":0,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":0,"timeValueUsd":0,"otherHouseholdNetChangeUsd":-1500,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,-1500,0],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":-1500,"timeOpportunityUsd":0,"netResourceEquivalentChangeUsd":-1500,"healthyYearEquivalent":-0.09065788508869876}],"expectedNetCashChangeUsd":-1500,"expectedNetResourceEquivalentChangeUsd":-1500,"expectedGrossPaidWagesUsd":0,"expectedTimeOpportunityUsd":0,"healthyYearEquivalentPerOfferedHousehold":-0.09065788508869876}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"positiveLowDisplacement","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.005,"effectiveYears":0.5,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":500,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":250,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"positiveLowDisplacement","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.00875,"grossIncomeHealthyYearEquivalent":0.27123335849417884,"causedHealthQaly":0.004375,"causedIncomeHealthyYearEquivalent":0.13561667924708942,"healthQalyPerOffer":0.0025,"incomeHealthyYearEquivalentPerOffer":0.07749524528405109,"sfHealthQaly":0.0019687500000000004,"bayHealthQaly":0.004375,"sfIncomeHealthyYearEquivalent":0.061027505661190244,"bayIncomeHealthyYearEquivalent":0.13561667924708942,"sfCombinedHealthyYearEquivalent":0.06299625566119024,"restBayCombinedHealthyYearEquivalent":0.07699542358589917,"bayIncludingSfCombinedHealthyYearEquivalent":0.1399916792470894,"allResidenceCombinedHealthyYearEquivalent":0.1399916792470894,"sfUsdPer10HealthQaly":507936507.9365078,"bayUsdPer10HealthQaly":228571428.57142854,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":15873959.325110564,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":7143281.696299754,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":500,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-206.49329999999998,-500,-300,0,-1218],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":206.49329999999998,"netCashChangeUsd":5188.3057,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":2249.5281999999997,"healthyYearEquivalent":0.12886286070496641},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":250,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-103.24664999999999,-250,-150,0,-609],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":103.24664999999999,"netCashChangeUsd":2594.15285,"timeOpportunityUsd":609,"netResourceEquivalentChangeUsd":1124.7640999999999,"healthyYearEquivalent":0.06719563889612362},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0.03,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":2,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-20],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":20,"netResourceEquivalentChangeUsd":-20,"healthyYearEquivalent":-0.0012510428255227651}],"expectedNetCashChangeUsd":3112.98342,"expectedNetResourceEquivalentChangeUsd":1343.7169199999998,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":736.8,"healthyYearEquivalentPerOfferedHousehold":0.07749524528405109}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"oaklandWorksiteWageStress","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":17.34,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":17.34,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":17.34,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"oaklandWorksiteWageStress","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.19531471113645776,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.09765735556822888,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.05580420318184508,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.043945810005702995,"bayIncomeHealthyYearEquivalent":-0.09765735556822888,"sfCombinedHealthyYearEquivalent":-0.043453622505703,"restBayCombinedHealthyYearEquivalent":-0.05310998306252588,"bayIncludingSfCombinedHealthyYearEquivalent":-0.09656360556822888,"allResidenceCombinedHealthyYearEquivalent":-0.09656360556822888,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":12781.314,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":17.34,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6086.34,-608.634,-608.634,-2000,-300,0,-2436],"grossPaidWagesUsd":6086.34,"takeHomeAfterTaxUsd":5477.706,"benefitDisplacementUsd":608.634,"netCashChangeUsd":2569.072,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-1388.513,"healthyYearEquivalent":-0.09222716713588765},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":17.34,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3043.17,-304.317,-304.317,-1000,-150,0,-1218],"grossPaidWagesUsd":3043.17,"takeHomeAfterTaxUsd":2738.853,"benefitDisplacementUsd":304.317,"netCashChangeUsd":1284.536,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-694.2565,"healthyYearEquivalent":-0.04469683414580228},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":17.34,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1541.4432000000002,"expectedNetResourceEquivalentChangeUsd":-845.1078,"expectedGrossPaidWagesUsd":3651.804,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.05580420318184508}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"noIndependentIncomeIncrement","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"noIndependentIncomeIncrement","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-1.0915834855346107,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.5457917427673054,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.3118809958670316,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.2456062842452874,"bayIncomeHealthyYearEquivalent":-0.5457917427673054,"