{"modelVersion":"pacific-hearing-independent-health-resources-2026-10-02","anchors":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"finances":[{"year":2022,"filing":"202333069349202103","submitted":"2023-11-02","contributions":73611,"fees":9484,"revenue":83095,"grants":0,"salariesBenefits":65988,"contractors":14619,"occupancy":0,"printing":708,"other":6832,"expense":88147,"programExpense":72243,"cashSavingsInvestments":226077,"otherAssets":14689,"assets":240766,"liabilities":1768,"netAssets":238998,"inventory":0,"pledgesReceivable":0},{"year":2023,"filing":"202442749349200414","submitted":"2024-09-30","contributions":141182,"fees":14813,"revenue":155995,"grants":0,"salariesBenefits":87715,"contractors":10387,"occupancy":205,"printing":591,"other":26332,"expense":125230,"programExpense":106445,"cashSavingsInvestments":197081,"otherAssets":74780,"assets":271861,"liabilities":2098,"netAssets":269763,"inventory":60200,"pledgesReceivable":870},{"year":2024,"filing":"202502889349201655","submitted":"2025-10-15","contributions":140523,"fees":15604,"revenue":156127,"grants":5000,"salariesBenefits":85572,"contractors":29475,"occupancy":0,"printing":847,"other":63205,"expense":184099,"programExpense":157150,"cashSavingsInvestments":163983,"otherAssets":84281,"assets":248264,"liabilities":6473,"netAssets":241791,"inventory":45050,"pledgesReceivable":26500,"inventoryCostAdjustment":45900}],"sources":[{"publisher":"Pacific Hearing Connection","title":"Current organization identity and Bay mission","url":"https://www.pacifichearingconnection.org/","published":"Undated current page","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"Pacific Hearing Connection","title":"Eligibility, fees, donated resources and geography","url":"https://www.pacifichearingconnection.org/faq","published":"Undated current page","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"Pacific Hearing Connection","title":"Donation uses","url":"https://www.pacifichearingconnection.org/donate","published":"Undated current page","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"IRS via ProPublica","title":"FY2024 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202502889349201655/IRS990EZ","published":"Filed 2025-10-15","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"IRS via ProPublica","title":"FY2024 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202502889349201655/IRS990ScheduleO","published":"Filed 2025-10-15","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"El Camino Health","title":"FY25 application summary, PDFpp183–184","url":"https://www.elcaminohealth.org/sites/default/files/2024-05/packet_fincomm_052824.pdf","published":"2024-05-28","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Ability Central","title":"2026–2027 grant portfolio","url":"https://abilitycentral.org/philanthropy/grants-2026-2027","published":"2026–2027","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Santa Clara County Health Authority / Santa Clara Family Health Plan","title":"Approved board minutes","url":"https://res.cloudinary.com/dpmykpsih/image/upload/santa-clara-site-299/media/ed0ee46f68794b1e8ec7a288873f0e6e/3-27-25-gb-minutes-signed.pdf","published":"2025-03-27","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Ability Central","title":"2025 award announcement","url":"https://philanthropy.abilitycentral.org/2025/01/14/ability-central-awards-grants-to-12-organizations-supporting-disability-communities/","published":"2025-01-14","retrieved":"2026-09-11","sourceType":"Primary","accessNote":"Historical indexed excerpt and earlier packet; native URL redirects to general philanthropy page as of this review. No current amount inferred."},{"publisher":"Kaur et al.","title":"Cost-utility analysis of hearing aid device for older adults in the community: delayed start study","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC7709244/","published":"2020","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"ACHIEVE investigators","title":"Hearing intervention and health-related quality of life","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC11582982/","published":"2024","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"ACHIEVE investigators","title":"Three-year communication outcomes","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC11637286/","published":"2024","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Pacific Hearing Connection / IRS","title":"FY2022 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202333069349202103/IRS990EZ","published":"Submitted 2023-11-02","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"Pacific Hearing Connection / IRS","title":"FY2022 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202333069349202103/IRS990ScheduleO","published":"Submitted 2023-11-02","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Pacific Hearing Connection / IRS","title":"FY2023 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202442749349200414/IRS990EZ","published":"Submitted 2024-09-30","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"Pacific Hearing Connection / IRS","title":"FY2023 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202442749349200414/IRS990ScheduleO","published":"Submitted 2024-09-30","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Kaiser Permanente","title":"Santa Clara Medical Center 2025 community-benefit report, PDF p. 9","url":"https://healthy.kaiserpermanente.org/content/dam/kporg/final/documents/reports/community-benefit-reports/kaiser-foundation-hospitals-santa-clara-community-benefit-plan-2025-ada.pdf","published":"2025 report; exact publication date unverified","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"DHCS","title":"Hearing aid benefit FAQ","url":"https://www.dhcs.ca.gov/services/hearing-aid-benefit-cap-benefits-frequently-asked-questions-for-members/","published":"Undated current page","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"DHCS","title":"HACCP eligibility rules","url":"https://haccp.dhcs.ca.gov/Home/EligibilityRules","published":"Undated current page","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"FDA","title":"OTC hearing aids: what you should know","url":"https://www.fda.gov/medical-devices/hearing-aids/otc-hearing-aids-what-you-should-know","published":"Current page; exact revision date not used","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"ACHIEVE investigators","title":"Main randomized trial","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC10529382/","published":"2023","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Kaur et al. / Europe PMC","title":"Full-text XML used to verify study methods","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/PMC7709244/fullTextXML","published":"2020 study","retrieved":"2026-10-03","sourceType":"Primary","limit":"Fresh selected source passages; original-source receipt records scope. Other conclusions remain explicit judgments."},{"publisher":"Barton et al.","title":"Instrument-specific before-and-after utility comparison","url":"https://link.springer.com/article/10.2165/00148365-200403020-00006","published":"2004 study; publisher online date 2012-08-06","retrieved":"2026-09-11","sourceType":"Primary"}],"evaluated":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9718636.683690337,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]},"rankingCentral":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9718636.683690337,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]},"scenarios":[{"id":"central","inputs":{},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9718636.683690337,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"zeroGift","inputs":{"gift":0,"reachKnown":false,"cashKnown":false,"payKnown":false,"clinicalKnown":false},"result":{"parameters":{"gift":0,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":false,"cashKnown":false,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":0,"completedFits":0,"purchaserFits":0,"equivalentFreeFits":0,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0,"healthBay":0,"cashEquivalentAll":0,"payEquivalentAll":0,"resourcesAll":0,"resourcesBay":0,"combinedBay":0,"rawCashPVAll":0,"rawPayPVAll":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":0,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[],"payFlows":[],"states":[]}},{"id":"zeroFunding","inputs":{"funding":0,"cashKnown":false,"payKnown":false,"clinicalKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":false,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":0,"completedFits":0,"purchaserFits":0,"equivalentFreeFits":0,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0,"healthBay":0,"cashEquivalentAll":0,"payEquivalentAll":0,"resourcesAll":0,"resourcesBay":0,"combinedBay":0,"rawCashPVAll":0,"rawPayPVAll":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[],"payFlows":[],"states":[]}},{"id":"noCapacity","inputs":{"offers":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":0,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":0,"completedFits":0,"purchaserFits":0,"equivalentFreeFits":0,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0,"healthBay":0,"cashEquivalentAll":0,"payEquivalentAll":0,"resourcesAll":0,"resourcesBay":0,"combinedBay":0,"rawCashPVAll":0,"rawPayPVAll":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[],"payFlows":[],"states":[]}},{"id":"unknownReach","inputs":{"reachKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":null,"completedFits":null,"purchaserFits":null,"equivalentFreeFits":null,"unmetFits":null,"initialUnmetUsers":null,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":null,"healthBay":null,"cashEquivalentAll":null,"payEquivalentAll":null,"resourcesAll":null,"resourcesBay":null,"combinedBay":null,"rawCashPVAll":null,"rawPayPVAll":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":null,"payFlows":null,"states":[]}},{"id":"unknownZeroReach","inputs":{"offers":0,"reachKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":0,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":null,"completedFits":null,"purchaserFits":null,"equivalentFreeFits":null,"unmetFits":null,"initialUnmetUsers":null,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":null,"healthBay":null,"cashEquivalentAll":null,"payEquivalentAll":null,"resourcesAll":null,"resourcesBay":null,"combinedBay":null,"rawCashPVAll":null,"rawPayPVAll":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":null,"payFlows":null,"states":[]}},{"id":"unknownClinical","inputs":{"clinicalKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":null,"healthBay":null,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":null,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"unknownCash","inputs":{"cashKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":false,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":null,"payEquivalentAll":null,"resourcesAll":null,"resourcesBay":null,"combinedBay":null,"rawCashPVAll":null,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":null,"payFlows":null,"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"unknownPay","inputs":{"payKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":null,"resourcesAll":null,"resourcesBay":null,"combinedBay":null,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":null,"donorPrice10":null,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":null,"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"knownNoWorkerUnknownReach","inputs":{"reachKnown":false,"lostPayShare":0,"workerShare":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0,"workerShare":0,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":false,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":null,"completedFits":null,"purchaserFits":null,"equivalentFreeFits":null,"unmetFits":null,"initialUnmetUsers":null,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":null,"healthBay":null,"cashEquivalentAll":null,"payEquivalentAll":0,"resourcesAll":null,"resourcesBay":null,"combinedBay":null,"rawCashPVAll":null,"rawPayPVAll":0,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":null,"payFlows":[],"states":[]}},{"id":"zeroClinical","inputs":{"utility":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.00037795337473718593,"healthBay":-0.0003590557060003266,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":-0.0038386026498733947,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"noClinicalWithCosts","inputs":{"completion":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":0,"purchaserFits":0,"equivalentFreeFits":0,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.00014258632583555588,"healthBay":-0.00013545700954377808,"cashEquivalentAll":-0.000570573563210276,"payEquivalentAll":-0.00011420611410368009,"resourcesAll":-0.0006847796773139562,"resourcesBay":-0.0006505406934482584,"combinedBay":-0.0007859977029920364,"rawCashPVAll":-28.517265167111173,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.9125524853475575,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.22813812133688938,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.22813812133688938,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.057034530334222344,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.22813812133688938,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.057034530334222344,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.9125524853475575,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.22813812133688938,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.22813812133688938,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.057034530334222344,"acquisitionCashUSD":-20,"actualLostPayUSD":-20}]}},{"id":"allPurchasedAlternative","inputs":{"purchaser":1,"otherwiseFree":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":1,"otherwiseFree":0,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":1.1291084914164125,"equivalentFreeFits":0,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.00014258632583555588,"healthBay":-0.00013545700954377808,"cashEquivalentAll":0.0033281020829565035,"payEquivalentAll":-0.00011295599457792453,"resourcesAll":0.003215146088378579,"resourcesBay":0.00305438878395965,"combinedBay":0.002918931774415872,"rawCashPVAll":363.761149668939,"rawPayPVAll":-5.703453033422234,"donorPrice10":34259108.37536164,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":34259108.37536164,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.7226294345065041,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.7226294345065041,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.18065735862662602,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.045164339656656505,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.7226294345065041,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.18065735862662602,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.18065735862662602,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.045164339656656505,"acquisitionCashUSD":330,"actualLostPayUSD":-20}]}},{"id":"allEquivalentFree","inputs":{"purchaser":0,"otherwiseFree":1},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0,"otherwiseFree":1,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0,"equivalentFreeFits":1.1291084914164125,"unmetFits":0,"initialUnmetUsers":0,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.00014258632583555588,"healthBay":-0.00013545700954377808,"cashEquivalentAll":-0.003945795985611989,"payEquivalentAll":-0.0001147526726364197,"resourcesAll":-0.004060548658248409,"resourcesBay":-0.003857521225335988,"combinedBay":-0.003992978234879766,"rawCashPVAll":-196.63658581113262,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.7226294345065041,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.7226294345065041,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.18065735862662602,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.18065735862662602,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.045164339656656505,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.7226294345065041,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.18