{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"scenarios":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001}],"sensitivity":[{"id":"website_volume","label":"Undated website 2,000 clients; timing mismatch","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":2000,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":11.419488041512123,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":11.419488041512123,"additionalHouseholds":3.083261771208273,"qualifyingCases":1.5416308856041365,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":11.419488041512123,"additionalHouseholds":3.083261771208273,"qualifyingCases":1.5416308856041365,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.009249785313624819,"allQ":-0.009249785313624819,"bayQ":-0.009157287460488571,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":11.419488041512123,"additionalHouseholds":0.9135590433209698,"qualifyingCases":0.27406771299629096,"evictionsAvoided":0.0054813542599258195,"healthAffected":0.001096270851985164,"grossQ":0.00000548135425992582,"harmQ":0.0004567795216604849,"allQ":-0.0004512981674005591,"bayQ":-0.0004422722040525479,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":11.419488041512123,"additionalHouseholds":3.083261771208273,"qualifyingCases":1.5416308856041365,"evictionsAvoided":0.09249785313624818,"healthAffected":0.036999141254499275,"grossQ":0.0018499570627249638,"harmQ":0.0006166523542416547,"allQ":0.001233304708483309,"bayQ":0.001220971661398476,"bayCostPer10":81901982.79087168},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":11.419488041512123,"additionalHouseholds":6.851692824907274,"qualifyingCases":4.796184977435091,"evictionsAvoided":0.7194277466152637,"healthAffected":0.4316566479691582,"grossQ":0.08633132959383165,"harmQ":0.0006851692824907274,"allQ":0.08564616031134092,"bayQ":0.08564616031134092,"bayCostPer10":1167594.6666666667}],"bayQ":0.007804627176554421,"allQ":0.007796038807988161,"bayCostPer10":12812911.84547625,"allCostPer10":12827026.963685153,"favorableShareOfSignedQ":1.097376701972738,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_rep","label":"Half qualifying representation share","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.25,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.25,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.25,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.005549871188174891,"allQ":-0.005549871188174891,"bayQ":-0.005494372476293142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.15,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":0.5481354259925819,"qualifyingCases":0.08222031389888729,"evictionsAvoided":0.0016444062779777458,"healthAffected":0.00032888125559554917,"grossQ":0.0000016444062779777459,"harmQ":0.000274067712996291,"allQ":-0.0002724233067183132,"bayQ":-0.00026697484058394697,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.25,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0.027749355940874455,"healthAffected":0.011099742376349782,"grossQ":0.0005549871188174891,"harmQ":0.00036999141254499276,"allQ":0.00018499570627249635,"bayQ":0.00018314574920977138,"bayCostPer10":546013218.6058114},{"id":"favorable","weight":0.1,"unique":1,"represented":0.35,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":4.1110156949443635,"qualifyingCases":1.438855493230527,"evictionsAvoided":0.21582832398457905,"healthAffected":0.1294969943907474,"grossQ":0.025899398878149484,"harmQ":0.00041110156949443634,"allQ":0.02548829730865505,"bayQ":0.02548829730865505,"bayCostPer10":3923369.1756272414}],"bayQ":0.001982626664961356,"allQ":0.0019763570919588526,"bayCostPer10":50438139.34679888,"allCostPer10":50598143.62842987,"favorableShareOfSignedQ":1.2855822913665822,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"nyc084","label":"Use .084 eviction reduction in positive