sfCombinedHealthyYearEquivalent":-0.24511409674528742,"restBayCombinedHealthyYearEquivalent":-0.29958389602201796,"bayIncludingSfCombinedHealthyYearEquivalent":-0.5446979927673054,"allResidenceCombinedHealthyYearEquivalent":-0.5446979927673054,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-6112.622,"healthyYearEquivalent":-0.5340719343963977},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-3056.311,"healthyYearEquivalent":-0.22046887942045976},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-3679.5732000000003,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.3118809958670316}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"outsideBayResidenceStress","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.35,"bayResidentShare":0.8,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"outsideBayResidenceStress","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.06606206924402404,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0.0003828125,"bayHealthQaly":0.0008750000000000001,"sfIncomeHealthyYearEquivalent":-0.02312172423540841,"bayIncomeHealthyYearEquivalent":-0.052849655395219235,"sfCombinedHealthyYearEquivalent":-0.022738911735408412,"restBayCombinedHealthyYearEquivalent":-0.029235743659810815,"bayIncludingSfCombinedHealthyYearEquivalent":-0.05197465539521923,"allResidenceCombinedHealthyYearEquivalent":-0.06496831924402403,"sfUsdPer10HealthQaly":2612244897.9591837,"bayUsdPer10HealthQaly":1142857142.8571427,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"extraResourceStress","scope":"donation","budgetUsd":100000,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":100000,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"extraResourceStress","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"donation","budgetUsd":100000,"donorCostUsd":100000,"annualWorkBudgetUsd":null,"offeredPlaces":3.5,"unassessedAllocationUsd":30000.000000000004,"grossHealthQaly":0.0021875,"grossIncomeHealthyYearEquivalent":-0.13212413848804808,"causedHealthQaly":0.00109375,"causedIncomeHealthyYearEquivalent":-0.06606206924402404,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0.0004921875000000001,"bayHealthQaly":0.00109375,"sfIncomeHealthyYearEquivalent":-0.029727931159810816,"bayIncomeHealthyYearEquivalent":-0.06606206924402404,"sfCombinedHealthyYearEquivalent":-0.029235743659810815,"restBayCombinedHealthyYearEquivalent":-0.03573257558421322,"bayIncludingSfCombinedHealthyYearEquivalent":-0.06496831924402403,"allResidenceCombinedHealthyYearEquivalent":-0.06496831924402403,"sfUsdPer10HealthQaly":2031746031.7460313,"bayUsdPer10HealthQaly":914285714.2857141,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":14454.530999999999,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}},{"inputs":{"id":"annualWorkConditionalScale","scope":"annualWork","budgetUsd":6505120,"allocationShares":{"employment":0.7,"education":0.15,"careerAdditional":0.1,"reserveStrategy":0.05},"costPerOfferedPlaceUsd":20000,"serviceAdditionality":0.5,"sfResidentShare":0.45,"bayResidentShare":1,"health":{"utilityGain":0.0025,"effectiveYears":0.25,"delayYears":0,"independentShare":1},"income":{"householdSize":3,"uniqueHouseholdsPerOfferedPlace":1,"independentShare":0.75,"periods":[{"years":0.5,"delayYears":0,"baselineAnnualHouseholdResourcesUsd":24000,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0}]}]},"discountRate":0.03,"independentGiftHarm":{"sf":0,"restBay":0,"outsideBay":0},"externalResourceNetUsd":null,"unknownChannels":["education and career effects outside modeled employment cohort","all-funder marginal resources","displacement of other people/jobs/services","income-health overlap","true prospective allocation/additionality/residence","effect distribution and sustained earnings"],"evidenceStatus":"Conditional partial assessed-channel comparison; every unobserved number is an explicit prior"},"result":{"version":"newdoor-finite-positive-row-net-household-20261004","id":"annualWorkConditionalScale","classification":"Partial finite conditional comparison; positive credits adjusted before netting, all negative burdens full","scope":"annualWork","budgetUsd":6505120,"donorCostUsd":null,"annualWorkBudgetUsd":6505120,"offeredPlaces":227.6792,"unassessedAllocationUsd":1951536.0000000002,"grossHealthQaly":0.1422995,"grossIncomeHealthyYearEquivalent":-8.594833757613713,"causedHealthQaly":0.07114975,"causedIncomeHealthyYearEquivalent":-4.297416878806857,"healthQalyPerOffer":0.000625,"incomeHealthyYearEquivalentPerOffer":-0.03774975385372802,"sfHealthQaly":0.0320173875,"bayHealthQaly":0.07114975,"sfIncomeHealthyYearEquivalent":-1.9338375954630855,"bayIncomeHealthyYearEquivalent":-4.297416878806857,"sfCombinedHealthyYearEquivalent":-1.9018202079630855,"restBayCombinedHealthyYearEquivalent":-2.324446920843771,"bayIncludingSfCombinedHealthyYearEquivalent":-4.226267128806857,"allResidenceCombinedHealthyYearEquivalent":-4.226267128806857,"sfUsdPer10HealthQaly":2031746031.7460318,"bayUsdPer10HealthQaly":914285714.2857143,"sfUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"bayUsdPer10ConditionalCombinedHealthyYearEquivalent":null,"extraResourceStressBayUsdPer10":null,"expectedGrossProgramWageTransfersUsd":940284.5869872001,"periodLedgers":[{"years":0.5,"delayYears":0,"branches":[{"id":"fullDose","probability":0.5,"paidHours":351,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":2000,"uncoveredTravelChildcareUsd":300,"incrementalTimeHours":609,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[6883.11,-688.311,-688.311,-2000,-300,0,-2436],"grossPaidWagesUsd":6883.11,"takeHomeAfterTaxUsd":6194.799,"benefitDisplacementUsd":688.311,"netCashChangeUsd":3206.4880000000003,"timeOpportunityUsd":2436