065735862662602,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.18065735862662602,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.045164339656656505,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"lowGenericUtility","inputs":{"utility":0.01},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.01,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.002100662710965294,"healthBay":0.001995629575417029,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":-0.0014839173684560386,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":50109499.89509094,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"highHearingUtility","inputs":{"utility":0.12},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.12,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.029365439653692572,"healthBay":0.027897167671007944,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.024417620727134878,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":4095403.1155407266,"healthPrice10":3584593.2884407016,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":4095403.1155407266,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"shortCourse","inputs":{"years":0.25},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":0.25,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.10813287628707334,"pairedDevicesNotPeople":true},"healthAll":0.001435235122203022,"healthBay":0.0013634733660928709,"cashEquivalentAll":-0.0032937917149725277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003408364719803098,"resourcesBay":-0.0032379464838129426,"combinedBay":-0.0018744731177200717,"rawCashPVAll":-144.33759249644345,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":73342100.02690192,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.08069281628140526,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.375,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.020173204070351315,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.375,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.020173204070351315,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.375,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.005043301017587829,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.375,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"longCourse","inputs":{"years":4},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":4,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":1.1015909090523224,"pairedDevicesNotPeople":true},"healthAll":0.018093690340027797,"healthBay":0.017189005823026408,"cashEquivalentAll":-0.003618399026601839,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003732972031432409,"resourcesBay":-0.0035463234298607886,"combinedBay":0.01364268239316562,"rawCashPVAll":-160.50584402293939,"rawPayPVAll":-5.703453033422234,"donorPrice10":7329936.820203011,"healthPrice10":5817672.123075316,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":7329936.820203011,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.05556156459069168,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.75,"discountRate":0.03},{"kind":"cash","people":0.026487414174138864,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":3.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.01389039114767292,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.75,"discountRate":0.03},{"kind":"cash","people":0.006621853543534716,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":3.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.01389039114767292,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.75,"discountRate":0.03},{"kind":"cash","people":0.006621853543534716,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":3.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.00347259778691823,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.75,"discountRate":0.03},{"kind":"cash","people":0.001655463385883679,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":3.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"lowerCompletion","inputs":{"completion":0.5},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.5,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":0.7056928071352578,"purchaserFits":0.07056928071352579,"equivalentFreeFits":0.14113856142705158,"unmetFits":0.4939849649946805,"initialUnmetUsers":0.3457894754962763,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.009005119589985223,"healthBay":0.008554863610485961,"cashEquivalentAll":-0.0024315325791538717,"payEquivalentAll":-0.00011443542080798641,"resourcesAll":-0.0025459679999618582,"resourcesBay":-0.0024186695999637653,"combinedBay":0.006136194010522196,"rawCashPVAll":-108.8148502389072,"rawPayPVAll":-5.703453033422234,"donorPrice10":16296746.782862868,"healthPrice10":11689257.07680797,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":16296746.782862868,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.46090908878099257,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.11522727219524814,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.11522727219524814,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.028806818048812036,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.04516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.04516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.011291084914164128,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011291084914164128,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.011291084914164128,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011291084914164128,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.002822771228541032,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.002822771228541032,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.09032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.022582169828328256,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.022582169828328256,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.022582169828328256,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.022582169828328256,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.005645542457082064,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.005645542457082064,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.31615037759659553,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.31615037759659553,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.15280033019070852,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.07284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.07903759439914888,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07903759439914888,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03820008254767713,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.018210815612923363,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.07903759439914888,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07903759439914888,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03820008254767713,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.018210815612923363,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.01975939859978722,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.01975939859978722,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009550020636919282,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.004552703903230841,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.11522727219524814,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.028806818048812036,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011291084914164128,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.002822771228541032,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.022582169828328256,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.005645542457082064,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.07903759439914888,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01975939859978722,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.46090908878099257,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.11522727219524814,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.11522727219524814,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.028806818048812036,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.04516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.011291084914164128,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.011291084914164128,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.002822771228541032,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.09032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.022582169828328256,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.022582169828328256,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.005645542457082064,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.31615037759659553,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.07903759439914888,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.07903759439914888,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.01975939859978722,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"lowUse","inputs":{"initialUse":0.4},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.4,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.3161503775965955,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.008120158919099887,"healthBay":0.007714150973144892,"cashEquivalentAll":-0.00340680721302079,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.00352138021785136,"resourcesBay":-0.003345311206958792,"combinedBay":0.0043688397661861,"rawCashPVAll":-149.96629170247368,"rawPayPVAll":-5.703453033422234,"donorPrice10":22889372.316645473,"healthPrice10":12963189.383786738,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":22889372.316645473,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.13970315903150493,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.06659955424154831,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03492578975787623,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01664988856038708,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03492578975787623,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01664988856038708,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.008731447439469058,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.00416247214009677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"fastCatchup","inputs":{"catchupHazard":2},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":2,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.32561871317222263,"pairedDevicesNotPeople":true},"healthAll":0.005082070675163417,"healthBay":0.004827967141405246,"cashEquivalentAll":-0.0033360481603874597,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.00345062116521803,"resourcesBay":-0.003278090106957128,"combinedBay":0.0015498770344481178,"rawCashPVAll":-146.4382493785111,"rawPayPVAll":-5.703453033422234,"donorPrice10":64521247.67150197,"healthPrice10":20712651.323242776,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":64521247.67150197,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.11548442436779803,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.012284197403143767,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.028871106091949508,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0030710493507859417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.028871106091949508,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0030710493507859417,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.007217776522987377,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0007677623376964854,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"halfOffers","inputs":{"offers":37.5},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":37.5,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":0.7129316291777793,"completedFits":0.5645542457082062,"purchaserFits":0.056455424570820624,"equivalentFreeFits":0.11291084914164125,"unmetFits":0.39518797199574435,"initialUnmetUsers":0.276631580397021,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.007246871569738847,"healthBay":0.006884527991251904,"cashEquivalentAll":-0.0017740539943600139,"payEquivalentAll":-0.00005728650241528509,"resourcesAll":-0.001831340496775299,"resourcesBay":-0.001739773471936534,"combinedBay":0.00514475451931537,"rawCashPVAll":-78.49670064099242,"rawPayPVAll":-2.851726516711117,"donorPrice10":19437273.367380675,"healthPrice10":14525324.049385656,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":19437273.367380675,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.09496152542052677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.023740381355131693,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.023740381355131693,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.005935095338782923,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0022582169828328255,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0022582169828328255,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1222402641525668,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.05827460996135476,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0305600660381417,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01456865249033869,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0305600660381417,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01456865249033869,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.015807518879829775,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.015807518879829775,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.007640016509535425,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0036421631225846724,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.023740381355131693,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.005935095338782923,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0022582169828328255,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0632300755193191,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.015807518879829775,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.09496152542052677,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.023740381355131693,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.023740381355131693,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.005935095338782923,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.009032867931331302,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.0022582169828328255,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.2529203020772764,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.0632300755193191,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.0632300755193191,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.015807518879829775,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"doubleOffers","inputs":{"offers":150},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":150,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":2.851726516711117,"completedFits":2.258216982832825,"purchaserFits":0.2258216982832825,"equivalentFreeFits":0.451643396566565,"unmetFits":1.5807518879829774,"initialUnmetUsers":1.106526321588084,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.028987486278955386,"healthBay":0.027538111965007616,"cashEquivalentAll":-0.0070962159774400554,"payEquivalentAll":-0.00022914600966114035,"resourcesAll":-0.007325361987101196,"resourcesBay":-0.006959093887746136,"combinedBay":0.02057901807726148,"rawCashPVAll":-313.98680256396966,"rawPayPVAll":-11.406906066844469,"donorPrice10":4859318.341845169,"healthPrice10":3631331.012346414,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":4859318.341845169,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.3798461016821071,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09496152542052677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09496152542052677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.023740381355131693,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.28905177380260166,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.28905177380260166,