{"modelVersion":"spur-health-resources-2026-10-03","current":{"modelVersion":"spur-health-resources-2026-10-03","central":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":0.0007213372356972396,"combined":0.001986774103670482,"price10":50332848.51823576,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"evaluated":{"central":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":0.0007213372356972396,"combined":0.001986774103670482,"price10":50332848.51823576,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"giftZeroAllUnknown":{"params":{"gift":0,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":false,"healthKnown":false,"cashKnown":false,"payKnown":false,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":0,"additionalUsefulHours":0,"potentialRecurrentRiderYearDose":0,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":0,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":0,"cashEquivalentUS":0,"payEquivalentUS":0,"resourcesUS":0,"rawCashPVUS":0,"rawPayPVUS":0,"healthParts":{"housing":0,"transit":0,"heat":0},"cashParts":{"housing":0,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[],"ordinaryCash":[],"publicTax":[],"pay":[]},"regions":{"us":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"bay":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"sf":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":0,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noHousingContribution":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":0,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0,"transit":0.8,"heat":2}},"healthUS":0.0005003169175348647,"cashEquivalentUS":-0.000477751154029494,"payEquivalentUS":0,"resourcesUS":-0.000477751154029494,"rawCashPVUS":35.808940654399876,"rawPayPVUS":0,"healthParts":{"housing":0,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.0005003169175348647,"resources":-0.000477751154029494,"combined":0.000022565763505370687,"price10":4431491980.149479,"healthPrice10":199873313.28453726},"bay":{"health":0.0005003169175348647,"resources":-0.000477751154029494,"combined":0.000022565763505370687,"price10":4431491980.149479,"healthPrice10":199873313.28453726},"sf":{"health":0.00007178309754805775,"resources":-0.0000013618892810973444,"combined":0.00007042120826696041,"price10":1420026757.0091822,"healthPrice10":1393085606.7203207}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noPhysicalOutput":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":0,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":0,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":0,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":0,"additionalUsefulHours":0,"potentialRecurrentRiderYearDose":0,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":0,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":0,"cashEquivalentUS":0,"payEquivalentUS":0,"resourcesUS":0,"rawCashPVUS":0,"rawPayPVUS":0,"healthParts":{"housing":0,"transit":0,"heat":0},"cashParts":{"housing":0,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"bay":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"sf":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownZeroReach":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":0,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":0,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":0,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":false,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":null,"additionalUsefulHours":null,"potentialRecurrentRiderYearDose":null,"recurrentRiderYearEquivalents":null,"acceleratedApplianceHouseholds":null,"undiscountedHouseholdYears":null},"healthUS":null,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":null,"transit":null,"heat":null},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":0},"sfComponents":{"health":{"housing":null,"transit":null,"heat":null,"independentHarm":0},"resources":{"housing":null,"transitCash":null,"heat":null,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownHealth":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":false,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":null,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":null,"transit":null,"heat":null},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":null,"transit":null,"heat":null,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":null,"resources":0.0024130453458838536,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":0.0024130453458838536,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":null,"resources":0.0007213372356972396,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownCash":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":false,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":null},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":null,"transitCash":null,"heat":null,"transitPay":0,"publicTax":null,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":null,"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":null,"combined":null,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownPayZero":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":false,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":null,"resourcesUS":null,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":null,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":null,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":null},"regions":{"us":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":null,"combined":null,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noRentSavings":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":0,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.006428660301718961,"payEquivalentUS":0,"resourcesUS":-0.006428660301718961,"rawCashPVUS":-1066.5605974965079,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.0059509091476894664,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.0014877272869223666,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.006428660301718961,"combined":-0.0011537283024833558,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.006428660301718961,"combined":-0.0011537283024833558,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.001489089176203464,"combined":-0.00022365230823022126,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"rentLoss":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":-300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.024289797300578838,"payEquivalentUS":0,"resourcesUS":-0.024289797300578838,"rawCashPVUS":-2132.8615008222746,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.023812046146549345,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.005953011536637336,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.024289797300578838,"combined":-0.019014865301343234,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.024289797300578838,"combined":-0.019014865301343234,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.005954373425918433,"combined":-0.00468893655794519,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noOwnerLoss":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":0,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.007752563149875424,"payEquivalentUS":0,"resourcesUS":0.007752563149875424,"rawCashPVUS":1066.0412091550254,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.008230314303904918,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.0020575785759762294,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":0,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.007752563149875424,"combined":0.013027495149111029,"price10":7676072.710479866,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.007752563149875424,"combined":0.013027495149111029,"price10":7676072.710479866,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":0.002056216686695132,"combined":0.003321653554668375,"price10":30105487.629634432,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"fullOwnerLoss":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":1000,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.010108573848984458,"payEquivalentUS":0,"resourcesUS":-0.010108573848984458,"rawCashPVUS":-2488.295135264197,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.009630822694954966,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.0024077056737387414,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.010108573848984458,"combined":-0.004833641849748853,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.010108573848984458,"combined":-0.004833641849748853,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.0024090675630198386,"combined":-0.0011436306950465959,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"publicTaxBurden":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":100000,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.09612973707729658,"payEquivalentUS":0,"resourcesUS":-0.09612973707729658,"rawCashPVUS":-9853.552475813673,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":-0.09854278242318043},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":-0.024635695605795108,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-10,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-10,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.09612973707729658,"combined":-0.09085480507806097,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.09612973707729658,"combined":-0.09085480507806097,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.02391435837009787,"combined":-0.022648921502124626,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"displacementStress":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.2,"displacementCash":5000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.002140405776260096,"cashEquivalentUS":-0.02985601157417992,"payEquivalentUS":0,"resourcesUS":-0.02985601157417992,"rawCashPVUS":-1767.6228006026445,"rawPayPVUS":0,"healthParts":{"housing":0.0016400888587252312,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.029378260420150428,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.0004100222146813078,