worlds","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.084,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.005549871188174891,"allQ":-0.005549871188174891,"bayQ":-0.005494372476293142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.084,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":0.5481354259925819,"qualifyingCases":0.16444062779777457,"evictionsAvoided":0.013813012735013066,"healthAffected":0.002762602547002613,"grossQ":0.000013813012735013066,"harmQ":0.000274067712996291,"allQ":-0.0002602547002612779,"bayQ":-0.00025504960625605234,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.084,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0.07769819663444848,"healthAffected":0.031079278653779394,"grossQ":0.0015539639326889697,"harmQ":0.00036999141254499276,"allQ":0.0011839725201439769,"bayQ":0.0011721327949425371,"bayCostPer10":85314565.407158},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.084,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":4.1110156949443635,"qualifyingCases":2.877710986461054,"evictionsAvoided":0.24172772286272856,"healthAffected":0.14503663371763714,"grossQ":0.02900732674352743,"harmQ":0.00041110156949443634,"allQ":0.028596225174032996,"bayQ":0.028596225174032996,"bayCostPer10":3496965.05015654}],"bayQ":0.0024936019075112825,"allQ":0.0024893789625623506,"bayCostPer10":40102632.13978855,"allCostPer10":40170661.640471436,"favorableShareOfSignedQ":1.1467838987408063,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"duration_quarter","label":"Cap incremental duration at three months","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":0.25,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.005549871188174891,"allQ":-0.005549871188174891,"bayQ":-0.005494372476293142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":0.5481354259925819,"qualifyingCases":0.16444062779777457,"evictionsAvoided":0.0032888125559554916,"healthAffected":0.0006577625111910983,"grossQ":0.0000032888125559554918,"harmQ":0.000274067712996291,"allQ":-0.00027077890044033547,"bayQ":-0.00026536332243152876,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0.05549871188174891,"healthAffected":0.022199484752699564,"grossQ":0.00027749355940874455,"harmQ":0.00036999141254499276,"allQ":-0.0000924978531362482,"bayQ":-0.00009157287460488572,"bayCostPer10":null},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":0.25,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":4.1110156949443635,"qualifyingCases":2.877710986461054,"evictionsAvoided":0.4316566479691581,"healthAffected":0.2589939887814948,"grossQ":0.006474849719537371,"harmQ":0.00041110156949443634,"allQ":0.0060637481500429346,"bayQ":0.0060637481500429346,"bayCostPer10":16491450.094161967}],"bayQ":-0.00001444967203230365,"allQ":-0.000021267654528512388,"bayCostPer10":null,"allCostPer10":null,"favorableShareOfSignedQ":null,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_utility","label":"Half utility assumptions","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.025,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.025,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.025,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.005549871188174891,"allQ":-0.005549871188174891,"bayQ":-0.005494372476293142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.01,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":0.5481354259925819,"qualifyingCases":0.16444062779777457,"evictionsAvoided":0.0032888125559554916,"healthAffected":0.0006577625111910983,"grossQ":0.0000016444062779777459,"harmQ":0.000274067712996291,"allQ":-0.0002724233067183132,"bayQ":-0.00026697484058394697,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.025,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0.05549871188174891,"healthAffected":0.022199484752699564,"grossQ":0.0005549871188174891,"harmQ":0.00036999141254499276,"allQ":0.00018499570627249635,"bayQ":0.00018314574920977138,"bayCostPer10":546013218.6058114},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.05,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":4.1110156949443635,"qualifyingCases":2.877710986461054,"evictionsAvoided":0.4316566479691581,"healthAffected":0.2589939887814948,"grossQ":0.025899398878149484,"harmQ":0.00041110156949443634,"allQ":0.02548829730865505,"bayQ":0.02548829730865505,"bayCostPer10":3923369.1756272414}],"bayQ":0.001982626664961356,"allQ":0.0019763570919588526,"bayCostPer10":50438139.34679888,"allCostPer10":50598143.62842987,"favorableShareOfSignedQ":1.2855822913665822,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"full_funding","label":"Full cash