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":1.0116812083091056,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":1.0116812083091056,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.4889610566102672,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.23309843984541903,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1222402641525668,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.05827460996135476,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1222402641525668,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.05827460996135476,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0305600660381417,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01456865249033869,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.09496152542052677,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.023740381355131693,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.07226294345065042,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.2529203020772764,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0632300755193191,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.3798461016821071,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.09496152542052677,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.09496152542052677,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.023740381355131693,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.28905177380260166,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":1.0116812083091056,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.2529203020772764,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.2529203020772764,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.0632300755193191,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"unitReexpression","inputs":{"offers":7.5,"peoplePerOffer":10},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":7.5,"peoplePerOffer":10,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9718636.683690337,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"lowerFunding","inputs":{"funding":0.15},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.15,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":0.6110842535809536,"completedFits":0.48390363917846246,"purchaserFits":0.04839036391784625,"equivalentFreeFits":0.0967807278356925,"unmetFits":0.3387325474249237,"initialUnmetUsers":0.23711278319744658,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.0062116042026332955,"healthBay":0.00590102399250163,"cashEquivalentAll":-0.0015206177094514407,"payEquivalentAll":-0.00004910271635595865,"resourcesAll":-0.0015697204258073992,"resourcesBay":-0.0014912344045170292,"combinedBay":0.004409789587984601,"rawCashPVAll":-67.28288626370777,"rawPayPVAll":-2.4443370143238146,"donorPrice10":22676818.928610794,"healthPrice10":16946211.390949935,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":22676818.928610794,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.08139559321759436,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.02034889830439859,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.02034889830439859,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.005087224576099648,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.030969832907421602,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.030969832907421602,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.007742458226855401,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.007742458226855401,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.007742458226855401,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.007742458226855401,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0019356145567138501,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0019356145567138501,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.061939665814843205,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.061939665814843205,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.015484916453710801,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.015484916453710801,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.015484916453710801,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.015484916453710801,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0038712291134277003,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0038712291134277003,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.21678883035195118,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.21678883035195118,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.10477736927362867,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.049949665681161215,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.054197207587987795,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.054197207587987795,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.026194342318407168,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.012487416420290304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.054197207587987795,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.054197207587987795,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.026194342318407168,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.012487416420290304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.013549301896996949,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.013549301896996949,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.006548585579601792,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.003121854105072576,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.02034889830439859,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.005087224576099648,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.007742458226855401,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0019356145567138501,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.015484916453710801,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0038712291134277003,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.054197207587987795,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.013549301896996949,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.08139559321759436,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.02034889830439859,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.02034889830439859,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.005087224576099648,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.030969832907421602,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.007742458226855401,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.007742458226855401,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.0019356145567138501,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.061939665814843205,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.015484916453710801,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.015484916453710801,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.0038712291134277003,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.21678883035195118,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.054197207587987795,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.054197207587987795,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.013549301896996949,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"higherFunding","inputs":{"funding":0.7},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.7,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":2.851726516711117,"completedFits":2.258216982832825,"purchaserFits":0.2258216982832825,"equivalentFreeFits":0.451643396566565,"unmetFits":1.5807518879829774,"initialUnmetUsers":1.106526321588084,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.028987486278955386,"healthBay":0.027538111965007616,"cashEquivalentAll":-0.0070962159774400554,"payEquivalentAll":-0.00022914600966114035,"resourcesAll":-0.007325361987101196,"resourcesBay":-0.006959093887746136,"combinedBay":0.02057901807726148,"rawCashPVAll":-313.98680256396966,"rawPayPVAll":-11.406906066844469,"donorPrice10":4859318.341845169,"healthPrice10":3631331.012346414,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":4859318.341845169,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.3798461016821071,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09496152542052677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09496152542052677,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.023740381355131693,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.28905177380260166,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.28905177380260166,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":1.0116812083091056,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":1.0116812083091056,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.4889610566102672,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.23309843984541903,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1222402641525668,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.05827460996135476,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2529203020772764,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1222402641525668,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.05827460996135476,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0632300755193191,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0305600660381417,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01456865249033869,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.09496152542052677,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.023740381355131693,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.07226294345065042,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.2529203020772764,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0632300755193191,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.3798461016821071,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.09496152542052677,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.09496152542052677,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.023740381355131693,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.28905177380260166,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":1.0116812083091056,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.2529203020772764,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.2529203020772764,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.0632300755193191,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"higherFees","inputs":{"fitFee":500},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":500,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.011101144783004559,"payEquivalentAll":-0.00011586924236042478,"resourcesAll":-0.011217014025364984,"resourcesBay":-0.010656163324096734,"combinedBay":0.0031128926584070744,"rawCashPVAll":-549.271816118035,"rawPayPVAll":-5.703453033422234,"donorPrice10":32124461.384791814,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":32124461.384791814,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24460,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24460,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-520,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-520,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-520,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-520,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-520,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-520,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-520,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-520,"actualLostPayUSD":-20}]}},{"id":"zeroFees","inputs":{"fitFee":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":0,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0003436107064827773,"payEquivalentAll":-0.00011402857735813645,"resourcesAll":-0.00045763928384091375,"resourcesBay":-0.00043475731964886806,"combinedBay":0.01333429866285494,"rawCashPVAll":11.125919362036672,"rawPayPVAll":-5.703453033422234,"donorPrice10":7499457.041454139,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":7499457.041454139,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24960,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25480,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":480,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":480,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":480,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":480,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-20,"actualLostPayUSD":-20}]}},{"id":"noPurchaseSaver","inputs":{"purchaseAvoided":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":0,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.004275497795576878,"payEquivalentAll":-0.0001147526726364197,"resourcesAll":-0.004390250468213298,"resourcesBay":-0.004170737944802633,"combinedBay":0.009598318037701175,"rawCashPVAll":-213.03317482999202,"rawPayPVAll":-5.703453033422234,"donorPrice10":10418492.032375945,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":10418492.032375945,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"higherBurden","inputs":{"travel":75,"lostPay":100,"lostPayShare":0.5},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":75,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":100,"lostPayShare":0.5,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.005126337120418373,"payEquivalentAll":-0.0014376518053540199,"resourcesAll":-0.0065639889257723925,"resourcesBay":-0.006235789479483772,"combinedBay":0.007533266503020036,"rawCashPVAll":-235.41588049154052,"rawPayPVAll":-71.29316291777793,"donorPrice10":13274454.044591503,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":13274454.044591503,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.11870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.029675476693914616,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.11870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.029675476693914616,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.011291084914164126,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011291084914164126,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045164339656656505,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.011291084914164126,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011291084914164126,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.09032867931331301,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09032867931331301,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.022582169828328252,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.022582169828328252,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.09032867931331301,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.09032867931331301,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.022582169828328252,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.022582169828328252,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.3161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.3161503775965955,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1528003301907085,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.07284326245169344,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.07903759439914887,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07903759439914887,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03820008254767712,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01821081561292336,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.3161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.3161503775965955,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1528003301907085,"annualIncomeBeforeUSD":24675,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.07284326245169344,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.07903759439914887,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-75,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07903759439914887,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03820008254767712,"annualIncomeBeforeUSD":24675,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