,"netResourceEquivalentChangeUsd":-950.2895000000003,"healthyYearEquivalent":-0.061876815946847574},{"id":"partialDose","probability":0.2,"paidHours":175.5,"hourlyWageUsd":19.61,"taxShare":0.1,"benefitDisplacementShare":0.1,"counterfactualTakeHomeUsd":1000,"uncoveredTravelChildcareUsd":150,"incrementalTimeHours":304.5,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[3441.555,-344.1555,-344.1555,-1000,-150,0,-1218],"grossPaidWagesUsd":3441.555,"takeHomeAfterTaxUsd":3097.3995,"benefitDisplacementUsd":344.1555,"netCashChangeUsd":1603.2440000000001,"timeOpportunityUsd":1218,"netResourceEquivalentChangeUsd":-475.14475000000016,"healthyYearEquivalent":-0.03030046547781722},{"id":"noPaidDose","probability":0.3,"paidHours":0,"hourlyWageUsd":19.61,"taxShare":0,"benefitDisplacementShare":0,"counterfactualTakeHomeUsd":0,"uncoveredTravelChildcareUsd":0,"incrementalTimeHours":10,"timeValueUsd":4,"otherHouseholdNetChangeUsd":0,"positiveIndependentShare":0.75,"signedResourceRows":[0,0,0,0,0,0,-40],"grossPaidWagesUsd":0,"takeHomeAfterTaxUsd":0,"benefitDisplacementUsd":0,"netCashChangeUsd":0,"timeOpportunityUsd":40,"netResourceEquivalentChangeUsd":-40,"healthyYearEquivalent":-0.0025041759491359747}],"expectedNetCashChangeUsd":1923.8928,"expectedNetResourceEquivalentChangeUsd":-582.1737000000002,"expectedGrossPaidWagesUsd":4129.866,"expectedTimeOpportunityUsd":1473.6,"healthyYearEquivalentPerOfferedHousehold":-0.03774975385372802}],"socialResourceCostUsd":null,"ordinaryDonationExpectedValue":null,"ordinaryDonationEVStatus":"Unidentified: unassessed channels and current marginal/counterfactual resources remain unknown; scenario is not a probability-weighted donation EV.","perspective":"Entire budget donor/annual cash cost, including transfer wages, is counted once. This is not full societal resource cost. Labor/time burdens reduce participant resource-equivalent gain; employer output, external public/volunteer inputs and displaced nonparticipants remain unpriced.","units":"HealthQaly is conditional health only. Income and combined units are normative CG healthy-year equivalents, never clinical QALYs."}}],"historicalPortfolio":{"capturedAt":"2026-10-04T20:21:41.247Z","model":{"schemaVersion":"1.0.0","modelId":"newdoor-unrestricted-portfolio-v1","reviewDate":"2026-09-08","status":"Independently accepted conditional whole-organization partial-health estimate","organization":"New Door Ventures","giftUsd":100000,"scope":"One marginal unrestricted gift across employment, education, career support and strategy/reserve; whole gift costed, only employment health quantified. Existing organization revision, no new count.","financialContext":{"period":"Calendar 2025","totalExpenses":6505120,"programExpenses":5078730,"employmentSf":1843419,"employmentOakland":1784535,"employmentSanJose":427257,"education":572181,"transitionServices":451338,"fundraising":1038613,"generalAdministration":387777,"governmentGrants":1438580,"operatingNetAssetChange":-2005878,"totalNetAssetChange":-1804022,"source":"audit","meaning":"Historical functional expenditures and existing finance, not prospective allocation or marginal price. Never divide CY2025 costs by FY2024–25 DCYF participants."},"allocationBasis":"Central 70% integrated employment,15% education,10% additional career,5% strategy/reserve is judgment. Combined employment is about79.85% of historical program expenditure; current integrated strategy and separate streams justify a broad range, not a measured next-gift forecast. Overhead embedded in course allowances and other allocations once.","unit":"An offered six-month employment place, including wages, weekly support, training, supervision, transport and allocated shared overhead. Any education/career input required for this modeled core is inside its cost; separate buckets represent other provision only.","healthBasis":"Retains existing subjective .005/.02/.001 utility, effective years .5/.75/.25 and funding .5/.75/.25; not direct imported youth trial effects. Offered-place average already includes noncompletion. No second engagement multiplier.","duration":"All health within one year of offer. Effective years integrate onset, decay and any within-year discount; .75 favorable is not .75 years added after the year. No lifelong employment, mortality or credential health gain.","geography":"All modeled benefits assumed among Bay residents; SF share .45/.60/.25 is judgment loosely informed by SF employment accounting about45.46% of all employment costs, not measured residence. Remainder includes Oakland/San Jose/other Bay. Bay includes SF, same gift.","additionality":"Access preserved or expanded because of gift versus already funded services, alternative providers and replacement of public/private commitments. Not completion or employment placement.","costPerspective":"Entire $100K gift paid in every case, including unquantified/reserve shares. Cost allowances include shared operations once. Extra-resource stress adds hypothetical $100K net resources, not a measured societal cost; especially not claimed induced under no additionality. Wages are donor costs but transfers in some resource perspectives; do not subtract their full amount without pricing participant labor/time and employer production.","overlap":"Single averaged health change for integrated employment/support cohort; no added QALYs from education certificates, career placements, wages, referrals or partner-clinic outcomes. Education/career spending outside core stays health-unquantified; no assumption all participants are distinct.","nullHarm":"Signed shared utility scales with additionality. Independent donor-specific harm remains outside it. Nonpositive QALYs have null