response","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":1,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":6.166523542416546,"qualifyingCases":3.083261771208273,"evictionsAvoided":0.18499570627249637,"healthAffected":0.07399828250899855,"grossQ":0.0036999141254499277,"harmQ":0.0012333047084833093,"allQ":0.002466609416966618,"bayQ":0.002441943322796952,"bayCostPer10":40950991.39543584},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":1,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":6.166523542416546,"qualifyingCases":3.083261771208273,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":1,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":6.166523542416546,"qualifyingCases":3.083261771208273,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.018499570627249638,"allQ":-0.018499570627249638,"bayQ":-0.018314574920977142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":5.481354259925819,"qualifyingCases":1.6444062779777457,"evictionsAvoided":0.032888125559554914,"healthAffected":0.006577625111910983,"grossQ":0.000032888125559554914,"harmQ":0.0027406771299629097,"allQ":-0.002707789004403355,"bayQ":-0.0026536332243152876,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":1,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":6.166523542416546,"qualifyingCases":3.083261771208273,"evictionsAvoided":0.18499570627249637,"healthAffected":0.07399828250899855,"grossQ":0.0036999141254499277,"harmQ":0.0012333047084833093,"allQ":0.002466609416966618,"bayQ":0.002441943322796952,"bayCostPer10":40950991.39543584},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":1,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":6.851692824907273,"qualifyingCases":4.79618497743509,"evictionsAvoided":0.7194277466152635,"healthAffected":0.4316566479691581,"grossQ":0.08633132959383162,"harmQ":0.0006851692824907273,"allQ":0.0856461603113409,"bayQ":0.0856461603113409,"bayCostPer10":1167594.666666667}],"bayQ":0.0071792092232921,"allQ":0.007159744934315104,"bayCostPer10":13929110.69864934,"allCostPer10":13966978.00234778,"favorableShareOfSignedQ":1.192974847890935,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"resources_double","label":"Double expense for hypothetical unpriced resources","result":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":3502784,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":3.4258464124536365,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":3.4258464124536365,"additionalHouseholds":0.9249785313624819,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":3.4258464124536365,"additionalHouseholds":0.9249785313624819,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.0027749355940874455,"allQ":-0.0027749355940874455,"bayQ":-0.002747186238146571,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":3.4258464124536365,"additionalHouseholds":0.27406771299629096,"qualifyingCases":0.08222031389888729,"evictionsAvoided":0.0016444062779777458,"healthAffected":0.00032888125559554917,"grossQ":0.0000016444062779777459,"harmQ":0.0001370338564981455,"allQ":-0.00013538945022016773,"bayQ":-0.00013268166121576438,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":3.4258464124536365,"additionalHouseholds":0.9249785313624819,"qualifyingCases":0.46248926568124094,"evictionsAvoided":0.027749355940874455,"healthAffected":0.011099742376349782,"grossQ":0.0005549871188174891,"harmQ":0.00018499570627249638,"allQ":0.0003699914125449927,"bayQ":0.00036629149841954276,"bayCostPer10":273006609.3029057},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":3.4258464124536365,"additionalHouseholds":2.0555078474721817,"qualifyingCases":1.438855493230527,"evictionsAvoided":0.21582832398457905,"healthAffected":0.1294969943907474,"grossQ":0.025899398878149484,"harmQ":0.00020555078474721817,"allQ":0.025693848093402267,"bayQ":0.025693848093402267,"bayCostPer10":3891982.222222224}],"bayQ":0.0023413881529663256,"allQ":0.0023388116423964473,"bayCostPer10":42709706.15158751,"allCostPer10":42756756.54561719,"favorableShareOfSignedQ":1.0973767019727378,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}}],"sources":[{"publisher":"IRS via ProPublica","title":"Original calendar 2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202503189349311670/IRS990","published":"Submission 2025-11-14","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"IRS via ProPublica","title":"Original Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202503189349311670/IRS990ScheduleO","published":"Submission 2025-11-14","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Eviction Defense Center","title":"Organization and