.01821081561292336,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.11870190677565846,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.029675476693914616,"annualIncomeBeforeUSD":24925,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.045164339656656505,"annualIncomeBeforeUSD":25275,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011291084914164126,"annualIncomeBeforeUSD":25275,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.09032867931331301,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.022582169828328252,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.3161503775965955,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.07903759439914887,"annualIncomeBeforeUSD":24775,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.11870190677565846,"acquisitionCashUSD":-75,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.029675476693914616,"acquisitionCashUSD":-75,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.11870190677565846,"acquisitionCashUSD":-75,"actualLostPayUSD":-100},{"group":"failed","lostPay":true,"worker":true,"people":0.029675476693914616,"acquisitionCashUSD":-75,"actualLostPayUSD":-100},{"group":"purchaser","lostPay":false,"worker":false,"people":0.045164339656656505,"acquisitionCashUSD":275,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.011291084914164126,"acquisitionCashUSD":275,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.045164339656656505,"acquisitionCashUSD":275,"actualLostPayUSD":-100},{"group":"purchaser","lostPay":true,"worker":true,"people":0.011291084914164126,"acquisitionCashUSD":275,"actualLostPayUSD":-100},{"group":"free","lostPay":false,"worker":false,"people":0.09032867931331301,"acquisitionCashUSD":-225,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.022582169828328252,"acquisitionCashUSD":-225,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.09032867931331301,"acquisitionCashUSD":-225,"actualLostPayUSD":-100},{"group":"free","lostPay":true,"worker":true,"people":0.022582169828328252,"acquisitionCashUSD":-225,"actualLostPayUSD":-100},{"group":"unmet","lostPay":false,"worker":false,"people":0.3161503775965955,"acquisitionCashUSD":-225,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.07903759439914887,"acquisitionCashUSD":-225,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.3161503775965955,"acquisitionCashUSD":-225,"actualLostPayUSD":-100},{"group":"unmet","lostPay":true,"worker":true,"people":0.07903759439914887,"acquisitionCashUSD":-225,"actualLostPayUSD":-100}]}},{"id":"positiveWork","inputs":{"recoveryPay":500},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":500,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":0.00042980330593975647,"resourcesAll":-0.0031183046827802713,"resourcesBay":-0.0029623894486412576,"combinedBay":0.010806666533862551,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":48.95184369610882,"donorPrice10":9253547.306808375,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9253547.306808375,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0611201320762834,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.02913730498067738,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1.75,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01528003301907085,"annualIncomeBeforeUSD":24780,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.007284326245169345,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1.75,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"negativeWork","inputs":{"recoveryPay":-500},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":-500,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.001225455781507337,"resourcesAll":-0.004773563770227364,"resourcesBay":-0.0045348855817159955,"combinedBay":0.009234170400787813,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-60.35874976295329,"donorPrice10":10829343.15263107,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":10829343.15263107,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0611201320762834,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.02913730498067738,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01528003301907085,"annualIncomeBeforeUSD":24780,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.007284326245169345,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"negativeWorkOverlapZero","inputs":{"recoveryPay":-500,"positivePayIndependent":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":-500,"positiveCashIndependent":0.5,"positivePayIndependent":0,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.001225455781507337,"resourcesAll":-0.004773563770227364,"resourcesBay":-0.0045348855817159955,"combinedBay":0.009234170400787813,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-60.35874976295329,"donorPrice10":10829343.15263107,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":10829343.15263107,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0611201320762834,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.02913730498067738,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01528003301907085,"annualIncomeBeforeUSD":24780,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.007284326245169345,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"positiveWorkOverlapZero","inputs":{"recoveryPay":500,"positivePayIndependent":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":500,"positiveCashIndependent":0.5,"positivePayIndependent":0,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":48.95184369610882,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9718636.683690337,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0611201320762834,"annualIncomeBeforeUSD":24800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.02913730498067738,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":1.75,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01528003301907085,"annualIncomeBeforeUSD":24780,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":0.75,"discountRate":0.03},{"kind":"pay","people":0.007284326245169345,"annualIncomeBeforeUSD":24970,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":1.75,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"noOverlapRetention","inputs":{"positiveCashIndependent":1,"positivePayIndependent":1},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":1,"positivePayIndependent":1,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0031582404241033498,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.00327281342893392,"resourcesBay":-0.003109172757487224,"combinedBay":0.010659883225016584,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9380965.803201323,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9380965.803201323,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"independentHarm","inputs":{"donorHarm":0.1},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0.1,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.08550625686052231,"healthBay":-0.08123094401749618,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":-0.08471049096136925,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"negativeClinical","inputs":{"utility":0,"fitHarm":0.03},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.03,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":-0.02367929121599856,"healthBay":-0.02249532665519863,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":-0.025974873599071698,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"bayZeroUnknown","inputs":{"bayHealth":0,"bayResources":0,"clinicalKnown":false,"cashKnown":false,"payKnown":false},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0,"bayResources":0,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":false,"cashKnown":false,"payKnown":false,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":null,"healthBay":0,"cashEquivalentAll":null,"payEquivalentAll":null,"resourcesAll":null,"resourcesBay":0,"combinedBay":0,"rawCashPVAll":null,"rawPayPVAll":null,"donorPrice10":null,"healthPrice10":null,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":null,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":null,"payFlows":null,"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"grossAllowance","inputs":{"grossCost":276148.5},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":276148.5,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1291084914164125,"purchaserFits":0.11291084914164125,"equivalentFreeFits":0.2258216982832825,"unmetFits":0.7903759439914887,"initialUnmetUsers":0.553263160794042,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477693,"healthBay":0.013769055982503808,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057018,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.01028950903863074,"rawCashPVAll":-156.99340128198483,"rawPayPVAll":-5.703453033422234,"donorPrice10":9718636.683690337,"healthPrice10":7262662.024692828,"capturedGrossEnvelopeUSD":15000,"capturedGrossPrice10":14577955.025535505,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07226294345065042,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018065735862662604,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004516433965665651,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14452588690130083,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03613147172532521,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009032867931331302,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545528,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2444805283051336,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.11654921992270952,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1264601510386382,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0611201320762834,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.02913730498067738,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965955,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.01528003301907085,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169345,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018065735862662604,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004516433965665651,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03613147172532521,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009032867931331302,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1264601510386382,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965955,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07226294345065042,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018065735862662604,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004516433965665651,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14452588690130083,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03613147172532521,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009032867931331302,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545528,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1264601510386382,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965955,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"inventoryCostOnly","inputs":{"supportCost":138199,"funding":0.26273716858863977},"result":{"parameters":{"gift":10000,"supportCost":138199,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.26273716858863977,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555584,"completedFits":1.1291084914164122,"purchaserFits":0.11291084914164123,"equivalentFreeFits":0.22582169828328247,"unmetFits":0.7903759439914885,"initialUnmetUsers":0.5532631607940419,"useSurvivalDiscountYears":0.8869013464756869,"pairedDevicesNotPeople":true},"healthAll":0.014493743139477686,"healthBay":0.013769055982503801,"cashEquivalentAll":-0.0035481079887200277,"payEquivalentAll":-0.00011457300483057016,"resourcesAll":-0.003662680993550598,"resourcesBay":-0.003479546943873068,"combinedBay":0.010289509038630733,"rawCashPVAll":-156.99340128198477,"rawPayPVAll":-5.7034530334222335,"donorPrice10":9718636.683690343,"healthPrice10":7262662.024692832,"capturedGrossEnvelopeUSD":13321.297549186318,"capturedGrossPrice10":12946485.103587642,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.18992305084105354,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.047480762710263386,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011870190677565846,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0722629434506504,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0722629434506504,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0180657358626626,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0180657358626626,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0180657358626626,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0180657358626626,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.00451643396566565,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.00451643396566565,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.1445258869013008,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1445258869013008,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0361314717253252,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0361314717253252,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0361314717253252,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0361314717253252,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0090328679313313,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.0090328679313313,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5058406041545527,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5058406041545527,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.24448052830513356,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.1165492199227095,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.12646015103863817,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12646015103863817,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.06112013207628339,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.029137304980677375,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.12646015103863817,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12646015103863817,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.06112013207628339,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.029137304980677375,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03161503775965954,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03161503775965954,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.015280033019070847,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007284326245169344,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.047480762710263386,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011870190677565846,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0180657358626626,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.00451643396566565,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0361314717253252,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.0090328679313313,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.12646015103863817,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03161503775965954,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.18992305084105354,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.047480762710263386,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011870190677565846,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.0722629434506504,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.0180657358626626,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.0180657358626626,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.00451643396566565,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.1445258869013008,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.0361314717253252,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.0361314717253252,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.0090328679313313,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5058406041545527,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.12646015103863817,