ratios, not apparent bargains. Null/harm demonstrate boundaries, not observed event rates.","fundingRoom":{"verifiedUsd":null,"currentOffer":false,"missing":"Program mix, consistent dose, all-funder marginal ledger, resident mix, live capacity, and no-gift continuation/alternative service"},"formula":"Bay gross=(employment allocation / full offered-place cost)*utility*effective years*additionality. SF=Bay gross*SFshare−independent SF harm; restBay=Bay gross*(1−SFshare)−independent restBay harm; Bay=SF+restBay. USD/10=10*whole gift/netQ if positive.","scenarios":[{"id":"central","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0.004375,"sfNetQaly":0.0019687500000000004,"restBayNetQaly":0.0024062500000000004,"bayIncludingSfNetQaly":0.004375,"sfUsdPer10Qaly":507936507.9365078,"bayUsdPer10Qaly":228571428.57142854,"sfExtraResourceStressUsdPer10Qaly":1015873015.8730156,"bayExtraResourceStressUsdPer10Qaly":457142857.1428571}},{"id":"favorable","allocations":{"employment":80000,"education":10000,"careerAdditional":5000,"reserveStrategy":5000},"costPerOfferedPlace":12000,"utilityGain":0.02,"effectiveYears":0.75,"additionality":0.75,"sfResidentShare":0.6,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":6.666666666666667,"healthUnquantifiedAllocationUsd":20000,"grossBayQaly":0.07500000000000001,"sfNetQaly":0.045000000000000005,"restBayNetQaly":0.030000000000000006,"bayIncludingSfNetQaly":0.07500000000000001,"sfUsdPer10Qaly":22222222.22222222,"bayUsdPer10Qaly":13333333.333333332,"sfExtraResourceStressUsdPer10Qaly":44444444.44444444,"bayExtraResourceStressUsdPer10Qaly":26666666.666666664}},{"id":"pessimisticPositive","allocations":{"employment":50000,"education":20000,"careerAdditional":15000,"reserveStrategy":15000},"costPerOfferedPlace":30000,"utilityGain":0.001,"effectiveYears":0.25,"additionality":0.25,"sfResidentShare":0.25,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":1.6666666666666667,"healthUnquantifiedAllocationUsd":50000,"grossBayQaly":0.00010416666666666667,"sfNetQaly":0.00002604166666666667,"restBayNetQaly":0.000078125,"bayIncludingSfNetQaly":0.00010416666666666667,"sfUsdPer10Qaly":38400000000,"bayUsdPer10Qaly":9600000000,"sfExtraResourceStressUsdPer10Qaly":76800000000,"bayExtraResourceStressUsdPer10Qaly":19200000000}},{"id":"nullAdditionality","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"nullHealthEffect","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"sharedHealthHarm","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":-0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":-0.004375,"sfNetQaly":-0.0019687500000000004,"restBayNetQaly":-0.0024062500000000004,"bayIncludingSfNetQaly":-0.004375,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"nullAdditionalityDonorHarm","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0,"sfResidentShare":0.45,"donorHarmSf":0.001,"donorHarmRestBay":0.001,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":-0.001,"restBayNetQaly":-0.001,"bayIncludingSfNetQaly":-0.002,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"allEmploymentAllocationStress","allocations":{"employment":100000,"education":0,"careerAdditional":0,"reserveStrategy":0},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":5,"healthUnquantifiedAllocationUsd":0,"grossBayQaly":0.00625,"sfNetQaly":0.0028125000000000003,"restBayNetQaly":0.0034375000000000005,"bayIncludingSfNetQaly":0.00625,"sfUsdPer10Qaly":355555555.5555555,"bayUsdPer10Qaly":160000000,"sfExtraResourceStressUsdPer10Qaly":711111111.111111,"bayExtraResourceStressUsdPer10Qaly":320000000}}],"sources":[{"id":"audit","publisher":"New Door Ventures / SD Mayer & Associates","title":"2025 audited financial statements","url":"https://www.newdoor.org/wp-content/uploads/2026/07/NDV-2025-Audit-Report.pdf","date":"Year ended December 31, 2025; signed June 12, 2026","scope":"Full PDF text downloaded directly into memory and extracted; printed pages 4–5 financials, 7–8 strategy, 10 noncash, 13 liquidity. No marginal price.","accessed":"September 8, 2026"},{"id":"programs","publisher":"New Door Ventures","title":"What We Do","url":"https://www.newdoor.org/what-we-do/","date":"Undated current page","scope":"Current program identity; no health effect inferred from promotional outcomes.","accessed":"September 8, 2026"},{"id":"employment","publisher":"New Door Ventures","title":"Employment Program","url":"https://www.newdoor.org/what-we-do/employment-program/","date":"Undated current page","scope":"Six-month headline versus three-month-plus FAQ; paid hours and weekly support, not confirmed marginal capacity.","accessed":"September 8, 2026"},{"id":"education","publisher":"New Door Ventures","title":"Education Program","url":"https://www.newdoor.org/what-we-do/education/","date":"Undated current page","scope":"High-school-equivalency instruction, stipends, transport and fees; not QALYs.","accessed":"September 8, 2026"},{"id":"career","publisher":"New Door Ventures","title":"Career Services","url":"https://www.newdoor.org/career-services/","date":"Undated current page","scope":"Open to graduates and others; not automatically same cohort.","accessed":"September 8, 2026"},{"id":"strategy","publisher":"New Door Ventures","title":"Program Director, SF Employment Program","url":"https://www.newdoor.org/get-involved/join-our-team/programs-director-san-francisco-employment-program/","date":"Undated current posting","scope":"Vision 2030 strengthened SF pathway; future implementation, not achieved outcomes.","accessed":"September 8, 2026"},{"id":"ips","publisher":"UK Department for Work and Pensions","title":"Estimates of IPS impact over 12 