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.007344565105037607,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.4,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-5000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.4,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-5000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.002140405776260096,"resources":-0.02985601157417992,"combined":-0.027715605797919825,"price10":null,"healthPrice10":46720113.12487146},"bay":{"health":0.002140405776260096,"resources":-0.02985601157417992,"combined":-0.027715605797919825,"price10":null,"healthPrice10":46720113.12487146},"sf":{"health":0.00048180531222936554,"resources":-0.007345926994318705,"combined":-0.006864121682089339,"price10":null,"healthPrice10":207552713.64130282}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"energyCost":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":-100,"heatCapitalIncrement":1000,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.015652569500354558,"payEquivalentUS":0,"resourcesUS":-0.015652569500354558,"rawCashPVUS":-1110.7227888497662,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.01885278750774692,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.0018852787507746922,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.015652569500354558,"combined":-0.010377637501118954,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.015652569500354558,"combined":-0.010377637501118954,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.0010852242489266019,"combined":0.0001802126190466409,"price10":554900098.1674817,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"netJobsPositive":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":500,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0.002991185285817353,"resourcesUS":0.005404230631701206,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":362.5234299095214,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0.0007477963214543382,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[{"role":"commonAliveNetTransitEmployment","people":0.2626965172274834,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":500,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"commonAliveNetTransitEmployment","people":0.26008264320755536,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":500,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"commonAliveNetTransitEmployment","people":0.2574947776686844,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":500,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}]},"regions":{"us":{"health":0.005274931999235605,"resources":0.005404230631701206,"combined":0.010679162630936812,"price10":9364030.070139278,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.005404230631701206,"combined":0.010679162630936812,"price10":9364030.070139278,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":0.0014691335571515778,"combined":0.0027345704251248203,"price10":36568815.00699894,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"netJobsLoss":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":-500,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.00750144038240121,"payEquivalentUS":-0.006082750587812351,"resourcesUS":-0.013584190970213562,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":-362.5234299095214,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.0059509091476894664,"transit":0,"heat":-0.001550531234711744,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.0014877272869223666,"transitCash":0,"heat":-0.00015505312347117441,"transitPay":-0.0015206876469530878,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[{"role":"commonAliveNetTransitEmployment","people":0.2626965172274834,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":-500,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"commonAliveNetTransitEmployment","people":0.26008264320755536,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":-500,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"commonAliveNetTransitEmployment","people":0.2574947776686844,"annualIncomeBeforeUSD":30050,"annualIncomeGainUSD":-500,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.013584190970213562,"combined":-0.008309258970977958,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.013584190970213562,"combined":-0.008309258970977958,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.003163468057346629,"combined":-0.0018980311893733864,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"positiveOverlapZero":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":-0.00750144038240121,"payEquivalentUS":0,"resourcesUS":-0.00750144038240121,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":-0.0059509091476894664,"transit":0,"heat":-0.001550531234711744,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":-0.0014877272869223666,"transitCash":0,"heat":-0.00015505312347117441,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":-0.00750144038240121,"combined":-0.0022265083831656055,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":-0.00750144038240121,"combined":-0.0022265083831656055,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":-0.0016427804103935411,"combined":-0.0003773435424202984,"price10":null,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"positiveOverlapFull":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":1,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.012327531074168917,"payEquivalentUS":0,"resourcesUS":0.012327531074168917,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.011732502147516161,"transit":0.0006188430149580274,"heat":-0.000023814088305271772,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.0029331255368790403,"transitCash":0.00015471075373950686,"heat":-0.0000023814088305271775,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.012327531074168917,"combined":0.01760246307340452,"price10":5681023.137670405,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.012327531074168917,"combined":0.01760246307340452,"price10":5681023.137670405,"healthPrice10":18957590.356518548},"sf":{"health":0.0012654368679732428,"resources":0.00308545488178802,"combined":0.004350891749761263,"price10":22983794.070603363,"healthPrice10":79024092.41494809}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"housingCatchupOneYear":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":1,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":2,"transit":0.8,"heat":2}},"healthUS":0.0027641414119060656,"cashEquivalentUS":0.0006878296593758515,"payEquivalentUS":0,"resourcesUS":0.0006878296593758515,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.002263824494371201,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.0011655808134053455,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.0005659561235928002,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.0002913952033513364,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.0027641414119060656,"resources":0.0006878296593758515,"combined":0.003451971071281917,"price10":28968956.55700388,"healthPrice10":36177599.15222395},"bay":{"health":0.0027641414119060656,"resources":0.0006878296593758515,"combined":0.003451971071281917,"price10":28968956.55700388,"healthPrice10":36177599.15222395},"sf":{"health":0.0006377392211408579,"resources":0.00029003331407023903,"combined":0.0009277725352110969,"price10":107785040.19549029,"healthPrice10":156803904.6134077}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"housingBenefitAdverse":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":-0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":-0.004970859547049323,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":-0.005471176464584187,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":-0.0013677941161460469,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":-0.004970859547049323,"resources":0.0024130453458838536,"combined":-0.002557814201165469,"price10":null,"healthPrice10":null},"bay":{"health":-0.004970859547049323,"resources":0.0024130453458838536,"combined":-0.002557814201165469,"price10":null,"healthPrice10":null},"sf":{"health":-0.0012960110185979892,"resources":0.0007213372356972396,"combined":-0.0005746737829007496,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noHeatHealth":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.004919624453664549,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.004919624453664549,"resources":0.0024130453458838536,"combined":0.007332669799548402,"price10":13637597.591829201,"healthPrice10":20326754.804528143},"bay":{"health":0.004919624453664549,"resources":0.0024130453458838536,"combined":0.007332669799548402,"price10":13637597.591829201,"healthPrice10":20326754.804528143},"sf":{"health":0.0012299061134161372,"resources":0.0007213372356972396,"combined":0.0019512433491133767,"price10":51249373.91609247,"healthPrice10":81307019.21811257}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"noSF":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"sf":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownLocality":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":false,"portfolioKnown":false,"housingSFKnown":false,"transitSFKnown":false,"heatSFKnown":false,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":false,"independentResourceSFKnown":false,"publicTaxSFKnown":false,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":0.0024130453458838536,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":null,"transit":null,"heat":null,"independentHarm":0},"resources":{"housing":null,"transitCash":null,"heat":null,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":0.0024130453458838536,"combined":0.0076879773451194585,"price10":13007322.408862557,"healthPrice10":18957590.356518548},"sf":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"independentHarm":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0.1,"independentResourceHarm":0.1,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":-0.0947250680007644,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