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.12646015103863817,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03161503775965954,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"higherMortality","inputs":{"mortality":0.15},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.15,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.0952735418165196,"purchaserFits":0.10952735418165196,"equivalentFreeFits":0.21905470836330393,"unmetFits":0.7666914792715637,"initialUnmetUsers":0.5366840354900946,"useSurvivalDiscountYears":0.77823707827324,"pairedDevicesNotPeople":true},"healthAll":0.012678697208783715,"healthBay":0.012044762348344529,"cashEquivalentAll":-0.003429144326926954,"payEquivalentAll":-0.0001145620105555759,"resourcesAll":-0.00354370633748253,"resourcesBay":-0.0033665210206084034,"combinedBay":0.008678241327736126,"rawCashPVAll":-151.6619375179528,"rawPayPVAll":-5.703453033422234,"donorPrice10":11523072.039999004,"healthPrice10":8302363.891284606,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":11523072.039999004,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.211577418584985,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.05289435464624625,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.05289435464624625,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.013223588661561562,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07009750667625726,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07009750667625726,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.017524376669064316,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.017524376669064316,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.017524376669064316,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.017524376669064316,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004381094167266079,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004381094167266079,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14019501335251452,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14019501335251452,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03504875333812863,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03504875333812863,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.03504875333812863,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03504875333812863,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.008762188334532158,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.008762188334532158,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.4906825467338008,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.4906825467338008,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.223154189591622,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0941928273760792,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1226706366834502,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1226706366834502,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0557885473979055,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0235482068440198,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.1226706366834502,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.1226706366834502,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.0557885473979055,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.0235482068440198,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.03066765917086255,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03066765917086255,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.013947136849476375,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.00588705171100495,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.05289435464624625,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.013223588661561562,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.017524376669064316,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004381094167266079,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03504875333812863,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.008762188334532158,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.1226706366834502,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03066765917086255,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.211577418584985,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.05289435464624625,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.05289435464624625,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.013223588661561562,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07009750667625726,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.017524376669064316,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.017524376669064316,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004381094167266079,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14019501335251452,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03504875333812863,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03504875333812863,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.008762188334532158,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.4906825467338008,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.1226706366834502,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.1226706366834502,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.03066765917086255,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"delayLong","inputs":{"delay":1},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0.04,"delay":1,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.095062982417069,"purchaserFits":0.1095062982417069,"equivalentFreeFits":0.2190125964834138,"unmetFits":0.7665440876919483,"initialUnmetUsers":0.5365808613843638,"useSurvivalDiscountYears":0.8412998674407582,"pairedDevicesNotPeople":true},"healthAll":0.01374119239196444,"healthBay":0.013054132772366217,"cashEquivalentAll":-0.003395013200646682,"payEquivalentAll":-0.00011456194213673777,"resourcesAll":-0.0035095751427834197,"resourcesBay":-0.0033340963856442487,"combinedBay":0.009720036386721968,"rawCashPVAll":-150.38759123240942,"rawPayPVAll":-5.703453033422234,"donorPrice10":10288027.330494847,"healthPrice10":7660409.292885858,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":10288027.330494847,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.21171217660063335,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.05292804415015834,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.05292804415015834,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.013232011037539584,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07008403087469244,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07008403087469244,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.01752100771867311,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.01752100771867311,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.01752100771867311,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.01752100771867311,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.004380251929668277,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004380251929668277,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.14016806174938487,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14016806174938487,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.03504201543734622,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03504201543734622,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.03504201543734622,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.03504201543734622,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.008760503859336554,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.008760503859336554,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.4905882161228469,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.4905882161228469,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.2371088150553862,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.5,"discountRate":0.03},{"kind":"cash","people":0.11303496283766411,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.5,"discountRate":0.03},{"kind":"cash","people":0.12264705403071173,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12264705403071173,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.05927720376384655,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.5,"discountRate":0.03},{"kind":"cash","people":0.028258740709416027,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.5,"discountRate":0.03},{"kind":"cash","people":0.12264705403071173,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12264705403071173,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.05927720376384655,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.5,"discountRate":0.03},{"kind":"cash","people":0.028258740709416027,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.5,"discountRate":0.03},{"kind":"cash","people":0.030661763507677933,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.030661763507677933,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1,"discountRate":0.03},{"kind":"cash","people":0.014819300940961637,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.5,"discountRate":0.03},{"kind":"cash","people":0.007064685177354007,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.5,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.05292804415015834,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.013232011037539584,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.01752100771867311,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004380251929668277,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.03504201543734622,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.008760503859336554,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.12264705403071173,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.030661763507677933,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.21171217660063335,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.05292804415015834,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.05292804415015834,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.013232011037539584,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07008403087469244,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.01752100771867311,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.01752100771867311,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004380251929668277,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14016806174938487,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.03504201543734622,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.03504201543734622,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.008760503859336554,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.4905882161228469,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.12264705403071173,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.12264705403071173,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.030661763507677933,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}},{"id":"noMortality","inputs":{"mortality":0},"result":{"parameters":{"gift":10000,"supportCost":184099,"grossCost":184099,"offers":75,"peoplePerOffer":1,"funding":0.35,"completion":0.8,"purchaser":0.1,"otherwiseFree":0.2,"initialUse":0.7,"utility":0.06,"transfer":0.5,"years":2,"ramp":0.25,"nonuseHazard":0.2,"catchupHazard":0.5,"mortality":0,"delay":0.25,"discount":0.03,"bayHealth":0.95,"bayResources":0.95,"sfHealth":null,"sfResources":null,"processHarm":0.0001,"fitHarm":0.0003,"donorHarm":0,"baseline":25000,"travel":20,"fitFee":150,"purchaseAvoided":500,"maintenance":30,"lostPay":20,"lostPayShare":0.2,"workerShare":0.2,"recoveryPay":0,"positiveCashIndependent":0.5,"positivePayIndependent":0.5,"reachKnown":true,"fundingKnown":true,"clinicalKnown":true,"cashKnown":true,"payKnown":true,"externalResourcesKnown":false,"portfolioKnown":false},"native":{"offered":1.4258632583555586,"completedFits":1.1406906066844469,"purchaserFits":0.11406906066844469,"equivalentFreeFits":0.22813812133688938,"unmetFits":0.7984834246791128,"initialUnmetUsers":0.558938397275379,"useSurvivalDiscountYears":0.9274723358308614,"pairedDevicesNotPeople":true},"healthAll":0.015171629315563193,"healthBay":0.014413047849785032,"cashEquivalentAll":-0.003589979503521434,"payEquivalentAll":-0.00011457676830478182,"resourcesAll":-0.0037045562718262155,"resourcesBay":-0.0035193284582349044,"combinedBay":0.010893719391550129,"rawCashPVAll":-158.8757353521135,"rawPayPVAll":-5.703453033422234,"donorPrice10":9179601.23679764,"healthPrice10":6938157.774969954,"capturedGrossEnvelopeUSD":10000,"capturedGrossPrice10":9179601.23679764,"comprehensiveGrossPrice10":null,"wholePortfolioCombined":null,"healthSF":null,"resourcesSF":null,"cashFlows":[{"kind":"cash","people":0.1825104970695115,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045627624267377875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.045627624267377875,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.011406906066844469,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07300419882780461,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.07300419882780461,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018251049706951152,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018251049706951152,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.018251049706951152,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.018251049706951152,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.004562762426737788,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.004562762426737788,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":350,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.14600839765560922,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.14600839765560922,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.036502099413902304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.036502099413902304,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.036502099413902304,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.036502099413902304,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.009125524853475576,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.009125524853475576,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.5110293917946322,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.5110293917946322,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.2520814281257127,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.12517993256597945,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.12775734794865806,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12775734794865806,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.06302035703142818,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.03129498314149486,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.12775734794865806,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.12775734794865806,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.06302035703142818,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.03129498314149486,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03},{"kind":"cash","people":0.031939336987164516,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"cash","people":0.031939336987164516,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-150,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03},{"kind":"cash","people":0.015755089257857045,"annualIncomeBeforeUSD":24810,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.75,"discountRate":0.03},{"kind":"cash","people":0.007823745785373716,"annualIncomeBeforeUSD":25000,"annualIncomeGainUSD":-30,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.75,"discountRate":0.03}],"payFlows":[{"kind":"pay","people":0.045627624267377875,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.011406906066844469,"annualIncomeBeforeUSD":24980,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.018251049706951152,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.004562762426737788,"annualIncomeBeforeUSD":25330,