months","url":"https://www.gov.uk/government/publications/health-led-trials-impact-evaluation-reports/estimates-of-the-impact-of-ips-over-12-months-health-led-employment-trial-evaluation","date":"July 2023; updated April 8, 2024","scope":"External adult health-selected trial, small endpoint utility, not youth causal coefficient or accumulated QALYs.","accessed":"September 8, 2026"},{"id":"jobs","publisher":"UK Department for Work and Pensions","title":"Group Work/JOBS II cost-benefit technical report","url":"https://www.gov.uk/government/publications/an-evaluation-of-the-group-work-jobs-ii-trial/cost-benefit-analysis-technical-report","date":"2021; updated May 17, 2022","scope":"Null mean EQ5D counterweight; not proof every youth program is ineffective.","accessed":"September 8, 2026"},{"id":"giving","publisher":"New Door Ventures","title":"Financial disclosures and official donation route","url":"https://www.newdoor.org/who-we-are/financials/","date":"Undated current page","scope":"General giving option, not restricted marginal program offer.","accessed":"September 8, 2026"}]},"worlds":[{"id":"central","inputs":{"id":"central","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0.004375,"sfNetQaly":0.0019687500000000004,"restBayNetQaly":0.0024062500000000004,"bayIncludingSfNetQaly":0.004375,"sfUsdPer10Qaly":507936507.9365078,"bayUsdPer10Qaly":228571428.57142854,"sfExtraResourceStressUsdPer10Qaly":1015873015.8730156,"bayExtraResourceStressUsdPer10Qaly":457142857.1428571}},"output":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0.004375,"sfNetQaly":0.0019687500000000004,"restBayNetQaly":0.0024062500000000004,"bayIncludingSfNetQaly":0.004375,"sfUsdPer10Qaly":507936507.9365078,"bayUsdPer10Qaly":228571428.57142854,"sfExtraResourceStressUsdPer10Qaly":1015873015.8730156,"bayExtraResourceStressUsdPer10Qaly":457142857.1428571}},{"id":"favorable","inputs":{"id":"favorable","allocations":{"employment":80000,"education":10000,"careerAdditional":5000,"reserveStrategy":5000},"costPerOfferedPlace":12000,"utilityGain":0.02,"effectiveYears":0.75,"additionality":0.75,"sfResidentShare":0.6,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":6.666666666666667,"healthUnquantifiedAllocationUsd":20000,"grossBayQaly":0.07500000000000001,"sfNetQaly":0.045000000000000005,"restBayNetQaly":0.030000000000000006,"bayIncludingSfNetQaly":0.07500000000000001,"sfUsdPer10Qaly":22222222.22222222,"bayUsdPer10Qaly":13333333.333333332,"sfExtraResourceStressUsdPer10Qaly":44444444.44444444,"bayExtraResourceStressUsdPer10Qaly":26666666.666666664}},"output":{"offeredPlaces":6.666666666666667,"healthUnquantifiedAllocationUsd":20000,"grossBayQaly":0.075,"sfNetQaly":0.045,"restBayNetQaly":0.03,"bayIncludingSfNetQaly":0.075,"sfUsdPer10Qaly":22222222.222222224,"bayUsdPer10Qaly":13333333.333333334,"sfExtraResourceStressUsdPer10Qaly":44444444.44444445,"bayExtraResourceStressUsdPer10Qaly":26666666.666666668}},{"id":"pessimisticPositive","inputs":{"id":"pessimisticPositive","allocations":{"employment":50000,"education":20000,"careerAdditional":15000,"reserveStrategy":15000},"costPerOfferedPlace":30000,"utilityGain":0.001,"effectiveYears":0.25,"additionality":0.25,"sfResidentShare":0.25,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":1.6666666666666667,"healthUnquantifiedAllocationUsd":50000,"grossBayQaly":0.00010416666666666667,"sfNetQaly":0.00002604166666666667,"restBayNetQaly":0.000078125,"bayIncludingSfNetQaly":0.00010416666666666667,"sfUsdPer10Qaly":38400000000,"bayUsdPer10Qaly":9600000000,"sfExtraResourceStressUsdPer10Qaly":76800000000,"bayExtraResourceStressUsdPer10Qaly":19200000000}},"output":{"offeredPlaces":1.6666666666666667,"healthUnquantifiedAllocationUsd":50000,"grossBayQaly":0.00010416666666666667,"sfNetQaly":0.00002604166666666667,"restBayNetQaly":0.000078125,"bayIncludingSfNetQaly":0.00010416666666666667,"sfUsdPer10Qaly":38400000000,"bayUsdPer10Qaly":9600000000,"sfExtraResourceStressUsdPer10Qaly":76800000000,"bayExtraResourceStressUsdPer10Qaly":19200000000}},{"id":"nullAdditionality","inputs":{"id":"nullAdditionality","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},"output":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"nullHealthEffect","inputs":{"id":"nullHealthEffect","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},"output":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"sharedHealthHarm","inputs":{"id":"sharedHealthHarm","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":-0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":-0.004375,"sfNetQaly":-0.0019687500000000004,"restBayNetQaly":-0.0024062500000000004,"bayIncludingSfNetQaly":-0.004375,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},"output":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":-0.004375,"sfNetQaly":-0.0019687500000000004,"restBayNetQaly":-0.0024062500000000004,"bayIncludingSfNetQaly":-0.004375,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"nullAdditionalityDonorHarm","inputs":{"id":"nullAdditionalityDonorHarm","allocations":{"employment":70000,"education":15000,"careerAdditional":10000,"reserveStrategy":5000},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0,"sfResidentShare":0.45,"donorHarmSf":0.001,"donorHarmRestBay":0.001,"outputs":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":-0.001,"restBayNetQaly":-0.001,"bayIncludingSfNetQaly":-0.002,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},"output":{"offeredPlaces":3.5,"healthUnquantifiedAllocationUsd":30000,"grossBayQaly":0,"sfNetQaly":-0.001,"restBayNetQaly":-0.001,"bayIncludingSfNetQaly":-0.002,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"sfExtraResourceStressUsdPer10Qaly":null,"bayExtraResourceStressUsdPer10Qaly":null}},{"id":"allEmploymentAllocationStress","inputs":{"id":"