":-0.09758695465411615,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":-0.025},"resources":{"housing":0.000722699124978337,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":-0.025}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":-0.0947250680007644,"resources":-0.09758695465411615,"combined":-0.19231202265488057,"price10":null,"healthPrice10":null},"bay":{"health":-0.0947250680007644,"resources":-0.09758695465411615,"combined":-0.19231202265488057,"price10":null,"healthPrice10":null},"sf":{"health":-0.023734563132026758,"resources":-0.024278662764302763,"combined":-0.04801322589632952,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"highNetHousingContribution":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.05,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":5,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":10,"transit":0.8,"heat":2}},"healthUS":0.012436854621786715,"cashEquivalentUS":0.006749240095753871,"payEquivalentUS":0,"resourcesUS":0.006749240095753871,"rawCashPVUS":-54.36264640845235,"rawPayPVUS":0,"healthParts":{"housing":0.01193653770425185,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.007226991249783365,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.0029841344260629625,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.0018067478124458413,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":5,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":5,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":5,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":5,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.012436854621786715,"resources":0.006749240095753871,"combined":0.019186094717540587,"price10":5212108.116435835,"healthPrice10":8040618.230337866},"bay":{"health":0.012436854621786715,"resources":0.006749240095753871,"combined":0.019186094717540587,"price10":5212108.116435835,"healthPrice10":8040618.230337866},"sf":{"health":0.0030559175236110204,"resources":0.001805385923164744,"combined":0.004861303446775765,"price10":20570614.67050046,"healthPrice10":32723396.239383824}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"lowNetHousingContribution":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.002,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":0.2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0.4,"transit":0.8,"heat":2}},"healthUS":0.0009777784257049386,"cashEquivalentUS":-0.00018867150403815936,"payEquivalentUS":0,"resourcesUS":-0.00018867150403815936,"rawCashPVUS":32.20207717188579,"rawPayPVUS":0,"healthParts":{"housing":0.000477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.00028907964999133466,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.0001193653770425185,"transit":0.00003625234299095213,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.00007226991249783366,"transitCash":0.00007735537686975343,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":0.2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":0.2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":0.2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":0.2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.004,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":0.2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":0.2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":0.2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":0.2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.004,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.0009777784257049386,"resources":-0.00018867150403815936,"combined":0.0007891069216667793,"price10":126725539.02933268,"healthPrice10":102272659.50146532},"bay":{"health":0.0009777784257049386,"resources":-0.00018867150403815936,"combined":0.0007891069216667793,"price10":126725539.02933268,"healthPrice10":102272659.50146532},"sf":{"health":0.00019114847459057626,"resources":0.00007090802321673632,"combined":0.0002620564978073126,"price10":381597101.52857554,"healthPrice10":523153533.99597603}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"allKnownSFAllocationsZeroUnknownGlobals":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":false,"healthKnown":false,"cashKnown":false,"payKnown":false,"localityKnown":false,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0,"independentResourceSF":0,"publicTaxSF":0,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":null,"additionalUsefulHours":null,"potentialRecurrentRiderYearDose":null,"recurrentRiderYearEquivalents":null,"acceleratedApplianceHouseholds":null,"undiscountedHouseholdYears":null},"healthUS":null,"cashEquivalentUS":null,"payEquivalentUS":null,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":null,"healthParts":{"housing":null,"transit":null,"heat":null},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":null},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":null,"pay":null},"regions":{"us":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"ordinarySFZeroKnownHarms":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0.1,"independentResourceHarm":0.1,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":-0.0947250680007644,"cashEquivalentUS":0.0024130453458838536,"payEquivalentUS":0,"resourcesUS":-0.09758695465411615,"rawCashPVUS":-0.2596941707410174,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0.0003094215074790137,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":-0.025},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":-0.025}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":1.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0},{"role":"deduplicatedTransitActualExpense","people":0.26666666666666666,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":-0.0947250680007644,"resources":-0.09758695465411615,"combined":-0.19231202265488057,"price10":null,"healthPrice10":null},"bay":{"health":-0.0947250680007644,"resources":-0.09758695465411615,"combined":-0.19231202265488057,"price10":null,"healthPrice10":null},"sf":{"health":-0.025,"resources":-0.025,"combined":-0.05,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"ordinarySFZeroKnownTaxUnknownCash":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":100000,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":false,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":-0.09854278242318043},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":-0.024635695605795108,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-10,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0,"resources":-0.024635695605795108,"combined":-0.024635695605795108,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unavailableZeroHousingAllocation":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":false,"cashKnown":false,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":false,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":null,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":null,"transit":null,"heat":null},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":null},"sfComponents":{"health":{"housing":null,"transit":null,"heat":null,"independentHarm":0},"resources":{"housing":null,"transitCash":null,"heat":null,"transitPay":0,"publicTax":null,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":null,"pay":[]},"regions":{"us":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"unknownTaxZeroPlaceholder":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":3,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":false,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0.8,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0.8,"heat":2}},"healthUS":0.005274931999235605,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0.00014500937196380853,"heat":0.00035530754557105623},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":null},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":null,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":null,"pay":[]},"regions":{"us":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"bay":{"health":0.005274931999235605,"resources":null,"combined":null,"price10":null,"healthPrice10":18957590.356518548},"sf":{"health":0,"resources":null,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"allClinicalYearsZero":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":0,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":0,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":false,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":0,"cashEquivalentUS":0,"payEquivalentUS":0,"resourcesUS":0,"rawCashPVUS":0,"rawPayPVUS":0,"healthParts":{"housing":0,"transit":0,"heat":0},"cashParts":{"housing":0,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"bay":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null},"sf":{"health":0,"resources":0,"combined":0,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"zeroYearsDisplacementPersists":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":0,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":0,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":false,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":null,"cashEquivalentUS":-0.0006113913436978967,"payEquivalentUS":0,"resourcesUS":-0.0006113913436978967,"rawCashPVUS":-36.06863482514088,"rawPayPVUS":0,"healthParts":{"housing":null,"transit":0,"heat":0},"cashParts":{"housing":-0.0006113913436978967,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":null,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":-0.00015284783592447418,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":null,"resources":-0.0006113913436978967,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":-0.0006113913436978967,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":null,"resources":-0.00015284783592447418,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"zeroYearsDisplacementKnown":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":0,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":0,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":-0.00034828069144172323,"cashEquivalentUS":-0.0006113913436