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.036502099413902304,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.009125524853475576,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.12775734794865806,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03},{"kind":"pay","people":0.031939336987164516,"annualIncomeBeforeUSD":24830,"annualIncomeGainUSD":-20,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03}],"states":[{"group":"failed","lostPay":false,"worker":false,"people":0.1825104970695115,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":false,"worker":true,"people":0.045627624267377875,"acquisitionCashUSD":-20,"actualLostPayUSD":0},{"group":"failed","lostPay":true,"worker":false,"people":0.045627624267377875,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"failed","lostPay":true,"worker":true,"people":0.011406906066844469,"acquisitionCashUSD":-20,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":false,"worker":false,"people":0.07300419882780461,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":false,"worker":true,"people":0.018251049706951152,"acquisitionCashUSD":330,"actualLostPayUSD":0},{"group":"purchaser","lostPay":true,"worker":false,"people":0.018251049706951152,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"purchaser","lostPay":true,"worker":true,"people":0.004562762426737788,"acquisitionCashUSD":330,"actualLostPayUSD":-20},{"group":"free","lostPay":false,"worker":false,"people":0.14600839765560922,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":false,"worker":true,"people":0.036502099413902304,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"free","lostPay":true,"worker":false,"people":0.036502099413902304,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"free","lostPay":true,"worker":true,"people":0.009125524853475576,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":false,"worker":false,"people":0.5110293917946322,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":false,"worker":true,"people":0.12775734794865806,"acquisitionCashUSD":-170,"actualLostPayUSD":0},{"group":"unmet","lostPay":true,"worker":false,"people":0.12775734794865806,"acquisitionCashUSD":-170,"actualLostPayUSD":-20},{"group":"unmet","lostPay":true,"worker":true,"people":0.031939336987164516,"acquisitionCashUSD":-170,"actualLostPayUSD":-20}]}}],"historical":{"worlds":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0488867402864763,"harmQ":0.0010184737559682563,"allQ":0.04786826653050804,"bayQ":0.04547485320398264,"bayCostPer10":2199017.543859649,"allCostPer10":2089066.6666666667},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.9899564908011451,"harmQ":0.0012221685071619076,"allQ":0.9887343222939832,"bayQ":0.9788469790710433,"bayCostPer10":102161.01406871904,"allCostPer10":101139.40392803185}],"weighted":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0488867402864763,"harmQ":0.0010184737559682563,"allQ":0.04786826653050804,"bayQ":0.04547485320398264,"bayCostPer10":2199017.543859649,"allCostPer10":2089066.6666666667},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.9899564908011451,"harmQ":0.0012221685071619076,"allQ":0.9887343222939832,"bayQ":0.9788469790710433,"bayCostPer10":102161.01406871904,"allCostPer10":101139.40392803185}],"bayQ":0.1066415352609194,"allQ":0.10812117393359008,"bayCostPer10":937720.9335493005,"allCostPer10":924888.219040442,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":10277683.182135379,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"diagnostics":{"historical":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0488867402864763,"harmQ":0.0010184737559682563,"allQ":0.04786826653050804,"bayQ":0.04547485320398264,"bayCostPer10":2199017.543859649,"allCostPer10":2089066.6666666667},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.9899564908011451,"harmQ":0.0012221685071619076,"allQ":0.9887343222939832,"bayQ":0.9788469790710433,"bayCostPer10":102161.01406871904,"allCostPer10":101139.40392803185}],"bayQ":0.1066415352609194,"allQ":0.10812117393359008,"bayCostPer10":937720.9335493005,"allCostPer10":924888.219040442,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":10277683.182135379,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"current":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0488867402864763,"harmQ":0.0010184737559682563,"allQ":0.04786826653050804,"bayQ":0.04547485320398264,"bayCostPer10":2199017.543859649,"allCostPer10":2089066.6666666667},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.9899564908011451,"harmQ":0.0012221685071619076,"allQ":0.9887343222939832,"bayQ":0.9788469790710433,"bayCostPer10":102161.01406871904,"allCostPer10":101139.40392803185}],"bayQ":0.1066415352609194,"allQ":0.10812117393359008,"bayCostPer10":937720.9335493005,"allCostPer10":924888.219040442,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":10277683.182135379,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"noInventoryAdjustment":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":138199,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":5.426956779716206,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":5.426956779716206,"additionalCourses":2.713478389858103,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":5.426956779716206,"additionalCourses":2.713478389858103,"grossQ":0,"harmQ":0.00814043516957431,"allQ":-0.00814043516957431,"bayQ":-0.007733413411095593,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":2.170782711886482,"additionalCourses":0.5426956779716205,"grossQ":0.002442130550872292,"harmQ":0.0005426956779716205,"allQ":0.0018994348729006716,"bayQ":0.0016145196419655708,"bayCostPer10":61937927.17086837,"allCostPer10":52647238.09523811},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":5.426956779716206,"additionalCourses":2.713478389858103,"grossQ":0.06512348135659447,"harmQ":0.0013567391949290515,"allQ":0.06376674216166542,"bayQ":0.06057840505358215,"bayCostPer10":1650753.2661440838,"allCostPer10":1568215.6028368797},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":10.853913559432412,"additionalCourses":8.140435169574308,"grossQ":1.318750497471038,"harmQ":0.0016280870339148619,"allQ":1.317122410437123,"bayQ":1.3039511863327518,"bayCostPer10":76689.98736159843,"allCostPer10":75923.08748798243}],"bayQ":0.14206036223127516,"allQ":0.1440314329336681,"bayCostPer10":703926.1228772553,"allCostPer10":694292.8912333585,"favorableShareOfSignedQ":0.9178853030164116,"withoutFavorableBayCostPer10":7715226.796929518,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.1,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"historical2023Expense":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":125230,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":5.988980276291623,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":5.988980276291623,"additionalCourses":2.9944901381458116,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":5.988980276291623,"additionalCourses":2.9944901381458116,"grossQ":0,"harmQ":0.008983470414437434,"allQ":-0.008983470414437434,"bayQ":-0.008534296893715562,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":2.3955921105166493,"additionalCourses":0.5988980276291623,"grossQ":0.0026950411243312302,"harmQ":0.0005988980276291624,"allQ":0.0020961430967020678,"bayQ":0.0017817216321967576,"bayCostPer10":56125490.19607844,"allCostPer10":47706666.66666668},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":5.988980276291623,"additionalCourses":2.9944901381458116,"grossQ":0.07186776331549947,"harmQ":0.0014972450690729057,"allQ":0.07037051824642657,"bayQ":0.06685199233410523,"bayCostPer10":1495841.7319895488,"allCostPer10":1421049.6453900712},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":11.977960552583246,"additionalCourses":8.983470414437434,"grossQ":1.4553222071388643,"harmQ":0.001796694082887487,"allQ":1.4535255130559768,"bayQ":1.438990257925417,"bayCostPer10":69493.17373709628,"allCostPer10":68798.24199972532}],"bayQ":0.15677233889643055,"allQ":0.15894753653277965,"bayCostPer10":637867.6283324675,"allCostPer10":629138.4074353179,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":6991207.257501746,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.1,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"doubleExpense":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":368198,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":2.0369475119365124,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0.0030554212679047687,"allQ":-0.0030554212679047687,"bayQ":-0.00290265020450953,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":0.814779004774605,"additionalCourses":0.20369475119365124,"grossQ":0.0009166263803714306,"harmQ":0.00020369475119365123,"allQ":0.0007129316291777793,"bayQ":0.0006059918848011124,"bayCostPer10":165018711.48459384,"allCostPer10":140265904.76190478},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0.02444337014323815,"harmQ":0.0005092368779841282,"allQ":0.02393413326525402,"bayQ":0.02273742660199132,"bayCostPer10":4398035.087719298,"allCostPer10":4178133.3333333335},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":4.073895023873025,"additionalCourses":3.0554212679047685,"grossQ":0.49497824540057256,"harmQ":0.0006110842535809538,"allQ":0.4943671611469916,"bayQ":0.48942348953552167,"bayCostPer10":204322.0281374381,"allCostPer10":202278.8078560637}],"bayQ":0.0533207676304597,"allQ":0.05406058696679504,"bayCostPer10":1875441.867098601,"allCostPer10":1849776.438080884,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":20555366.364270758,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"utility06":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.06,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.06,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.06,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.06,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0009166263803714306,"harmQ":0.00040738950238730247,"allQ":0.000509236877984128,"bayQ":0.00043285134628650885,"bayCostPer10":231026196.0784314,"allCostPer10":196372266.6666667},{"id":"central","weight":0.2,"courses":75,"utility":0.06,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.02444337014323815,"harmQ":0.0010184737559682563,"allQ":0.023424896387269894,"bayQ":0.0222536515679064,"bayCostPer10":4493644.546147979,"allCostPer10":4268962.318840579},{"id":"favorable","weight":0.1,"courses":150,"utility":0.06,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.49497824540057256,"harmQ":0.0012221685071619076,"allQ":0.49375607689341067,"bayQ":0.4888185161244766,"bayCostPer10":204574.9019346379,"allCostPer10":202529.15291529152}],"bayQ":0.05283862215438433,"allQ":0.05355135008881092,"bayCostPer10":1892555.0274157254,"allCostPer10":1867366.5525548367,"favorableShareOfSignedQ":0.925115940185273,"withoutFavorableBayCostPer10":22745822.39382239,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"genericUtility01":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.01,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.01,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.01,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.01,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.00015277106339523845,"harmQ":0.00040738950238730247,"allQ":-0.000254618438992064,"bayQ":-0.00021642567314325442,"bayCostPer10":null,"allCostPer10":null},{"id":"central","weight":0.2,"courses":75,"utility":0.01,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.004073895023873025,"harmQ":0.0010184737559682563,"allQ":0.0030554212679047687,"bayQ":0.00290265020450953,"bayCostPer10":34451274.85380117,"allCostPer10":32728711.111111112},{"id":"favorable","weight":0.1,"courses":150,"utility":0.01,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.08249637423342876,"harmQ":0.0012221685071619076,"allQ":0.08127420572626685,"bayQ":0.08046146366900418,"bayCostPer10":1242830.9831818603,"allCostPer10":1230402.6733500417}],"bayQ":0.008002861232271768,"allQ":0.008076496884828272,"bayCostPer10":12495530.922958795,"allCostPer10":12381605.716687683,"favorableShareOfSignedQ":1.0054087073825675,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"quarterYearCap":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.25,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.02444337014323815,"harmQ":0.0010184737559682563,"allQ":0.023424896387269894,"bayQ":0.0222536515679064,"bayCostPer10":4493644.546147979,"allCostPer10":4268962.318840579},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":0.25,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.12374456135014314,"harmQ":0.0012221685071619076,"allQ":0.12252239284298123,"bayQ":0.12129716891455142,"bayCostPer10":824421.5499410843,"allCostPer10":816177.3344416735}],"bayQ":0.01624231391805496,"allQ":0.01661130695984226,"bayCostPer10":6156758.236819939,"allCostPer10":6019995.9125281,"favorableShareOfSignedQ":0.7467973438176039,"withoutFavorableBayCostPer10":21883982.169390786,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"oneYearCap":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.0018332527607428611,"harmQ":0.00040738950238730247,"allQ":0.0014258632583555586,"bayQ":0.0012119837696022249,"bayCostPer10":82509355.74229692,"allCostPer10":70132952.38095239},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0488867402864763,"harmQ":0.0010184737559682563,"allQ":0.04786826653050804,"bayQ":0.04547485320398264,"bayCostPer10":2199017.543859649,"allCostPer10":2089066.6666666667},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":1,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.49497824540057256,"harmQ":0.0012221685071619076,"allQ":0.49375607689341067,"bayQ":0.4888185161244766,"bayCostPer10":204574.9019346379,"allCostPer10":202529.15291529152}],"bayQ":0.05763868896626273,"allQ":0.058623349393532836,"bayCostPer10":1734945.7767599872,"allCostPer10":1705804.9571461661,"favorableShareOfSignedQ":0.8480736201522444,"withoutFavorableBayCostPer10":10277683.182135379,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"halfCourses":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":37.5,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":2.0369475119365124,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":37.5,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":37.5,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0.0030554212679047687,"allQ":-0.0030554212679047687,"bayQ":-0.00290265020450953,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":15,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":0.814779004774605,"additionalCourses":0.20369475119365124,"grossQ":0.0009166263803714306,"harmQ":0.00020369475119365123,"allQ":0.0007129316291777793,"bayQ":0.0006059918848011124,"bayCostPer10":165018711.48459384,"allCostPer10":140265904.76190478},{"id":"central","weight":0.2,"courses":37.5,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":2.0369475119365124,"additionalCourses":1.0184737559682562,"grossQ":0.02444337014323815,"harmQ":0.0005092368779841282,"allQ":0.02393413326525402,"bayQ":0.02273742660199132,"bayCostPer10":4398035.087719298,"allCostPer10":4178133.3333333335},{"id":"favorable","weight":0.1,"courses":75,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":4.073895023873025,"additionalCourses":3.0554212679047685,"grossQ":0.49497824540057256,"harmQ":0.0006110842535809538,"allQ":0.4943671611469916,"bayQ":0.48942348953552167,"bayCostPer10":204322.0281374381,"allCostPer10":202278.8078560637}],"bayQ":0.0533207676304597,"allQ":0.05406058696679504,"bayCostPer10":1875441.867098601,"allCostPer10":1849776.438080884,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":20555366.364270758,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"halfFunding":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.25,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.25,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":1.0184737559682562,"grossQ":0,"harmQ":0.0030554212679047687,"allQ":-0.0030554212679047687,"bayQ":-0.00290265020450953,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.125,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