allEmploymentAllocationStress","allocations":{"employment":100000,"education":0,"careerAdditional":0,"reserveStrategy":0},"costPerOfferedPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"additionality":0.5,"sfResidentShare":0.45,"donorHarmSf":0,"donorHarmRestBay":0,"outputs":{"offeredPlaces":5,"healthUnquantifiedAllocationUsd":0,"grossBayQaly":0.00625,"sfNetQaly":0.0028125000000000003,"restBayNetQaly":0.0034375000000000005,"bayIncludingSfNetQaly":0.00625,"sfUsdPer10Qaly":355555555.5555555,"bayUsdPer10Qaly":160000000,"sfExtraResourceStressUsdPer10Qaly":711111111.111111,"bayExtraResourceStressUsdPer10Qaly":320000000}},"output":{"offeredPlaces":5,"healthUnquantifiedAllocationUsd":0,"grossBayQaly":0.00625,"sfNetQaly":0.0028125000000000003,"restBayNetQaly":0.0034375000000000005,"bayIncludingSfNetQaly":0.00625,"sfUsdPer10Qaly":355555555.5555555,"bayUsdPer10Qaly":160000000,"sfExtraResourceStressUsdPer10Qaly":711111111.111111,"bayExtraResourceStressUsdPer10Qaly":320000000}}],"sourceHashes":[{"path":"lib/newdoor-portfolio-model.mjs","sha256":"d605c75bf288baa36bd946bedd54b354734d93f6b3a585e89e71faf47c946804"},{"path":"data/san-francisco/newdoor-portfolio-v1.json","sha256":"13370dde5317bfd97e8a0a449f53cc77998428440cd8dfd0e6b0610d1bf9e9e0"},{"path":"data/san-francisco/newdoor-portfolio-report.json","sha256":"8a15b948db16ddc9fceaaae34bae41fb4bd8db7d27ce1e7ff6d3342ffe5574e7"},{"path":"data/san-francisco/newdoor-health-cea-v1.json","sha256":"c4cde7955d8d2e68107a0088ad0e27efb266db608ccc19c12c73a367798123c8"},{"path":"app/api/newdoor-portfolio-model/route.ts","sha256":"a6e0c2449d9a7677fa7304e5c82b49617557a6f011f8efc851211d1f31c23cef"},{"path":"app/api/sf-newdoor-model/route.ts","sha256":"41d7dffcc09f9a55409b319aae09fd910cc24182ff6b30183fa9a87842ca00b9"},{"path":"app/charities/new-door-ventures/page.tsx","sha256":"235b12cbda71413e6930db2c44ac9b8323dc221484b3ae60de27be765c552286"}]},"earlierEmploymentOnlyDiagnostic":{"capturedAt":"2026-10-04T20:22:49.307Z","model":{"version":"sf-newdoor-employment-health-cea-v1","reviewedAt":"2026-09-07","organization":"New Door Ventures","program":"Six-month SF Employment Program place","confidence":"very-low","denominator":"10 incremental QALYs","formula":"10 * costPerPlace / (utilityGain * effectiveYears * engagement * additionality)","scope":"Health-only scenario for a proposed additional SF employment place; not education, other cities, or total economic-mobility value.","scenarios":[{"name":"Favorable positive","costPerPlace":12000,"utilityGain":0.02,"effectiveYears":0.75,"engagement":1,"additionality":0.75,"horizonYears":1},{"name":"Central analyst estimate","costPerPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"engagement":1,"additionality":0.5,"horizonYears":1},{"name":"Unfavorable positive","costPerPlace":30000,"utilityGain":0.001,"effectiveYears":0.25,"engagement":1,"additionality":0.25,"horizonYears":1}],"judgments":[{"key":"costPerPlace","label":"Additional place budget","basis":"Assumed nominal $20,000 all-in allowance for six months of paid internship wages, casework, training, supervision and overhead. $12,000–$30,000 stress cases are not quotes. Neither one public grant divided by participants nor whole-program expenses across mismatched years supplies the marginal cost."},{"key":"utilityGain","label":"Incremental health utility","basis":"Subjective .005: a small health gain, one-quarter of a .02 endpoint reference from England's health-selected adult IPS trial. This is calibration, not a transferred causal coefficient. Youth internships differ substantially; JOBS II found no mean EQ-5D benefit."},{"key":"effectiveYears","label":"Effective benefit duration","basis":"Half an equivalent full-effect year within a one-year horizon, allowing gradual emergence/fading. Not .005 measured accumulated QALYs or a lifetime assumption."},{"key":"engagement","label":"Additional engagement multiplier","basis":"Set1: the subjective local health gain is already averaged across the offered-place cohort including unsuccessful engagement. No second completion or employment-rate multiplier."},{"key":"additionality","label":"New funded capacity","basis":"50% judgment for new places versus replacement of existing public/private commitments. Actual donor tranche and capacity unknown."}],"nullBoundary":"No added effective support or no health benefit means no finite positive-benefit price. Harm remains possible; the model preserves signed utility. Positive scenarios are judgments, not confidence bounds. This health-only lens omits the program's principal economic-mobility benefits.","fundingRoom":{"verifiedUsd":null,"status":"unverified","nextEvidence":"A six-month SF cohort quote, all-funder cost ledger, actual additional slots, consistent dosage, and complete health/employment outcomes against ordinary alternatives."},"excluded":["Wages and earnings converted into QALYs","Deaths prevented borrowed from unrelated youth jobs trials","Confidence scores treated as health utility","Education, housing and future benefits beyond the narrow one-year health horizon"],"sources":[{"publisher":"New Door Ventures","title":"Employment Program","url":"https://www.newdoor.org/what-we-do/employment-program/","published":"Undated current page; mixed duration wording retained","retrieved":"2026-09-07","sourceType":"Current six-month headline,12–15 weekly paid hours and weekly support; FAQ still says three-month-plus"},{"publisher":"San Francisco DCYF","title":"FY2024–25 TAY/A workforce program report","url":"https://apps.dcyf.org/granteereports2429/fy2425-prog-216269.html","published":"FY2024–2025","retrieved":"2026-09-07","sourceType":"Administrative funding and outcomes; not marginal costs