978967,"payEquivalentUS":0,"resourcesUS":-0.0006113913436978967,"rawCashPVUS":-36.06863482514088,"rawPayPVUS":0,"healthParts":{"housing":-0.00034828069144172323,"transit":0,"heat":0},"cashParts":{"housing":-0.0006113913436978967,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":-0.00008707017286043081,"transit":0,"heat":0,"independentHarm":0},"resources":{"housing":-0.00015284783592447418,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":-0.00034828069144172323,"resources":-0.0006113913436978967,"combined":-0.0009596720351396199,"price10":null,"healthPrice10":null},"bay":{"health":-0.00034828069144172323,"resources":-0.0006113913436978967,"combined":-0.0009596720351396199,"price10":null,"healthPrice10":null},"sf":{"health":-0.00008707017286043081,"resources":-0.00015284783592447418,"combined":-0.00023991800878490498,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"zeroYearsUnknownReach":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":0,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":0,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":false,"healthKnown":false,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":null,"additionalUsefulHours":null,"potentialRecurrentRiderYearDose":null,"recurrentRiderYearEquivalents":null,"acceleratedApplianceHouseholds":null,"undiscountedHouseholdYears":null},"healthUS":null,"cashEquivalentUS":null,"payEquivalentUS":0,"resourcesUS":null,"rawCashPVUS":null,"rawPayPVUS":0,"healthParts":{"housing":null,"transit":null,"heat":null},"cashParts":{"housing":null,"transit":null,"heat":null,"publicTax":0},"sfComponents":{"health":{"housing":null,"transit":null,"heat":null,"independentHarm":0},"resources":{"housing":null,"transitCash":null,"heat":null,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":null,"ordinaryCash":null,"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"bay":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null},"sf":{"health":null,"resources":null,"combined":null,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"transitRealizedZero":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":2,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0.02,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":2,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0,"independentResourceHarm":0,"reachKnown":true,"healthKnown":true,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":4,"transit":0,"heat":2}},"healthUS":0.0051299226272717964,"cashEquivalentUS":0.00210362383840484,"payEquivalentUS":0,"resourcesUS":0.00210362383840484,"rawCashPVUS":-37.42120863108367,"rawPayPVUS":0,"healthParts":{"housing":0.00477461508170074,"transit":0,"heat":0.00035530754557105623},"cashParts":{"housing":0.002890796499913348,"transit":0,"heat":-0.0007871726615085077,"publicTax":0},"sfComponents":{"health":{"housing":0.001193653770425185,"transit":0,"heat":0.00003553075455710563,"independentHarm":0},"resources":{"housing":0.000722699124978337,"transitCash":0,"heat":-0.00007871726615085077,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"tenantActualRent","people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.25},{"role":"propertyOwnerDisposableRentLoss","people":2,"annualIncomeBeforeUSD":100000,"annualIncomeGainUSD":-300,"years":1,"delayYears":4.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"displacedHouseholdActualMoveCost","people":0.04,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25},{"role":"netAdditionalHouseholdApplianceCapital","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":1,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":50,"years":1,"delayYears":2.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1},{"role":"netActualEnergyBill","people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"delayYears":3.5,"discountRate":0.03,"independentShare":0.5,"regionShare":0.1}],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":0.0051299226272717964,"resources":0.00210362383840484,"combined":0.0072335464656766366,"price10":13824477.45023863,"healthPrice10":19493471.39630879},"bay":{"health":0.0051299226272717964,"resources":0.00210362383840484,"combined":0.0072335464656766366,"price10":13824477.45023863,"healthPrice10":19493471.39630879},"sf":{"health":0.0012291845249822906,"resources":0.0006439818588274862,"combined":0.0018731663838097768,"price10":53385540.582152136,"healthPrice10":81354750.2165639}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"},"allClinicalYearsZeroIndependentHarm":{"params":{"gift":10000,"referenceGift":100000,"housingCohort":1000,"housingNetContribution":0.02,"housingCap":20,"housingDelay":3,"housingYears":0,"housingPeople":2,"housingAffected":0.15,"housingUtility":0.005,"housingSF":0.25,"rentSaving":300,"ownerLoss":300,"ownerIncidence":1,"tenantBaseline":30000,"ownerBaseline":100000,"displacedPerHome":0,"displacementCash":1000,"displacementUtility":0.01,"transitHours":10000,"transitNetContribution":0.02,"transitCap":200,"transitDelay":1,"transitYears":0,"tripsPerHour":20,"tripsPerHouseholdYear":400,"transitHousingOverlap":0.2,"transitAffected":0.1,"transitUtility":0.002,"transitSF":0.25,"transitCash":50,"transitPay":0,"heatHomes":1000,"heatNetContribution":0.01,"heatCap":10,"heatDelay":2,"heatYears":0,"heatPeople":2,"heatUtility":0.0001,"heatSF":0.1,"heatBillSaving":50,"heatCapitalIncrement":100,"householdBaseline":30000,"positiveIndependent":0.5,"discount":0.03,"mortality":0.01,"publicCashPerReference":0,"taxpayerHouseholds":1000,"taxpayerBaseline":50000,"extraInstitutionalPerReference":1000000,"independentHealthHarm":0.1,"independentResourceHarm":0,"reachKnown":true,"healthKnown":false,"cashKnown":true,"payKnown":true,"localityKnown":true,"portfolioKnown":false,"housingSFKnown":true,"transitSFKnown":true,"heatSFKnown":true,"independentHealthSF":0.25,"independentResourceSF":0.25,"publicTaxSF":0.25,"independentHealthSFKnown":true,"independentResourceSFKnown":true,"publicTaxSFKnown":true,"publicTaxKnown":true},"native":{"additionalOrAcceleratedHomes":2,"additionalUsefulHours":20,"potentialRecurrentRiderYearDose":0.8,"recurrentRiderYearEquivalents":0,"acceleratedApplianceHouseholds":1,"undiscountedHouseholdYears":{"housing":0,"transit":0,"heat":0}},"healthUS":-0.1,"cashEquivalentUS":0,"payEquivalentUS":0,"resourcesUS":0,"rawCashPVUS":0,"rawPayPVUS":0,"healthParts":{"housing":0,"transit":0,"heat":0},"cashParts":{"housing":0,"transit":0,"heat":0,"publicTax":0},"sfComponents":{"health":{"housing":0,"transit":0,"heat":0,"independentHarm":-0.025},"resources":{"housing":0,"transitCash":0,"heat":0,"transitPay":0,"publicTax":0,"independentHarm":0}},"flows":{"cash":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"ordinaryCash":[],"publicTax":[{"role":"actualIncrementalPublicTaxIncidence","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"delayYears":0.5,"discountRate":0.03,"independentShare":1,"regionShare":0.25}],"pay":[]},"regions":{"us":{"health":-0.1,"resources":0,"combined":-0.1,"price10":null,"healthPrice10":null},"bay":{"health":-0.1,"resources":0,"combined":-0.1,"price10":null,"healthPrice10":null},"sf":{"health":-0.025,"resources":0,"combined":-0.025,"price10":null,"healthPrice10":null}},"grossInstitutionalDiagnostic":110000,"comprehensiveEconomicCost":null,"identifiedExpectedValue":null,"verifiedMarginalCapacity":null,"otherPortfolio":"unknown"}},"rankingStatistic":"unweighted conditional health and signed household resources"},"historicalModelVersion":"spur-whole-portfolio-v2-evidence-refresh-unchanged-health-v1","finance":{"periodEnd":"2025-03-31","auditExpense":6047824,"investmentFeeReconciliation":30000,"eventCostsNetted":236161,"grossExpense":6313985,"latestUnauditedExpense":6916547},"scenarios":[{"id":"central","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0.02,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0.02,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0.1,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0.075,"housingRestBayQaly":0.22499999999999998,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.09214,"restBayNetQaly":0.36426000000000003,"bayIncludingSfNetQaly":0.45640000000000003,"donorCostUsd":100000,"sfUsdPer10Qaly":10853049.706967657,"bayUsdPer10Qaly":2191060.473269062,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":119383546.77664424,"bayResourceStressUsdPer10Qaly":24101665.20595968}},{"id":"favorable","housing":{"conditionalSfOccupiedHomeYears":5000,"conditionalRestBayOccupiedHomeYears":15000,"netGiftContribution":0.05,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.3,"directUtility":0.02,"spilloverHouseholdYearsPerHomeYear":2,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.01,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651],"annualUndiscountedRestBayEquivalentOccupiedHomes":[2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":50000,"conditionalRestBayUsefulServiceHours":150000,"netGiftContribution":0.05,"marginalTripsPerServiceHour":40,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.25,"netQalyPerChangedRiderYear":0.01,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[10917.728570028801,10917.728570028801,10917.728570028801,10917.728570028801,10917.728570028801],"annualUndiscountedRestBayEquivalentServiceHours":[32753.185710086404,32753.185710086404,32753.185710086404,32753.185710086404,32753.185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.01,"implementationProbability":0.7,"giftAttribution":0.2,"effectiveDiscountedMortalityYears":5,"modeledRegionalDeathsPerYear":85,"qalyPerDeath":12,"sfHealthShare":0.15},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":10.5,"housingRestBayQaly":31.499999999999996,"transitSfQaly":0.625,"transitRestBayQaly":1.875,"heatSfQaly":1.071,"heatRestBayQaly":6.069,"sfNetQaly":12.196,"restBayNetQaly":39.444,"bayIncludingSfNetQaly":51.64,"donorCostUsd":100000,"sfUsdPer10Qaly":81994.0964250574,"bayUsdPer10Qaly":19364.833462432223,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":901935.0606756314,"bayResourceStressUsdPer10Qaly":213013.16808675445}},{"id":"pessimisticPositive","housing":{"conditionalSfOccupiedHomeYears":100,"conditionalRestBayOccupiedHomeYears":300,"netGiftContribution":0.002,"peoplePerDirectHomeYear":1,"improvedStateFraction":0.05,"directUtility":0.002,"spilloverHouseholdYearsPerHomeYear":0.1,"adultsPerSpilloverHousehold":1,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3],"annualUndiscountedSfEquivalentOccupiedHomes":[109.2727],"annualUndiscountedRestBayEquivalentOccupiedHomes":[327.81809999999996],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":500,"conditionalRestBayUsefulServiceHours":1500,"netGiftContribution":0.001,"marginalTripsPerServiceHour":10,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.02,"netQalyPerChangedRiderYear":0.001,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[109.17728570028801,109.17728570028801,109.17728570028801,109.17728570028801,109.17728570028801],"annualUndiscountedRestBayEquivalentServiceHours":[327.53185710086404,327.53185710086404,327.53185710086404,327.53185710086404,327.53185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.0002,"implementationProbability":0.2,"giftAttribution":0.02,"effectiveDiscountedMortalityYears":1,"modeledRegionalDeathsPerYear":37,"qalyPerDeath":3,"sfHealthShare":0.05},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0.00004,"housingRestBayQaly":0.00012000000000000002,"transitSfQaly":2.5000000000000004e-7,"transitRestBayQaly":7.500000000000002e-7,"heatSfQaly":0.000004440000000000001,"heatRestBayQaly":0.00008436,"sfNetQaly":0.00004469,"restBayNetQaly":0.00020511000000000002,"bayIncludingSfNetQaly":0.0002498,"donorCostUsd":100000,"sfUsdPer10Qaly":22376370552.696354,"bayUsdPer10Qaly":4003202562.0496397,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":246140076079.65988,"bayResourceStressUsdPer10Qaly":44035228182.546036}},{"id":"nullGiftContribution","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCostUsd":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null}},{"id":"nullPhysicalOutput","housing":{"conditionalSfOccupiedHomeYears":0,"conditionalRestBayOccupiedHomeYears":0,"netGiftContribution":0.02,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[0,0,0,0,0,0],"annualUndiscountedRestBayEquivalentOccupiedHomes":[0,0,0,0,0,0],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":0,"conditionalRestBayUsefulServiceHours":0,"netGiftContribution":0.02,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[0,0,0,0,0],"annualUndiscountedRestBayEquivalentServiceHours":[0,0,0,0,0],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0,"implementationProbability":0.5,"giftAttribution":0.1,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCostUsd":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null}},{"id":"centralDonorHarm","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0.02,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0.02,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0.1,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0.2,"restBayQaly":0.5},"outputs":{"housingSfQaly":0.075,"housingRestBayQaly":0.22499999999999998,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":-0.10786000000000001,"restBayNetQaly":-0.13573999999999997,"bayIncludingSfNetQaly":-0.24359999999999998,"donorCostUsd":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null}},{"id":"nullContributionDonorHarm","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0.2,"restBayQaly":0.5},"outputs":{"housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":-0.2,"restBayNetQaly":-0.5,"bayIncludingSfNetQaly":-0.7,"donorCostUsd":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null}},{"id":"centralZeroHousingSpillover","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0.02,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.001,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0.02,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0.1,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0.060000000000000005,"housingRestBayQaly":0.18,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.07714,"restBayNetQaly":0.31926,"bayIncludingSfNetQaly":0.3964,"donorCostUsd":100000,"sfUsdPer10Qaly":12963443.090484833,"bayUsdPer10Qaly":2522704.339051463,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":142597873.99533316,"bayResourceStressUsdPer10Qaly":27749747.729566097},"sensitivityOf":"central","note":"Nonoccupant housing health set to zero; all other inputs/budgets unchanged. Not a confidence bound or replacement central."},{"id":"favorableZeroHousingSpillover","housing":{"conditionalSfOccupiedHomeYears":5000,"conditionalRestBayOccupiedHomeYears":15000,"netGiftContribution":0.05,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.3,"directUtility":0.02,"spilloverHouseholdYearsPerHomeYear":0,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.01,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651,979.1974411379651],"annualUndiscountedRestBayEquivalentOccupiedHomes":[2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954,2937.5923234138954],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":50000,"conditionalRestBayUsefulServiceHours":150000,"netGiftContribution":0.05,"marginalTripsPerServiceHour":40,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.25,"netQalyPerChangedRiderYear":0.01,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[10917.728570028801,10917.728570028801,10917.728570028801,10917.728570028801,10917.728570028801],"annualUndiscountedRestBayEquivalentServiceHours":[32753.185710086404,32753.185710086404,32753.185710086404,32753.185710086404,32753.185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.01,"implementationProbability":0.7,"giftAttribution":0.2,"effectiveDiscountedMortalityYears":5,"modeledRegionalDeathsPerYear":85,"qalyPerDeath":12,"sfHealthShare":0.15},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":3.0000000000000004,"housingRestBayQaly":9,"transitSfQaly":0.625,"transitRestBayQaly":1.875,"heatSfQaly":1.071,"heatRestBayQaly":6.069,"sfNetQaly":4.696000000000001,"restBayNetQaly":16.944,"bayIncludingSfNetQaly":21.64,"donorCostUsd":100000,"sfUsdPer10Qaly":212947.1890971039,"bayUsdPer10Qaly":46210.72088724584,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":2342419.0800681426,"bayResourceStressUsdPer10Qaly":508317.9297597042},"sensitivityOf":"favorable","note":"Nonoccupant housing health set to zero; all other inputs/budgets unchanged. Not a confidence bound or replacement central."},{"id":"historicalCentralSpilloverPrior","housing":{"conditionalSfOccupiedHomeYears":1000,"conditionalRestBayOccupiedHomeYears":3000,"netGiftContribution":0.02,"peoplePerDirectHomeYear":2,"improvedStateFraction":0.15,"directUtility":0.01,"spilloverHouseholdYearsPerHomeYear":0.5,"adultsPerSpilloverHousehold":1.5,"spilloverUtility":0.005,"calendarSchedule":{"yearsAfterGift":[3,4,5,6,7,8],"annualUndiscountedSfEquivalentOccupiedHomes":[195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302,195.83948822759302],"annualUndiscountedRestBayEquivalentOccupiedHomes":[587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779,587.518464682779],"meaning":"Illustrative beneficiary-allocated occupied-home exposure; zero outside listed years. Pessimistic comparator catches up after year3; other housing schedules stop after year8. Already integrated H enters Q exactly once."}},"transit":{"conditionalSfUsefulServiceHours":5000,"conditionalRestBayUsefulServiceHours":15000,"netGiftContribution":0.02,"marginalTripsPerServiceHour":20,"tripsPerRecurrentRiderYear":400,"healthRelevantFraction":0.1,"netQalyPerChangedRiderYear":0.005,"calendarSchedule":{"yearsAfterGift":[1,2,3,4,5],"annualUndiscountedSfEquivalentServiceHours":[1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288,1091.77285700288],"annualUndiscountedRestBayEquivalentServiceHours":[3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404,3275.3185710086404],"meaning":"Illustrative benefit-equivalent geographic allocation; zero beyond year5. Discounted sums equal input service-hours, used once."}},"heat":{"conditionalRegionalExposureFraction":0.002,"implementationProbability":0.5,"giftAttribution":0.1,"effectiveDiscountedMortalityYears":3,"modeledRegionalDeathsPerYear":61,"qalyPerDeath":8,"sfHealthShare":0.1},"donorSpecificHarm":{"sfQaly":0,"restBayQaly":0},"outputs":{"housingSfQaly":0.135,"housingRestBayQaly":0.405,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.15214,"restBayNetQaly":0.5442600000000001,"bayIncludingSfNetQaly":0.6964000000000001,"donorCostUsd":100000,"sfUsdPer10Qaly":6572893.387669252,"bayUsdPer10Qaly":1435956.346927053,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":72301827.26436177,"bayResourceStressUsdPer10Qaly":15795519.816197585},"sensitivityOf":"central","note":"Historical v2 central .005 unconditional spillover average; retained for lineage, not current central or ranking choice."}],"evaluated":[{"id":"central","housingSfQaly":0.075,"housingRestBayQaly":0.22499999999999998,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.09214,"restBayNetQaly":0.36426000000000003,"bayIncludingSfNetQaly":0.45640000000000003,"donorCostUsd":100000,"sfUsdPerQaly":1085304.9706967657,"bayUsdPerQaly":219106.0473269062,"sfUsdPer10Qaly":10853049.706967657,"bayUsdPer10Qaly":2191060.473269062,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":119383546.77664424,"bayResourceStressUsdPer10Qaly":24101665.20595968,"gift":100000,"giftSfQaly":0.09214,"giftBayQaly":0.4564,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"favorable","housingSfQaly":10.5,"housingRestBayQaly":31.499999999999996,"transitSfQaly":0.625,"transitRestBayQaly":1.875,"heatSfQaly":1.071,"heatRestBayQaly":6.069,"sfNetQaly":12.196,"restBayNetQaly":39.444,"bayIncludingSfNetQaly":51.64,"donorCostUsd":100000,"sfUsdPerQaly":8199.40964250574,"bayUsdPerQaly":1936.4833462432223,"sfUsdPer10Qaly":81994.0964250574,"bayUsdPer10Qaly":19364.833462432223,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":901935.0606756314,"bayResourceStressUsdPer10Qaly":213013.16808675445,"gift":100000,"giftSfQaly":12.196,"giftBayQaly":51.64,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"pessimisticPositive","housingSfQaly":0.00004,"housingRestBayQaly":0.00012000000000000002,"transitSfQaly":2.5000000000000004e-7,"transitRestBayQaly":7.500000000000002e-7,"heatSfQaly":0.000004440000000000001,"heatRestBayQaly":0.00008436,"sfNetQaly":0.00004469,"restBayNetQaly":0.00020511000000000002,"bayIncludingSfNetQaly":0.0002498,"donorCostUsd":100000,"sfUsdPerQaly":2237637055.269635,"bayUsdPerQaly":400320256.204964,"sfUsdPer10Qaly":22376370552.696354,"bayUsdPer10Qaly":4003202562.0496397,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":246140076079.65988,"bayResourceStressUsdPer10Qaly":44035228182.546036,"gift":100000,"giftSfQaly":0.00004469,"giftBayQaly":0.0002498,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"nullGiftContribution","housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCostUsd":100000,"sfUsdPerQaly":null,"bayUsdPerQaly":null,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null,"gift":100000,"giftSfQaly":0,"giftBayQaly":0,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"nullPhysicalOutput","housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCostUsd":100000,"sfUsdPerQaly":null,"bayUsdPerQaly":null,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null,"gift":100000,"giftSfQaly":0,"giftBayQaly":0,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"centralDonorHarm","housingSfQaly":0.075,"housingRestBayQaly":0.22499999999999998,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":-0.10786000000000001,"restBayNetQaly":-0.13573999999999997,"bayIncludingSfNetQaly":-0.24359999999999998,"donorCostUsd":100000,"sfUsdPerQaly":null,"bayUsdPerQaly":null,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null,"gift":100000,"giftSfQaly":-0.10786000000000001,"giftBayQaly":-0.2436,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"nullContributionDonorHarm","housingSfQaly":0,"housingRestBayQaly":0,"transitSfQaly":0,"transitRestBayQaly":0,"heatSfQaly":0,"heatRestBayQaly":0,"sfNetQaly":-0.2,"restBayNetQaly":-0.5,"bayIncludingSfNetQaly":-0.7,"donorCostUsd":100000,"sfUsdPerQaly":null,"bayUsdPerQaly":null,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":null,"bayResourceStressUsdPer10Qaly":null,"gift":100000,"giftSfQaly":-0.2,"giftBayQaly":-0.7,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"centralZeroHousingSpillover","housingSfQaly":0.060000000000000005,"housingRestBayQaly":0.18,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.07714,"restBayNetQaly":0.31926,"bayIncludingSfNetQaly":0.3964,"donorCostUsd":100000,"sfUsdPerQaly":1296344.3090484834,"bayUsdPerQaly":252270.43390514635,"sfUsdPer10Qaly":12963443.090484833,"bayUsdPer10Qaly":2522704.339051463,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":142597873.99533316,"bayResourceStressUsdPer10Qaly":27749747.729566097,"gift":100000,"giftSfQaly":0.07714,"giftBayQaly":0.3964,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"favorableZeroHousingSpillover","housingSfQaly":3.0000000000000004,"housingRestBayQaly":9,"transitSfQaly":0.625,"transitRestBayQaly":1.875,"heatSfQaly":1.071,"heatRestBayQaly":6.069,"sfNetQaly":4.696000000000001,"restBayNetQaly":16.944,"bayIncludingSfNetQaly":21.64,"donorCostUsd":100000,"sfUsdPerQaly":21294.718909710387,"bayUsdPerQaly":4621.072088724584,"sfUsdPer10Qaly":212947.1890971039,"bayUsdPer10Qaly":46210.72088724584,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":2342419.0800681426,"bayResourceStressUsdPer10Qaly":508317.9297597042,"gift":100000,"giftSfQaly":4.696000000000001,"giftBayQaly":21.64,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"},{"id":"historicalCentralSpilloverPrior","housingSfQaly":0.135,"housingRestBayQaly":0.405,"transitSfQaly":0.0025000000000000005,"transitRestBayQaly":0.0075000000000000015,"heatSfQaly":0.01464,"heatRestBayQaly":0.13176000000000002,"sfNetQaly":0.15214,"restBayNetQaly":0.5442600000000001,"bayIncludingSfNetQaly":0.6964000000000001,"donorCostUsd":100000,"sfUsdPerQaly":657289.3387669252,"bayUsdPerQaly":143595.63469270532,"sfUsdPer10Qaly":6572893.387669252,"bayUsdPer10Qaly":1435956.346927053,"resourceStressAdditionalUsd":1000000,"sfResourceStressUsdPer10Qaly":72301827.26436177,"bayResourceStressUsdPer10Qaly":15795519.816197585,"gift":100000,"giftSfQaly":0.15214,"giftBayQaly":0.6964000000000001,"weightedExpectation":null,"expectationStatus":"No probability weights assigned; central and joint scenarios are not a probability distribution"}],"sources":[{"publisher":"V2 source-access reconciliation","title":"Fresh access supersedes inherited statuses for sources explicitly listed here","retrieved":"2026-09-11","url":"https://www.spur.org/about/financial-statements","access":"Official index freshly read. SPUR 2024 and 2022 original Form 990 financial/reconciliation tables visually inspected; 2023 reconciliation text inspected. Later duplicate entries preserve the inherited provenance, not a claim these were never reopened."},{"publisher":"American Journal of Epidemiology — Bentley et al.","title":"Association between housing affordability and mental health: a longitudinal analysis of a nationally representative household survey in Australia","url":"https://pubmed.ncbi.nlm.nih.gov/21821543/","published":"2011","retrieved":"2026-09-11","access":"Fresh primary abstract; SF-36 mental-component points are not a utility conversion."},{"publisher":"American Journal of Public Health — Maizlish et al.","title":"Health cobenefits and transportation-related reductions in greenhouse gas emissions in the San Francisco Bay Area","url":"https://walkboston.org/sites/default/files/Health%20Cobenefits%20and%20Transportation-Related%20Reductions%20in%20Greenhouse%20Gas%20Emissions.pdf","published":"2013; online February 14, 2013","retrieved":"2026-09-11","access":"Fresh original-paper methods and limitations inspection through hosted copy; explicitly excludes changes in public-transit use."},{"publisher":"Nature — Althoff et al.","title":"Countrywide natural experiment links built environment to physical activity","url":"https://www.nature.com/articles/s41586-025-09321-3","published":"2025; online August 13, 2025","retrieved":"2026-09-11","access":"Fresh indexed primary abstract; full open redirected to authentication. No full-text inspection claimed."},{"publisher":"SPUR","title":"2024 Form 990, PartIII program services","url":"https://www.spur.org/sites/default/files/2026-02/SPUR_2024_Form_990.pdf","published":"Reporting period April 1, 2024–March 31, 2025","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Tax filing","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Financial statements index","url":"https://www.spur.org/about/financial-statements","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Financial-disclosure page","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"2025–2026 Annual Report","url":"https://www.spur.org/about/annual-reports/2026","published":"FY2025–26; unaudited as of March 31, 2026","retrieved":"2026-09-11","sourceType":"Provider annual report; unaudited financials","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR / WMB² LLP","title":"FY2024–25 Financial Statements","url":"https://www.spur.org/sites/default/files/2026-02/SPUR_FY24-25_Audited_Statements.pdf","published":"Year ended March 31, 2025; auditor report February 4, 2026","retrieved":"2026-09-11","sourceType":"Independent financial audit","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Housing","url":"https://www.spur.org/policy-area/housing","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Policy portfolio page","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Reinventing Downtown","url":"https://www.spur.org/publications/policy-brief/2026-02-04/reinventing-downtown","published":"February 4, 2026","retrieved":"2026-09-11","sourceType":"Policy brief","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Taking Muni’s Vitals","url":"https://www.spur.org/publications/research/2026-03-26/taking-munis-vitals","published":"March 26, 2026","retrieved":"2026-09-11","sourceType":"Agency-performance research","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Getting In on the Ground Floor","url":"https://www.spur.org/publications/policy-brief/2025-12-10/getting-ground-floor","published":"December 10, 2025","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"San José policy brief","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Economic Justice","url":"https://www.spur.org/policy-area/economic-justice","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Policy portfolio page","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Purchasing Power","url":"https://www.spur.org/publications/spur-report/2025-04-17/purchasing-power","published":"April 17, 2025","retrieved":"2026-09-11","sourceType":"Procurement research","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Shared Risk, Shared Resilience","url":"https://www.spur.org/publications/spur-report/2026-01-07/shared-risk-shared-resilience","published":"January 7, 2026","retrieved":"2026-09-11","sourceType":"Wildfire governance report","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Greenlighting Clean Heat","url":"https://www.spur.org/publications/policy-brief/2025-06-06/greenlighting-clean-heat","published":"June 6, 2025","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Policy brief","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Works in Progress — Myers, Bowman and Southwood","title":"The Housing Theory of Everything","url":"https://worksinprogress.co/issue/the-housing-theory-of-everything/","published":"September 14, 2021","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Contextual synthesis essay; not causal evidence","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Permitting Progress","url":"https://www.spur.org/sites/default/files/2026-05/SPUR_Permitting_Progress.pdf","published":"May 2026","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"SF permitting research","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"W.E. Upjohn Institute — Asquith, Mast and Reed","title":"Local Effects of Large New Apartment Buildings in Low-Income