.20369475119365124,"grossQ":0.0009166263803714306,"harmQ":0.00020369475119365123,"allQ":0.0007129316291777793,"bayQ":0.0006059918848011124,"bayCostPer10":165018711.48459384,"allCostPer10":140265904.76190478},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.25,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":1.0184737559682562,"grossQ":0.02444337014323815,"harmQ":0.0005092368779841282,"allQ":0.02393413326525402,"bayQ":0.02273742660199132,"bayCostPer10":4398035.087719298,"allCostPer10":4178133.3333333335},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.375,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":3.0554212679047685,"grossQ":0.49497824540057256,"harmQ":0.0006110842535809538,"allQ":0.4943671611469916,"bayQ":0.48942348953552167,"bayCostPer10":204322.0281374381,"allCostPer10":202278.8078560637}],"bayQ":0.0533207676304597,"allQ":0.05406058696679504,"bayCostPer10":1875441.867098601,"allCostPer10":1849776.438080884,"favorableShareOfSignedQ":0.9178853030164115,"withoutFavorableBayCostPer10":20555366.364270758,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"resourceAllowance50pct":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":276148.5,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":2.7159300159153497,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":2.7159300159153497,"additionalCourses":1.3579650079576748,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.12,"transfer":0,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":2.7159300159153497,"additionalCourses":1.3579650079576748,"grossQ":0,"harmQ":0.004073895023873024,"allQ":-0.004073895023873024,"bayQ":-0.003870200272679373,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.12,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.08637200636614,"additionalCourses":0.271593001591535,"grossQ":0.0012221685071619073,"harmQ":0.000271593001591535,"allQ":0.0009505755055703724,"bayQ":0.0008079891797348165,"bayCostPer10":123764033.61344539,"allCostPer10":105199428.57142858},{"id":"central","weight":0.2,"courses":75,"utility":0.12,"transfer":0.5,"completion":0.8,"years":0.5,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":2.7159300159153497,"additionalCourses":1.3579650079576748,"grossQ":0.0325911601909842,"harmQ":0.0006789825039788375,"allQ":0.03191217768700536,"bayQ":0.030316568802655094,"bayCostPer10":3298526.3157894737,"allCostPer10":3133600},{"id":"favorable","weight":0.1,"courses":150,"utility":0.12,"transfer":0.75,"completion":0.9,"years":2,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":5.431860031830699,"additionalCourses":4.073895023873025,"grossQ":0.6599709938674301,"harmQ":0.0008147790047746049,"allQ":0.6591562148626555,"bayQ":0.652564652714029,"bayCostPer10":153241.52110307856,"allCostPer10":151709.10589204778}],"bayQ":0.07109435684061294,"allQ":0.0720807826223934,"bayCostPer10":1406581.400323951,"allCostPer10":1387332.328560663,"favorableShareOfSignedQ":0.9178853030164116,"withoutFavorableBayCostPer10":15416524.77320307,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null},"genericQuarterYear":{"modelVersion":"pacific-hearing-connection-whole-gift-partial-hearing-v1","gift":10000,"expense":184099,"anchors":{"expense":184099,"year":2024,"revenue":156127,"netAssets":241791,"cashSavingsInvestments":163983,"programRevenue":15604,"inventoryAdjustment":45900},"rows":[{"id":"funding_null","weight":0.2,"courses":75,"utility":0.01,"transfer":0.5,"completion":0.8,"years":0.25,"funding":0,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"clinical_null","weight":0.2,"courses":75,"utility":0.01,"transfer":0,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null,"allCostPer10":null},{"id":"harm","weight":0.1,"courses":75,"utility":0.01,"transfer":0,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0.003,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0,"harmQ":0.006110842535809537,"allQ":-0.006110842535809537,"bayQ":-0.00580530040901906,"bayCostPer10":null,"allCostPer10":null},{"id":"cautious","weight":0.2,"courses":30,"utility":0.01,"transfer":0.25,"completion":0.6,"years":0.25,"funding":0.25,"bay":0.85,"harm":0.001,"courseEquivalent":1.62955800954921,"additionalCourses":0.4073895023873025,"grossQ":0.00015277106339523845,"harmQ":0.00040738950238730247,"allQ":-0.000254618438992064,"bayQ":-0.00021642567314325442,"bayCostPer10":null,"allCostPer10":null},{"id":"central","weight":0.2,"courses":75,"utility":0.01,"transfer":0.5,"completion":0.8,"years":0.25,"funding":0.5,"bay":0.95,"harm":0.0005,"courseEquivalent":4.073895023873025,"additionalCourses":2.0369475119365124,"grossQ":0.0020369475119365126,"harmQ":0.0010184737559682563,"allQ":0.0010184737559682563,"bayQ":0.0009675500681698434,"bayCostPer10":103353824.5614035,"allCostPer10":98186133.33333333},{"id":"favorable","weight":0.1,"courses":150,"utility":0.01,"transfer":0.75,"completion":0.9,"years":0.25,"funding":0.75,"bay":0.99,"harm":0.0002,"courseEquivalent":8.14779004774605,"additionalCourses":6.110842535809537,"grossQ":0.010312046779178595,"harmQ":0.0012221685071619076,"allQ":0.009089878272016688,"bayQ":0.00899897948929652,"bayCostPer10":11112371.143743692,"allCostPer10":11001247.432306254}],"bayQ":0.00046959278703306384,"allQ":0.0004506746370159535,"bayCostPer10":212950459.97578117,"allCostPer10":221889566.8549905,"favorableShareOfSignedQ":1.9163368215583145,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null}}},"verifiedMarginalFundingOffer":null,"completeSocietalResourcesUsd":null,"interpretation":"Current unweighted Bay health and signed household-resource comparison; historical central and subjective weighted diagnostics are separate, not current funding offers.","comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"evaluated.donorPrice10":971863.6683690337,"evaluated.healthPrice10":726266.2024692828,"evaluated.capturedGrossPrice10":971863.6683690337,"evaluated.comprehensiveGrossPrice10":null,"rankingCentral.donorPrice10":971863.6683690337,"rankingCentral.healthPrice10":726266.2024692828,"rankingCentral.capturedGrossPrice10":971863.6683690337,"rankingCentral.comprehensiveGrossPrice10":null,"scenarios.0.result.donorPrice10":971863.6683690337,"scenarios.0.result.healthPrice10":726266.2024692828,"scenarios.0.result.capturedGrossPrice10":971863.6683690337,"scenarios.0.result.comprehensiveGrossPrice10":null,"scenarios.1.result.donorPrice10":null,"scenarios.1.result.healthPrice10":null,"scenarios.1.result.capturedGrossPrice10":null,"scenarios.1.result.comprehensiveGrossPrice10":null,"scenarios.2.result.donorPrice10":null,"scenarios.2.result.healthPrice10":null,"scenarios.2.result.capturedGrossPrice10":null,"scenarios.2.result.comprehensiveGrossPrice10":null,"scenarios.3.result.donorPrice10":null,"scenarios.3.result.healthPrice10":null,"scenarios.3.result.capturedGrossPrice10":null,"scenarios.3.result.comprehensiveGrossPrice10":null,"scenarios.4.result.donorPrice10":null,"scenarios.4.result.healthPrice10":null,"scenarios.4.result.capturedGrossPrice10":null,"scenarios.4.result.comprehensiveGrossPrice10":null,"scenarios.5.result.donorPrice10":null,"scenarios.5.result.healthPrice10":null,"scenarios.5.result.capturedGrossPrice10":null,"scenarios.5.result.comprehensiveGrossPrice10":null,"scenarios.6.result.donorPrice10":null,"scenarios.6.result.healthPrice10":null,"scenarios.6.result.capturedGrossPrice10":null,"scenarios.6.result.comprehensiveGrossPrice10":null,"scenarios.7.result.donorPrice10":null,"scenarios.7.result.healthPrice10":726266.2024692828,"scenarios.7.result.capturedGrossPrice10":null,"scenarios.7.result.comprehensiveGrossPrice10":null,"scenarios.8.result.donorPrice10":null,"scenarios.8.result.healthPrice10":726266.2024692828,"scenarios.8.result.capturedGrossPrice10":null,"scenarios.8.result.comprehensiveGrossPrice10":null,"scenarios.9.result.donorPrice10":null,"scenarios.9.result.healthPrice10":null,"scenarios.9.result.capturedGrossPrice10":null,"scenarios.9.result.comprehensiveGrossPrice10":null,"scenarios.10.result.donorPrice10":null,"scenarios.10.result.healthPrice10":null,"scenarios.10.result.capturedGrossPrice10":null,"scenarios.10.result.comprehensiveGrossPrice10":null,"scenarios.11.result.donorPrice10":null,"scenarios.11.result.healthPrice10":null,"scenarios.11.result.capturedGrossPrice10":null,"scenarios.11.result.comprehensiveGrossPrice10":null,"scenarios.12.result.donorPrice10":3425910.8375361636,"scenarios.12.result.healthPrice10":null,"scenarios.12.result.capturedGrossPrice10":3425910.8375361636,"scenarios.12.result.comprehensiveGrossPrice10":null,"scenarios.13.result.donorPrice10":null,"scenarios.13.result.healthPrice10":null,"scenarios.13.result.capturedGrossPrice10":null,"scenarios.13.result.comprehensiveGrossPrice10":null,"scenarios.14.result.donorPrice10":null,"scenarios.14.result.healthPrice10":5010949.989509094,"scenarios.14.result.capturedGrossPrice10":null,"scenarios.14.result.comprehensiveGrossPrice10":null,"scenarios.15.result.donorPrice10":409540.31155407266,"scenarios.15.result.healthPrice10":358459.32884407014,"scenarios.15.result.capturedGrossPrice10":409540.31155407266,"scenarios.15.result.comprehensiveGrossPrice10":null,"scenarios.16.result.donorPrice10":null,"scenarios.16.result.healthPrice10":7334210.002690191,"scenarios.16.result.capturedGrossPrice10":null,"scenarios.16.result.comprehensiveGrossPrice10":null,"scenarios.17.result.donorPrice10":732993.6820203011,"scenarios.17.result.healthPrice10":581767.2123075316,"scenarios.17.result.capturedGrossPrice10":732993.6820203011,"scenarios.17.result.comprehensiveGrossPrice10":null,"scenarios.18.result.donorPrice10":1629674.6782862868,"scenarios.18.result.healthPrice10":1168925.707680797,"scenarios.18.result.capturedGrossPrice10":1629674.6782862868,"scenarios.18.result.comprehensiveGrossPrice10":null,"scenarios.19.result.donorPrice10":2288937.231664547,"scenarios.19.result.healthPrice10":1296318.9383786737,"scenarios.19.result.capturedGrossPrice10":2288937.231664547,"scenarios.19.result.comprehensiveGrossPrice10":null,"scenarios.20.result.donorPrice10":6452124.767150197,"scenarios.20.result.healthPrice10":2071265.1323242777,"scenarios.20.result.capturedGrossPrice10":6452124.767150197,"scenarios.20.result.comprehensiveGrossPrice10":null,"scenarios.21.result.donorPrice10":1943727.3367380674,"scenarios.21.result.healthPrice10":1452532.4049385656,"scenarios.21.result.capturedGrossPrice10":1943727.3367380674,"scenarios.21.result.comprehensiveGrossPrice10":null,"scenarios.22.result.donorPrice10":485931.83418451686,"scenarios.22.result.healthPrice10":363133.1012346414,"scenarios.22.result.capturedGrossPrice10":485931.83418451686,"scenarios.22.result.comprehensiveGrossPrice10":null,"scenarios.23.result.donorPrice10":971863.6683690337,"scenarios.23.result.healthPrice10":726266.2024692828,"scenarios.23.result.capturedGrossPrice10":971863.6683690337,"scenarios.23.result.comprehensiveGrossPrice10":null,"scenarios.24.result.donorPrice10":2267681.8928610794,"scenarios.24.result.healthPrice10":1694621.1390949935,"scenarios.24.result.capturedGrossPrice10":2267681.8928610794,"scenarios.24.result.comprehensiveGrossPrice10":null,"scenarios.25.result.donorPrice10":485931.83418451686,"scenarios.25.result.healthPrice10":363133.1012346414,"scenarios.25.result.capturedGrossPrice10":485931.83418451686,"scenarios.25.result.comprehensiveGrossPrice10":null,"scenarios.26.result.donorPrice10":3212446.1384791816,"scenarios.26.result.healthPrice10":726266.2024692828,"scenarios.26.result.capturedGrossPrice10":3212446.1384791816,"scenarios.26.result.comprehensiveGrossPrice10":null,"scenarios.27.result.donorPrice10":749945.7041454139,"scenarios.27.result.healthPrice10":726266.2024692828,"scenarios.27.result.capturedGrossPrice10":749945.7041454139,"scenarios.27.result.comprehensiveGrossPrice10":null,"scenarios.28.result.donorPrice10":1041849.2032375945,"scenarios.28.result.healthPrice10":726266.2024692828,"scenarios.28.result.capturedGrossPrice10":1041849.2032375945,"scenarios.28.result.comprehensiveGrossPrice10":null,"scenarios.29.result.donorPrice10":1327445.4044591503,"scenarios.29.result.healthPrice10":726266.2024692828,"scenarios.29.result.capturedGrossPrice10":1327445.4044591503,"scenarios.29.result.comprehensiveGrossPrice10":null,"scenarios.30.result.donorPrice10":925354.7306808375,"scenarios.30.result.healthPrice10":726266.2024692828,"scenarios.30.result.capturedGrossPrice10":925354.7306808375,"scenarios.30.result.comprehensiveGrossPrice10":null,"scenarios.31.result.donorPrice10":1082934.315263107,"scenarios.31.result.healthPrice10":726266.2024692828,"scenarios.31.result.capturedGrossPrice10":1082934.315263107,"scenarios.31.result.comprehensiveGrossPrice10":null,"scenarios.32.result.donorPrice10":1082934.315263107,"scenarios.32.result.healthPrice10":726266.2024692828,"scenarios.32.result.capturedGrossPrice10":1082934.315263107,"scenarios.32.result.comprehensiveGrossPrice10":null,"scenarios.33.result.donorPrice10":971863.6683690337,"scenarios.33.result.healthPrice10":726266.2024692828,"scenarios.33.result.capturedGrossPrice10":971863.6683690337,"scenarios.33.result.comprehensiveGrossPrice10":null,"scenarios.34.result.donorPrice10":938096.5803201323,"scenarios.34.result.healthPrice10":726266.2024692828,"scenarios.34.result.capturedGrossPrice10":938096.5803201323,"scenarios.34.result.comprehensiveGrossPrice10":null,"scenarios.35.result.donorPrice10":null,"scenarios.35.result.healthPrice10":null,"scenarios.35.result.capturedGrossPrice10":null,"scenarios.35.result.comprehensiveGrossPrice10":null,"scenarios.36.result.donorPrice10":null,"scenarios.36.result.healthPrice10":null,"scenarios.36.result.capturedGrossPrice10":null,"scenarios.36.result.comprehensiveGrossPrice10":null,"scenarios.37.result.donorPrice10":null,"scenarios.37.result.healthPrice10":null,"scenarios.37.result.capturedGrossPrice10":null,"scenarios.37.result.comprehensiveGrossPrice10":null,"scenarios.38.result.donorPrice10":971863.6683690337,"scenarios.38.result.healthPrice10":726266.2024692828,"scenarios.38.result.capturedGrossPrice10":1457795.5025535505,"scenarios.38.result.comprehensiveGrossPrice10":null,"scenarios.39.result.donorPrice10":971863.6683690343,"scenarios.39.result.healthPrice10":726266.2024692831,"scenarios.39.result.capturedGrossPrice10":1294648.5103587643,"scenarios.39.result.comprehensiveGrossPrice10":null,"scenarios.40.result.donorPrice10":1152307.2039999005,"scenarios.40.result.healthPrice10":830236.3891284607,"scenarios.40.result.capturedGrossPrice10":1152307.2039999005,"scenarios.40.result.comprehensiveGrossPrice10":null,"scenarios.41.result.donorPrice10":1028802.7330494847,"scenarios.41.result.healthPrice10":766040.9292885858,"scenarios.41.result.capturedGrossPrice10":1028802.7330494847,"scenarios.41.result.comprehensiveGrossPrice10":null,"scenarios.42.result.donorPrice10":917960.123679764,"scenarios.42.result.healthPrice10":693815.7774969954,"scenarios.42.result.capturedGrossPrice10":917960.123679764,"scenarios.42.result.comprehensiveGrossPrice10":null,"historical.worlds.0.bayCostPer10":null,"historical.worlds.0.allCostPer10":null,"historical.worlds.1.bayCostPer10":null,"historical.worlds.1.allCostPer10":null,"historical.worlds.2.bayCostPer10":null,"historical.worlds.2.allCostPer10":null,"historical.worlds.3.bayCostPer10":8250935.574229692,"historical.worlds.3.allCostPer10":7013295.238095239,"historical.worlds.4.bayCostPer10":219901.7543859649,"historical.worlds.4.allCostPer10":208906.6666666667,"historical.worlds.5.bayCostPer10":10216.101406871905,"historical.worlds.5.allCostPer10":10113.940392803186,"historical.weighted.rows.0.bayCostPer10":null,"historical.weighted.rows.0.allCostPer10":null,"historical.weighted.rows.1.bayCostPer10":null,"historical.weighted.rows.1.allCostPer10":null,"historical.weighted.rows.2.bayCostPer10":null,"historical.weighted.rows.2.allCostPer10":null,"historical.weighted.rows.3.bayCostPer10":8250935.574229692,"historical.weighted.rows.3.allCostPer10":7013295.238095239,"historical.weighted.rows.4.bayCostPer10":219901.7543859649,"historical.weighted.rows.4.allCostPer10":208906.6666666667,"historical.weighted.rows.5.bayCostPer10":10216.101406871905,"historical.weighted.rows.5.allCostPer10":10113.940392803186,"historical.weighted.bayCostPer10":93772.09335493005,"historical.weighted.allCostPer10":92488.8219040442,"historical.weighted.withoutFavorableBayCostPer10":1027768.3182135379,"historical.weighted.verifiedMarginalCostPer10":null,"historical.weighted.completeResourceCostPer10":null,"historical.diagnostics.historical.rows.0.bayCostPer10":null,"historical.diagnostics.historical.rows.0.allCostPer10":null,"historical.diagnostics.historical.rows.1.bayCostPer10":null,"historical.diagnostics.historical.rows.1.allCostPer10":null,"historical.diagnostics.historical.rows.2.bayCostPer10":null,"historical.diagnostics.historical.rows.2.allCostPer10":null,"historical.diagnostics.historical.rows.3.bayCostPer10":8250935.574229692,"historical.diagnostics.historical.rows.3.allCostPer10":7013295.238095239,"historical.diagnostics.historical.rows.4.bayCostPer10":219901.7543859649,"historical.diagnostics.historical.rows.4.allCostPer10":208906.6666666667,"historical.diagnostics.historical.rows.5.bayCostPer10":10216.101406871905,"historical.diagnostics.historical.rows.5.allCostPer10":10113.940392803186,"historical.diagnostics.historical.bayCostPer10":93772.09335493005,"historical.diagnostics.historical.allCostPer10":92488.8219040442,"historical.diagnostics.historical.withoutFavorableBayCostPer10":1027768.3182135379,"historical.diagnostics.historical.verifiedMarginalCostPer10":null,"historical.diagnostics.historical.completeResourceCostPer10":null,"historical.diagnostics.current.rows.0.bayCostPer10":null,"historical.diagnostics.current.rows.0.allCostPer10":null,"historical.diagnostics.current.rows.1.bayCostPer10":null,"historical.diagnostics.current.rows.1.allCostPer10":null,"historical.diagnostics.current.rows.2.bayCostPer10":null,"historical.diagnostics.current.rows.2.allCostPer10":null,"historical.diagnostics.current.rows.3.bayCostPer10":8250935.574229692,"historical.diagnostics.current.rows.3.allCostPer10":7013295.238095239,"historical.diagnostics.current.rows.4.bayCostPer10":219901.7543859649,"historical.diagnostics.current.rows.4.allCostPer10":208906.6666666667,"historical.diagnostics.current.rows.5.bayCostPer10":10216.101406871905,"historical.diagnostics.current.rows.5.allCostPer10":10113.940392803186,"historical.diagnostics.current.bayCostPer10":93772.09335493005,"historical.diagnostics.current.allCostPer10":92488.8219040442,"historical.diagnostics.current.withoutFavorableBayCostPer10":1027768.3182135379,"historical.diagnostics.current.verifiedMarginalCostPer10":null,"historical.diagnostics.current.completeResourceCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.0.bayCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.0.allCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.1.bayCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.1.allCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.2.bayCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.2.allCostPer10":null,"historical.diagnostics.noInventoryAdjustment.rows.3.bayCostPer10":6193792.717086837,"historical.diagnostics.noInventoryAdjustment.rows.3.allCostPer10":5264723.809523812,"historical.diagnostics.noInventoryAdjustment.rows.4.bayCostPer10":165075.32661440838,"historical.diagnostics.noInventoryAdjustment.rows.4.allCostPer10":156821.56028368796,"historical.diagnostics.noInventoryAdjustment.rows.5.bayCostPer10":7668.998736159842,"historical.diagnostics.noInventoryAdjustment.rows.5.allCostPer10":7592.308748798243,"historical.diagnostics.noInventoryAdjustment.bayCostPer10":70392.61228772553,"historical.diagnostics.noInventoryAdjustment.allCostPer10":69429.28912333585,"historical.diagnostics.noInventoryAdjustment.withoutFavorableBayCostPer10":771522.6796929517,"historical.diagnostics.noInventoryAdjustment.verifiedMarginalCostPer10":null,"historical.diagnostics.noInventoryAdjustment.completeResourceCostPer10":null,"historical.diagnostics.historical2023Expense.rows.0.bayCostPer10":null,"historical.diagnostics.historical2023Expense.rows.0.allCostPer10":null,"historical.diagnostics.historical2023Expense.rows.1.bayCostPer10":null,"historical.diagnostics.historical2023Expense.rows.1.allCostPer10":null,"historical.diagnostics.historical2023Expense.rows.2.bayCostPer10":null,"historical.diagnostics.historical2023Expense.rows.2.allCostPer10":null,"historical.diagnostics.historical2023Expense.rows.3.bayCostPer10":5612549.019607844,"historical.diagnostics.historical2023Expense.rows.3.allCostPer10":4770666.666666668,"historical.diagnostics.historical2023Expense.rows.4.bayCostPer10":149584.17319895487,"historical.diagnostics.historical2023Expense.rows.4.allCostPer10":142104.9645390071,"historical.diagnostics.historical2023Expense.rows.5.bayCostPer10":6949.317373709628,"historical.diagnostics.historical2023Expense.rows.5.allCostPer10":6879.8241999725315,"historical.diagnostics.historical2023Expense.bayCostPer10":63786.76283324675,"historical.diagnostics.historical2023Expense.allCostPer10":62913.840743531786,"historical.diagnostics.historical2023Expense.withoutFavorableBayCostPer10":699120.7257501746,"historical.diagnostics.historical2023Expense.verifiedMarginalCostPer10":null,"historical.diagnostics.historical2023Expense.completeResourceCostPer10":null,"historical.diagnostics.doubleExpense.rows.0.bayCostPer10":null,"historical.diagnostics.doubleExpense.rows.0.allCostPer10":null,"historical.diagnostics.doubleExpense.rows.1.bayCostPer10":null,"historical.diagnostics.doubleExpense.rows.1.allCostPer10":null,"historical.diagnostics.doubleExpense.rows.2.bayCostPer10":null,"historical.diagnostics.doubleExpense.rows.2.allCostPer10":null,"historical.diagnostics.doubleExpense.rows.3.bayCostPer10":16501871.148459384,"historical.diagnostics.doubleExpense.rows.3.allCostPer10":14026590.476190478,"historical.diagnostics.doubleExpense.rows.4.bayCostPer10":439803.5087719298,"historical.diagnostics.doubleExpense.rows.4.allCostPer10":417813.3333333334,"historical.diagnostics.doubleExpense.rows.5.bayCostPer10":20432.20281374381,"historical.diagnostics.doubleExpense.rows.5.allCostPer10":20227.880785606372,"historical.diagnostics.doubleExpense.bayCostPer10":187544.1867098601,"historical.diagnostics.doubleExpense.allCostPer10":184977.6438080884,"historical.diagnostics.doubleExpense.withoutFavorableBayCostPer10":2055536.6364270758,"historical.diagnostics.doubleExpense.verifiedMarginalCostPer10":null,"historical.diagnostics.doubleExpense.completeResourceCostPer10":null,"historical.diagnostics.utility06.rows.0.bayCostPer10":null,"historical.diagnostics.utility06.rows.0.allCostPer10":null,"historical.diagnostics.utility06.rows.1.bayCostPer10":null,"historical.diagnostics.utility06.rows.1.allCostPer10":null,"historical.diagnostics.utility06.rows.2.bayCostPer10":null,"historical.diagnostics.utility06.rows.2.allCostPer10":null,"historical.diagnostics.utility06.rows.3.bayCostPer10":23102619.60784314,"historical.diagnostics.utility06.rows.3.allCostPer10":19637226.666666668,"historical.diagnostics.utility06.rows.4.bayCostPer10":449364.4546147979,"historical.diagnostics.utility06.rows.4.allCostPer10":426896.2318840579,"historical.diagnostics.utility06.rows.5.bayCostPer10":20457.49019346379,"historical.diagnostics.utility06.rows.5.allCostPer10":20252.915291529152,"historical.diagnostics.utility06.bayCostPer10":189255.50274157253,"historical.diagnostics.utility06.allCostPer10":186736.65525548367,"historical.diagnostics.utility06.withoutFavorableBayCostPer10":2274582.239382239,"historical.diagnostics.utility06.verifiedMarginalCostPer10":null,"historical.diagnostics.utility06.completeResourceCostPer10":null,"historical.diagnostics.genericUtility01.rows.0.bayCostPer10":null,"historical.diagnostics.genericUtility01.rows.0.allCostPer10":null,"historical.diagnostics.genericUtility01.rows.1.bayCostPer10":null,"historical.diagnostics.genericUtility01.rows.1.allCostPer10":null,"historical.diagnostics.genericUtility01.rows.2.bayCostPer10":null,"historical.diagnostics.genericUtility01.rows.2.allCostPer10":null,"historical.diagnostics.genericUtility01.rows.3.bayCostPer10":null,"historical.diagnostics.genericUtility01.rows.3.allCostPer10":null,"historical.diagnostics.genericUtility01.rows.4.bayCostPer10":3445127.485380117,"historical.diagnostics.genericUtility01.rows.4.allCostPer10":3272871.111111111,"historical.diagnostics.genericUtility01.rows.5.bayCostPer10":124283.09831818604,"historical.diagnostics.genericUtility01.rows.5.allCostPer10":123040.26733500417,"historical.diagnostics.genericUtility01.bayCostPer10":1249553.0922958795,"historical.diagnostics.genericUtility01.allCostPer10":1238160.5716687683,"historical.diagnostics.genericUtility01.withoutFavorableBayCostPer10":null,"historical.diagnostics.genericUtility01.verifiedMarginalCostPer10":null,"historical.diagnostics.genericUtility01.completeResourceCostPer10":null,"historical.diagnostics.quarterYearCap.rows.0.bayCostPer10":null,"historical.diagnostics.quarterYearCap.rows.0.allCostPer10":null,"historical.diagnostics.quarterYearCap.rows.1.bayCostPer10":null,"historical.diagnostics.quarterYearCap.rows.1.allCostPer10":null,"historical.diagnostics.quarterYearCap.rows.2.bayCostPer10":null,"historical.diagnostics.quarterYearCap.rows.2.allCostPer10":null,"historical.diagnostics.quarterYearCap.rows.3.bayCostPer10":8250935.574229692,"historical.diagnostics.quarterYearCap.rows.3.allCostPer10":7013295.238095239,"historical.diagnostics.quarterYearCap.rows.4.bayCostPer10":449364.4546147979,"historical.diagnostics.quarterYearCap.rows.4.allCostPer10":426896.2318840579,"historical.diagnostics.quarterYearCap.rows.5.bayCostPer10":82442.15499410844,"historical.diagnostics.quarterYearCap.rows.5.allCostPer10":81617.73344416734,"historical.diagnostics.quarterYearCap.bayCostPer10":615675.8236819939,"historical.diagnostics.quarterYearCap.allCostPer10":601999.5912528101,"historical.diagnostics.quarterYearCap.withoutFavorableBayCostPer10":2188398.2169390786,"historical.diagnostics.quarterYearCap.verifiedMarginalCostPer10":null,"historical.diagnostics.quarterYearCap.completeResourceCostPer10":null,"historical.diagnostics.oneYearCap.rows.0.bayCostPer10":null,"historical.diagnostics.oneYearCap.rows.0.allCostPer10":null,"historical.diagnostics.oneYearCap.rows.1.bayCostPer10":null,"historical.diagnostics.oneYearCap.rows.1.allCostPer10":null,"historical.diagnostics.oneYearCap.rows.2.bayCostPer10":null,"historical.diagnostics.oneYearCap.rows.2.allCostPer10":null,"historical.diagnostics.oneYearCap.rows.3.bayCostPer10":8250935.574229692,"historical.diagnostics.oneYearCap.rows.3.allCostPer10":7013295.238095239,"historical.diagnostics.oneYearCap.rows.4.bayCostPer10":219901.7543859649,"historical.diagnostics.oneYearCap.rows.4.allCostPer10":208906.6666666667,"historical.diagnostics.oneYearCap.rows.5.bayCostPer10":20457.49019346379,"historical.diagnostics.oneYearCap.rows.5.allCostPer10":20252.915291529152,"historical.diagnostics.oneYearCap.bayCostPer10":173494.57767599873,"historical.diagnostics.oneYearCap.allCostPer10":170580.4957146166,"historical.diagnostics.oneYearCap.withoutFavorableBayCostPer10":1027768.3182135379,"historical.diagnostics.oneYearCap.verifiedMarginalCostPer10":null,"historical.diagnostics.oneYearCap.completeResourceCostPer10":null,"historical.diagnostics.halfCourses.rows.0.bayCostPer10":null,"historical.diagnostics.halfCourses.rows.0.allCostPer10":null,"historical.diagnostics.halfCourses.rows.1.bayCostPer10":null,"historical.diagnostics.halfCourses.rows.1.allCostPer10":null,"historical.diagnostics.halfCourses.rows.2.bayCostPer10":null,"historical.diagnostics.halfCourses.rows.2.allCostPer10":null,"historical.diagnostics.halfCourses.rows.3.bayCostPer10":16501871.148459384,"historical.diagnostics.halfCourses.rows.3.allCostPer10":14026590.476190478,"historical.diagnostics.halfCourses.rows.4.bayCostPer10":439803.5087719298,"historical.diagnostics.halfCourses.rows.4.allCostPer10":417813.3333333334,"historical.diagnostics.halfCourses.rows.5.bayCostPer10":20432.20281374381,"historical.diagnostics.halfCourses.rows.5.allCostPer10":20227.880785606372,"historical.diagnostics.halfCourses.bayCostPer10":187544.1867098601,"historical.diagnostics.halfCourses.allCostPer10":184977.6438080884,"historical.diagnostics.halfCourses.withoutFavorableBayCostPer10":2055536.6364270758,"historical.diagnostics.halfCourses.verifiedMarginalCostPer10":null,"historical.diagnostics.halfCourses.completeResourceCostPer10":null,"historical.diagnostics.halfFunding.rows.0.bayCostPer10":null,"historical.diagnostics.halfFunding.rows.0.allCostPer10":null,"historical.diagnostics.halfFunding.rows.1.bayCostPer10":null,"historical.diagnostics.halfFunding.rows.1.allCostPer10":null,"historical.diagnostics.halfFunding.rows.2.bayCostPer10":null,"historical.diagnostics.halfFunding.rows.2.allCostPer10":null,"historical.diagnostics.halfFunding.rows.3.bayCostPer10":16501871.148459384,"historical.diagnostics.halfFunding.rows.3.allCostPer10":14026590.476190478,"historical.diagnostics.halfFunding.rows.4.bayCostPer10":439803.5087719298,"historical.diagnostics.halfFunding.rows.4.allCostPer10":417813.3333333334,"historical.diagnostics.halfFunding.rows.5.bayCostPer10":20432.20281374381,"historical.diagnostics.halfFunding.rows.5.allCostPer10":20227.880785606372,"historical.diagnostics.halfFunding.bayCostPer10":187544.1867098601,"historical.diagnostics.halfFunding.allCostPer10":184977.6438080884,"historical.diagnostics.halfFunding.withoutFavorableBayCostPer10":2055536.6364270758,"historical.diagnostics.halfFunding.verifiedMarginalCostPer10":null,"historical.diagnostics.halfFunding.completeResourceCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.0.bayCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.0.allCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.1.bayCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.1.allCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.2.bayCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.2.allCostPer10":null,"historical.diagnostics.resourceAllowance50pct.rows.3.bayCostPer10":12376403.361344539,"historical.diagnostics.resourceAllowance50pct.rows.3.allCostPer10":10519942.857142858,"historical.diagnostics.resourceAllowance50pct.rows.4.bayCostPer10":329852.63157894736,"historical.diagnostics.resourceAllowance50pct.rows.4.allCostPer10":313360,"historical.diagnostics.resourceAllowance50pct.rows.5.bayCostPer10":15324.152110307856,"historical.diagnostics.resourceAllowance50pct.rows.5.allCostPer10":15170.910589204777,"historical.diagnostics.resourceAllowance50pct.bayCostPer10":140658.14003239508,"historical.diagnostics.resourceAllowance50pct.allCostPer10":138733.2328560663,"historical.diagnostics.resourceAllowance50pct.withoutFavorableBayCostPer10":1541652.477320307,"historical.diagnostics.resourceAllowance50pct.verifiedMarginalCostPer10":null,"historical.diagnostics.resourceAllowance50pct.completeResourceCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.0.bayCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.0.allCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.1.bayCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.1.allCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.2.bayCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.2.allCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.3.bayCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.3.allCostPer10":null,"historical.diagnostics.genericQuarterYear.rows.4.bayCostPer10":10335382.45614035,"historical.diagnostics.genericQuarterYear.rows.4.allCostPer10":9818613.333333332,"historical.diagnostics.genericQuarterYear.rows.5.bayCostPer10":1111237.1143743692,"historical.diagnostics.genericQuarterYear.rows.5.allCostPer10":1100124.7432306255,"historical.diagnostics.genericQuarterYear.bayCostPer10":21295045.997578118,"historical.diagnostics.genericQuarterYear.allCostPer10":22188956.68549905,"historical.diagnostics.genericQuarterYear.withoutFavorableBayCostPer10":null,"historical.diagnostics.genericQuarterYear.verifiedMarginalCostPer10":null,"historical.diagnostics.genericQuarterYear.completeResourceCostPer10":null},"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."}}