or causal effect"},{"publisher":"New Door / independent auditors","title":"2025 audited financial statements","url":"https://www.newdoor.org/wp-content/uploads/2026/07/NDV-2025-Audit-Report.pdf","published":"CY2025; website July2026","retrieved":"2026-09-07","sourceType":"Named SF employment expense, not same-period DCYF participant denominator"},{"publisher":"UK Department for Work and Pensions","title":"Estimates of IPS impact over12months: Health-led Employment Trial","url":"https://www.gov.uk/government/publications/health-led-trials-impact-evaluation-reports/estimates-of-the-impact-of-ips-over-12-months-health-led-employment-trial-evaluation","published":"2023-07-26; HTML added 2024-04-08","retrieved":"2026-09-07","sourceType":"External adult participation-effect EQ-5D endpoint; not New Door effect or accumulated QALYs"},{"publisher":"UK Department for Work and Pensions","title":"Group Work/JOBS II cost-benefit technical report","url":"https://www.gov.uk/government/publications/an-evaluation-of-the-group-work-jobs-ii-trial/cost-benefit-analysis-technical-report","published":"2021; updated2022-05-17","retrieved":"2026-09-07","sourceType":"External employment-support counterevidence: no mean EQ-5D benefit"}]},"worlds":[{"name":"Favorable positive","inputs":{"name":"Favorable positive","costPerPlace":12000,"utilityGain":0.02,"effectiveYears":0.75,"engagement":1,"additionality":0.75,"horizonYears":1},"output":{"qalysPerPlace":0.01125,"costPerTenQalys":10666666.666666668,"additionalQalys":0.09375}},{"name":"Central analyst estimate","inputs":{"name":"Central analyst estimate","costPerPlace":20000,"utilityGain":0.005,"effectiveYears":0.5,"engagement":1,"additionality":0.5,"horizonYears":1},"output":{"qalysPerPlace":0.00125,"costPerTenQalys":160000000,"additionalQalys":0.00625}},{"name":"Unfavorable positive","inputs":{"name":"Unfavorable positive","costPerPlace":30000,"utilityGain":0.001,"effectiveYears":0.25,"engagement":1,"additionality":0.25,"horizonYears":1},"output":{"qalysPerPlace":0.0000625,"costPerTenQalys":4800000000,"additionalQalys":0.00020833333333333335}}],"sourceHashes":[{"path":"lib/supportive-health-model.mjs","sha256":"f416dce25151d63dc8398de0ad553bd7fd1b8bd7303668526845ba249ff8ea98"},{"path":"data/san-francisco/newdoor-health-cea-v1.json","sha256":"c4cde7955d8d2e68107a0088ad0e27efb266db608ccc19c12c73a367798123c8"},{"path":"app/api/sf-newdoor-model/route.ts","sha256":"41d7dffcc09f9a55409b319aae09fd910cc24182ff6b30183fa9a87842ca00b9"}]},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"ordinaryDonation.result.sfUsdPer10HealthQaly":null,"ordinaryDonation.result.bayUsdPer10HealthQaly":null,"reference.result.sfUsdPer10HealthQaly":203174603.17460313,"reference.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.0.result.sfUsdPer10HealthQaly":null,"cases.0.result.bayUsdPer10HealthQaly":null,"cases.1.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.1.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.2.result.sfUsdPer10HealthQaly":null,"cases.2.result.bayUsdPer10HealthQaly":null,"cases.3.result.sfUsdPer10HealthQaly":null,"cases.3.result.bayUsdPer10HealthQaly":null,"cases.4.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.4.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.5.result.sfUsdPer10HealthQaly":null,"cases.5.result.bayUsdPer10HealthQaly":null,"cases.6.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.6.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.7.result.sfUsdPer10HealthQaly":50793650.79365078,"cases.7.result.bayUsdPer10HealthQaly":22857142.857142854,"cases.8.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.8.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.9.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.9.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.10.result.sfUsdPer10HealthQaly":261224489.79591838,"cases.10.result.bayUsdPer10HealthQaly":114285714.28571427,"cases.11.result.sfUsdPer10HealthQaly":203174603.17460313,"cases.11.result.bayUsdPer10HealthQaly":91428571.42857142,"cases.12.result.sfUsdPer10HealthQaly":203174603.17460316,"cases.12.result.bayUsdPer10HealthQaly":91428571.42857143,"historicalPortfolio.model.scenarios.0.outputs.sfUsdPer10Qaly":50793650.79365078,"historicalPortfolio.model.scenarios.0.outputs.bayUsdPer10Qaly":22857142.857142854,"historicalPortfolio.model.scenarios.0.outputs.sfExtraResourceStressUsdPer10Qaly":101587301.58730157,"historicalPortfolio.model.scenarios.0.outputs.bayExtraResourceStressUsdPer10Qaly":45714285.71428571,"historicalPortfolio.model.scenarios.1.outputs.sfUsdPer10Qaly":2222222.222222222,"historicalPortfolio.model.scenarios.1.outputs.bayUsdPer10Qaly":1333333.3333333333,"historicalPortfolio.model.scenarios.1.outputs.sfExtraResourceStressUsdPer10Qaly":4444444.444444444,"historicalPortfolio.model.scenarios.1.outputs.bayExtraResourceStressUsdPer10Qaly":2666666.6666666665,"historicalPortfolio.model.scenarios.2.outputs.sfUsdPer10Qaly":3840000000,"historicalPortfolio.model.scenarios.2.outputs.bayUsdPer10Qaly":960000000,"historicalPortfolio.model.scenarios.2.outputs.sfExtraResourceStressUsdPer10Qaly":7680000000,"historicalPortfolio.model.scenarios.2.outputs.bayExtraResourceStressUsdPer10Qaly":1920000000,"historicalPortfolio.model.scenarios.3.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.3.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.3.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.3.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.4.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.4.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.4.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.4.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.5.