Areas","url":"https://research.upjohn.org/up_workingpapers/316/","published":"2020 working paper","retrieved":"2026-09-11","sourceType":"Quasi-experimental working paper","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"Review of Economics and Statistics — Asquith, Mast and Reed","title":"Local Effects of Large New Apartment Buildings in Low-Income Areas","url":"https://direct.mit.edu/rest/article/105/2/359/100977/Local-Effects-of-Large-New-Apartment-Buildings-in","published":"March 2023","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Published quasi-experimental study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SSRN — Kate Pennington","title":"Does Building New Housing Cause Displacement?","url":"https://papers.ssrn.com/sol3/papers.cfm?abstract_id=3867764","published":"June 15, 2021 working paper","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Working paper","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Kate Pennington; hosted by Joe Ornstein","title":"Does Building New Housing Cause Displacement?","url":"https://joeornstein.github.io/pols-4641/readings/Pennington%20-%20Does%20Building%20New%20Housing%20Cause%20Displacement%20The%20.pdf","published":"June 15, 2021 working paper","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Primary manuscript copy","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"American Economic Review — Diamond, McQuade and Qian","title":"The Effects of Rent Control Expansion on Tenants, Landlords, and Inequality","url":"https://pubs.aeaweb.org/doi/10.1257/aer.20181289","published":"September 2019","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Quasi-experimental study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"NBER — Diamond, McQuade and Qian","title":"The Effects of Rent Control Expansion on Tenants, Landlords, and Inequality","url":"https://www.nber.org/papers/w24181","published":"Working paper; see source audit for version","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Working paper","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"New England Journal of Medicine — Ludwig et al.","title":"Neighborhoods, Obesity, and Diabetes — A Randomized Social Experiment","url":"https://www.nejm.org/doi/full/10.1056/NEJMsa1103216","published":"October 20, 2011","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Randomized study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Nature — Althoff et al.","title":"Large-scale Physical Activity Data Reveal Worldwide Activity Inequality","url":"https://www.nature.com/articles/nature23018","published":"July 10, 2017","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Observational smartphone study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Nature — Althoff et al.","title":"2025 residential relocation, walkability and physical activity study","url":"https://www.nature.com/articles/s41586-025-09321-3","published":"Online August 13, 2025; issue September 11, 2025","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Longitudinal relocation study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"American Journal of Public Health — Maizlish et al.","title":"Health Cobenefits and Transportation-Related Reductions in Greenhouse Gas Emissions in the San Francisco Bay Area","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC3673232/","published":"April 2013","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Modeled regional health-impact study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Journal of Urban Economics — Glaeser and Kahn","title":"The Greenness of Cities: Carbon Dioxide Emissions and Urban Development","url":"https://sites.socsci.uci.edu/~jkbrueck/course%20readings/glaeser-kahn.pdf","published":"May 2010","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Modeled emissions study","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"American Economic Journal: Macroeconomics — Hsieh and Moretti","title":"Housing Constraints and Spatial Misallocation","url":"https://www.aeaweb.org/articles?id=10.1257/mac.20170388","published":"April 2019","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Economic model; not health estimate","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Greenlighting Clean Heat — full report","url":"https://www.spur.org/sites/default/files/2025-06/SPUR_Greenlighting_Clean_Heat.pdf","published":"June 6, 2025","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Permitting research","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Three Measures to Drive Down the High Cost of Heat Pump Installation","url":"https://www.spur.org/news/2026-08-06/three-measures-drive-down-high-cost-heat-pump-installation","published":"August 6, 2026","retrieved":"2026-09-11","sourceType":"Implementation update","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"SPUR","title":"Donate to SPUR","url":"https://www.spur.org/join-renew-give/donate","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"2026-09-11","sourceType":"General giving page","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"Bay Area Air Quality Management District","title":"Appliance-rule health assessment, AppendixE TableE.2","url":"https://www.baaqmd.gov/~/media/dotgov/files/rules/reg-9-rule-6-nitrogen-oxides-emissions-from-natural-gasfired-water-heaters/2021-amendment/documents/20221220_sr_appe_rg09040906-pdf.pdf?rev=f05e1e6f12874600a0382b178b04ab0d#page=7","published":"December 20, 2022","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Atmospheric and mortality model","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Bay Area Air Quality Management District","title":"Building Appliances","url":"https://www.baaqmd.gov/rules-and-compliance/rule-development/building-appliances","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Regulatory-development page","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Bay Area Air Quality Management District","title":"Know the Facts","url":"https://knowthefacts.baaqmd.gov/","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Official appliance explanatory site","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"San Francisco State Legislation Committee","title":"February 25, 2026 meeting packet","url":"https://media.api.sf.gov/documents/February_25_2026_State_Legislation_Committee_Packet.pdf","published":"February 25, 2026","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Government meeting materials","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Bay Area Air Quality Management District","title":"Building Appliances — current rule development","url":"https://www.baaqmd.gov/en/rules-and-compliance/rule-development/building-appliances?sc_lang=en","published":"Undated/mutable page or historical version; exact publication date not established in this conversion","retrieved":"2026-09-11","sourceType":"Official regulatory page","access":"Freshly reopened V2; PDF tables text-inspected unless separately stated"},{"publisher":"American Journal of Epidemiology — Bentley et al.","title":"Association Between Housing Affordability and Mental Health","url":"https://pubmed.ncbi.nlm.nih.gov/21821543/","published":"2011","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Longitudinal study; mental-health scale not utility","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"Social Science & Medicine — Denary et al.","title":"Does Rental Assistance Improve Mental Health? Insights From a Longitudinal Cohort Study","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC8299474/","published":"August 2021","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Cohort study; K10 distress not QALYs","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"American Journal of Epidemiology — Reeves et al.; LSE repository","title":"Reductions in the United Kingdom’s Government Housing Benefit and Symptoms of Depression in Low-Income Households","url":"https://eprints.lse.ac.uk/67723/1/Reeves_Reductions%20in%20UK%20benefit_2016.pdf","published":"September 15, 2016","retrieved":"September 8, 2026; inherited completed source audit, not newly reopened in conversion","sourceType":"Quasi-natural experiment; symptom prevalence not utility","access":"Inherited accepted prior source ledger, not newly verified in V2"},{"publisher":"SPUR","title":"Financial disclosure index","url":"https://www.spur.org/about/financial-statements","published":"Undated; fiscal-year definitions","sourceType":"Primary organizational disclosure","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SPUR / IRS","title":"2022 Form 990","url":"https://www.spur.org/sites/default/files/2024-01/SPUR_2022_Form_990.pdf","published":"Fiscal year ended 2023-03-31; publication day not verified","sourceType":"Original return","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SPUR / IRS","title":"2023 Form 990","url":"https://www.spur.org/sites/default/files/2025-01/SPUR_2023_Form_990.pdf","published":"Fiscal year ended 2024-03-31; publication day not verified","sourceType":"Original return","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SPUR / IRS","title":"2024 Form 990","url":"https://www.spur.org/sites/default/files/2026-02/SPUR_2024_Form_990.pdf","published":"Fiscal year ended 2025-03-31; publication day not verified","sourceType":"Original return","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SPUR / WMB² LLP","title":"FY2023–24 audit","url":"https://www.spur.org/sites/default/files/2024-12/SPUR_FY23-24_Audited_Statements_0.pdf","published":"2024-12-09 auditor report","sourceType":"Original audit, predates later restatement","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SF Controller","title":"Family Zoning economic impact report","url":"https://media.api.sf.gov/documents/250700_economic_impact_final.pdf","published":"2025-10-29","sourceType":"Government scenario analysis; pre-final-amendment","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SF Planning","title":"Family Zoning implementation","url":"https://sfplanning.org/sf-family-zoning-plan","published":"Mutable page; adoption 