services","url":"https://www.evictiondefensecenteroakland.org/about","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Berkeley Rent Stabilization Board","title":"June 16, 2025 contract amendment packet","url":"https://rentboard.berkeleyca.gov/sites/default/files/documents/06-16-2025_RSB_ITEM_8E1_ACTION_EDC_Contract_Amendment_Item.pdf","published":"2025-06-16","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Cassidy and Currie","title":"NYC legal representation quasi-experiment","url":"https://miketcassidy.com/files/cassidy-currie-2023-evictions-jpube.pdf","published":"2023-04-15","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Greiner, Pattanayak and Hennessy","title":"Massachusetts District Court randomized study","url":"https://harvardlawreview.org/print/vol-126/the-limits-of-unbundled-legal-assistance-a-randomized-study-in-a-massachusetts-district-court-and-prospects-for-the-future/","published":"2013","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Greiner, Pattanayak and Hennessy","title":"Massachusetts Housing Court randomized study","url":"https://papers.ssrn.com/sol3/papers.cfm?abstract_id=1880078","published":"2012-09-01","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Collinson et al.","title":"Eviction and Poverty in American Cities","url":"https://academic.oup.com/qje/article/139/1/57/7276608","published":"2024","retrieved":"2026-09-11","sourceType":"Primary"}],"evaluated":{"modelVersion":"oakland-eviction-defense-center-whole-gift-finite-health-v1","anchors":{"expense":1751392,"year":2024,"clients":1200,"programExpense":1589609,"managementExpense":161783,"fundraisingExpense":0,"revenue":2249592,"governmentGrants":1278549,"programRevenue":465163,"staffCosts":1328429,"cash":611187,"savings":1302388,"netAssets":1913575,"liabilities":0,"observedWholeOrgFullCases":null,"observedCausalEvictionReduction":null},"gift":10000,"expense":1751392,"clients":1200,"rows":[{"id":"funding_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":0,"qualifyingCases":0,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"legal_health_null","weight":0.2,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"unique":0.9,"represented":0.5,"arr":0,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.003,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0,"healthAffected":0,"grossQ":0,"harmQ":0.005549871188174891,"allQ":-0.005549871188174891,"bayQ":-0.005494372476293142,"bayCostPer10":null},{"id":"cautious","weight":0.2,"unique":0.8,"represented":0.3,"arr":0.02,"healthShare":0.2,"utility":0.02,"years":0.25,"funding":0.1,"bay":0.98,"harm":0.0005,"clientEquivalent":6.851692824907273,"additionalHouseholds":0.5481354259925819,"qualifyingCases":0.16444062779777457,"evictionsAvoided":0.0032888125559554916,"healthAffected":0.0006577625111910983,"grossQ":0.0000032888125559554918,"harmQ":0.000274067712996291,"allQ":-0.00027077890044033547,"bayQ":-0.00026536332243152876,"bayCostPer10":null},{"id":"central","weight":0.2,"unique":0.9,"represented":0.5,"arr":0.06,"healthShare":0.4,"utility":0.05,"years":1,"funding":0.3,"bay":0.99,"harm":0.0002,"clientEquivalent":6.851692824907273,"additionalHouseholds":1.8499570627249637,"qualifyingCases":0.9249785313624819,"evictionsAvoided":0.05549871188174891,"healthAffected":0.022199484752699564,"grossQ":0.0011099742376349782,"harmQ":0.00036999141254499276,"allQ":0.0007399828250899854,"bayQ":0.0007325829968390855,"bayCostPer10":136503304.65145284},{"id":"favorable","weight":0.1,"unique":1,"represented":0.7,"arr":0.15,"healthShare":0.6,"utility":0.1,"years":2,"funding":0.6,"bay":1,"harm":0.0001,"clientEquivalent":6.851692824907273,"additionalHouseholds":4.1110156949443635,"qualifyingCases":2.877710986461054,"evictionsAvoided":0.4316566479691581,"healthAffected":0.2589939887814948,"grossQ":0.05179879775629897,"harmQ":0.00041110156949443634,"allQ":0.051387696186804534,"bayQ":0.051387696186804534,"bayCostPer10":1945991.111111112}],"bayQ":0.004682776305932651,"allQ":0.004677623284792895,"bayCostPer10":21354853.075793754,"allCostPer10":21378378.272808596,"favorableShareOfSignedQ":1.0973767019727378,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null},"verifiedMarginalFundingOffer":null,"completeSocietalResourcesUsd":null,"interpretation":"Whole legal-services expense; finite housing-related health only. Reported clients and retained tenancies are not causal health outcomes."}