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.5.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.5.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.5.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.6.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.6.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.6.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.6.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.model.scenarios.7.outputs.sfUsdPer10Qaly":35555555.55555555,"historicalPortfolio.model.scenarios.7.outputs.bayUsdPer10Qaly":16000000,"historicalPortfolio.model.scenarios.7.outputs.sfExtraResourceStressUsdPer10Qaly":71111111.1111111,"historicalPortfolio.model.scenarios.7.outputs.bayExtraResourceStressUsdPer10Qaly":32000000,"historicalPortfolio.worlds.0.inputs.outputs.sfUsdPer10Qaly":50793650.79365078,"historicalPortfolio.worlds.0.inputs.outputs.bayUsdPer10Qaly":22857142.857142854,"historicalPortfolio.worlds.0.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":101587301.58730157,"historicalPortfolio.worlds.0.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":45714285.71428571,"historicalPortfolio.worlds.0.output.sfUsdPer10Qaly":50793650.79365078,"historicalPortfolio.worlds.0.output.bayUsdPer10Qaly":22857142.857142854,"historicalPortfolio.worlds.0.output.sfExtraResourceStressUsdPer10Qaly":101587301.58730157,"historicalPortfolio.worlds.0.output.bayExtraResourceStressUsdPer10Qaly":45714285.71428571,"historicalPortfolio.worlds.1.inputs.outputs.sfUsdPer10Qaly":2222222.222222222,"historicalPortfolio.worlds.1.inputs.outputs.bayUsdPer10Qaly":1333333.3333333333,"historicalPortfolio.worlds.1.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":4444444.444444444,"historicalPortfolio.worlds.1.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":2666666.6666666665,"historicalPortfolio.worlds.1.output.sfUsdPer10Qaly":2222222.2222222225,"historicalPortfolio.worlds.1.output.bayUsdPer10Qaly":1333333.3333333335,"historicalPortfolio.worlds.1.output.sfExtraResourceStressUsdPer10Qaly":4444444.444444445,"historicalPortfolio.worlds.1.output.bayExtraResourceStressUsdPer10Qaly":2666666.666666667,"historicalPortfolio.worlds.2.inputs.outputs.sfUsdPer10Qaly":3840000000,"historicalPortfolio.worlds.2.inputs.outputs.bayUsdPer10Qaly":960000000,"historicalPortfolio.worlds.2.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":7680000000,"historicalPortfolio.worlds.2.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":1920000000,"historicalPortfolio.worlds.2.output.sfUsdPer10Qaly":3840000000,"historicalPortfolio.worlds.2.output.bayUsdPer10Qaly":960000000,"historicalPortfolio.worlds.2.output.sfExtraResourceStressUsdPer10Qaly":7680000000,"historicalPortfolio.worlds.2.output.bayExtraResourceStressUsdPer10Qaly":1920000000,"historicalPortfolio.worlds.3.inputs.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.3.inputs.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.3.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.3.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.3.output.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.3.output.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.3.output.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.3.output.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.4.inputs.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.4.inputs.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.4.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.4.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.4.output.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.4.output.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.4.output.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.4.output.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.5.inputs.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.5.inputs.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.5.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.5.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.5.output.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.5.output.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.5.output.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.5.output.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.6.inputs.outputs.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.6.inputs.outputs.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.6.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.6.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.6.output.sfUsdPer10Qaly":null,"historicalPortfolio.worlds.6.output.bayUsdPer10Qaly":null,"historicalPortfolio.worlds.6.output.sfExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.6.output.bayExtraResourceStressUsdPer10Qaly":null,"historicalPortfolio.worlds.7.inputs.outputs.sfUsdPer10Qaly":35555555.55555555,"historicalPortfolio.worlds.7.inputs.outputs.bayUsdPer10Qaly":16000000,"historicalPortfolio.worlds.7.inputs.outputs.sfExtraResourceStressUsdPer10Qaly":71111111.1111111,"historicalPortfolio.worlds.7.inputs.outputs.bayExtraResourceStressUsdPer10Qaly":32000000,"historicalPortfolio.worlds.7.output.sfUsdPer10Qaly":35555555.55555555,"historicalPortfolio.worlds.7.output.bayUsdPer10Qaly":16000000,"historicalPortfolio.worlds.7.output.sfExtraResourceStressUsdPer10Qaly":71111111.1111111,"historicalPortfolio.worlds.7.output.bayExtraResourceStressUsdPer10Qaly":32000000,"earlierEmploymentOnlyDiagnostic.worlds.0.output.costPerTenQalys":1066666.6666666667,"earlierEmploymentOnlyDiagnostic.worlds.1.output.costPerTenQalys":16000000,"earlierEmploymentOnlyDiagnostic.worlds.2.output.costPerTenQalys":480000000},"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."}}