2025-12-12, effective 2026-01-12","sourceType":"Government implementation record","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"MTC","title":"Agreement on Bay transit loan","url":"https://mtc.ca.gov/news/agreement-reached-loan-bay-area-transit-agencies","published":"2026-01-30","sourceType":"Government funding agreement announcement","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"C/CAG / San Mateo County","title":"Heat Pump Water Heater Permit Simplification Pilot, item 5","url":"https://ccag.ca.gov/wp-content/uploads/2026/03/RMCP-full-packet-031826.pdf","published":"2026-03-18 meeting packet","sourceType":"Primary staff report; launch planned 2026-04-01, not an outcome evaluation","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"SF Board President","title":"Contract Streamlining Act Board passage","url":"https://sfbos.org/sites/default/files/Press_Release-Contract_Streamlining_Act_October_2025.pdf","published":"2025-10-07","sourceType":"Government announcement; mayoral signature pending in this document","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"},{"publisher":"Denary et al. / Europe PMC","title":"Does rental assistance improve mental health? Primary abstract","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/search?query=EXT_ID:34144434&format=json&resultType=core","published":"2021","sourceType":"Primary abstract via bibliographic API; full PMC page challenged","retrieved":"2026-09-11","access":"Freshly inspected in this V2 block"}],"rankingStatistic":"historical central partial-health scenario","verifiedMarginalFundingOffer":null,"historicalEndpoint":"/api/sf-spur-portfolio","comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"current.central.regions.us.price10":1300732.2408862556,"current.central.regions.us.healthPrice10":1895759.0356518547,"current.central.regions.bay.price10":1300732.2408862556,"current.central.regions.bay.healthPrice10":1895759.0356518547,"current.central.regions.sf.price10":5033284.851823576,"current.central.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.central.regions.us.price10":1300732.2408862556,"current.evaluated.central.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.central.regions.bay.price10":1300732.2408862556,"current.evaluated.central.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.central.regions.sf.price10":5033284.851823576,"current.evaluated.central.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.giftZeroAllUnknown.regions.us.price10":null,"current.evaluated.giftZeroAllUnknown.regions.us.healthPrice10":null,"current.evaluated.giftZeroAllUnknown.regions.bay.price10":null,"current.evaluated.giftZeroAllUnknown.regions.bay.healthPrice10":null,"current.evaluated.giftZeroAllUnknown.regions.sf.price10":null,"current.evaluated.giftZeroAllUnknown.regions.sf.healthPrice10":null,"current.evaluated.noHousingContribution.regions.us.price10":443149198.0149479,"current.evaluated.noHousingContribution.regions.us.healthPrice10":19987331.328453727,"current.evaluated.noHousingContribution.regions.bay.price10":443149198.0149479,"current.evaluated.noHousingContribution.regions.bay.healthPrice10":19987331.328453727,"current.evaluated.noHousingContribution.regions.sf.price10":142002675.70091823,"current.evaluated.noHousingContribution.regions.sf.healthPrice10":139308560.67203206,"current.evaluated.noPhysicalOutput.regions.us.price10":null,"current.evaluated.noPhysicalOutput.regions.us.healthPrice10":null,"current.evaluated.noPhysicalOutput.regions.bay.price10":null,"current.evaluated.noPhysicalOutput.regions.bay.healthPrice10":null,"current.evaluated.noPhysicalOutput.regions.sf.price10":null,"current.evaluated.noPhysicalOutput.regions.sf.healthPrice10":null,"current.evaluated.unknownZeroReach.regions.us.price10":null,"current.evaluated.unknownZeroReach.regions.us.healthPrice10":null,"current.evaluated.unknownZeroReach.regions.bay.price10":null,"current.evaluated.unknownZeroReach.regions.bay.healthPrice10":null,"current.evaluated.unknownZeroReach.regions.sf.price10":null,"current.evaluated.unknownZeroReach.regions.sf.healthPrice10":null,"current.evaluated.unknownHealth.regions.us.price10":null,"current.evaluated.unknownHealth.regions.us.healthPrice10":null,"current.evaluated.unknownHealth.regions.bay.price10":null,"current.evaluated.unknownHealth.regions.bay.healthPrice10":null,"current.evaluated.unknownHealth.regions.sf.price10":null,"current.evaluated.unknownHealth.regions.sf.healthPrice10":null,"current.evaluated.unknownCash.regions.us.price10":null,"current.evaluated.unknownCash.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.unknownCash.regions.bay.price10":null,"current.evaluated.unknownCash.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.unknownCash.regions.sf.price10":null,"current.evaluated.unknownCash.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.unknownPayZero.regions.us.price10":null,"current.evaluated.unknownPayZero.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.unknownPayZero.regions.bay.price10":null,"current.evaluated.unknownPayZero.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.unknownPayZero.regions.sf.price10":null,"current.evaluated.unknownPayZero.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.noRentSavings.regions.us.price10":null,"current.evaluated.noRentSavings.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.noRentSavings.regions.bay.price10":null,"current.evaluated.noRentSavings.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.noRentSavings.regions.sf.price10":null,"current.evaluated.noRentSavings.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.rentLoss.regions.us.price10":null,"current.evaluated.rentLoss.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.rentLoss.regions.bay.price10":null,"current.evaluated.rentLoss.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.rentLoss.regions.sf.price10":null,"current.evaluated.rentLoss.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.noOwnerLoss.regions.us.price10":767607.2710479866,"current.evaluated.noOwnerLoss.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.noOwnerLoss.regions.bay.price10":767607.2710479866,"current.evaluated.noOwnerLoss.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.noOwnerLoss.regions.sf.price10":3010548.762963443,"current.evaluated.noOwnerLoss.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.fullOwnerLoss.regions.us.price10":null,"current.evaluated.fullOwnerLoss.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.fullOwnerLoss.regions.bay.price10":null,"current.evaluated.fullOwnerLoss.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.fullOwnerLoss.regions.sf.price10":null,"current.evaluated.fullOwnerLoss.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.publicTaxBurden.regions.us.price10":null,"current.evaluated.publicTaxBurden.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.publicTaxBurden.regions.bay.price10":null,"current.evaluated.publicTaxBurden.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.publicTaxBurden.regions.sf.price10":null,"current.evaluated.publicTaxBurden.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.displacementStress.regions.us.price10":null,"current.evaluated.displacementStress.regions.us.healthPrice10":4672011.312487146,"current.evaluated.displacementStress.regions.bay.price10":null,"current.evaluated.displacementStress.regions.bay.healthPrice10":4672011.312487146,"current.evaluated.displacementStress.regions.sf.price10":null,"current.evaluated.displacementStress.regions.sf.healthPrice10":20755271.36413028,"current.evaluated.energyCost.regions.us.price10":null,"current.evaluated.energyCost.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.energyCost.regions.bay.price10":null,"current.evaluated.energyCost.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.energyCost.regions.sf.price10":55490009.816748165,"current.evaluated.energyCost.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.netJobsPositive.regions.us.price10":936403.0070139278,"current.evaluated.netJobsPositive.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.netJobsPositive.regions.bay.price10":936403.0070139278,"current.evaluated.netJobsPositive.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.netJobsPositive.regions.sf.price10":3656881.500699894,"current.evaluated.netJobsPositive.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.netJobsLoss.regions.us.price10":null,"current.evaluated.netJobsLoss.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.netJobsLoss.regions.bay.price10":null,"current.evaluated.netJobsLoss.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.netJobsLoss.regions.sf.price10":null,"current.evaluated.netJobsLoss.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.positiveOverlapZero.regions.us.price10":null,"current.evaluated.positiveOverlapZero.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.positiveOverlapZero.regions.bay.price10":null,"current.evaluated.positiveOverlapZero.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.positiveOverlapZero.regions.sf.price10":null,"current.evaluated.positiveOverlapZero.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.positiveOverlapFull.regions.us.price10":568102.3137670405,"current.evaluated.positiveOverlapFull.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.positiveOverlapFull.regions.bay.price10":568102.3137670405,"current.evaluated.positiveOverlapFull.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.positiveOverlapFull.regions.sf.price10":2298379.4070603363,"current.evaluated.positiveOverlapFull.regions.sf.healthPrice10":7902409.241494809,"current.evaluated.housingCatchupOneYear.regions.us.price10":2896895.6557003884,"current.evaluated.housingCatchupOneYear.regions.us.healthPrice10":3617759.915222395,"current.evaluated.housingCatchupOneYear.regions.bay.price10":2896895.6557003884,"current.evaluated.housingCatchupOneYear.regions.bay.healthPrice10":3617759.915222395,"current.evaluated.housingCatchupOneYear.regions.sf.price10":10778504.019549029,"current.evaluated.housingCatchupOneYear.regions.sf.healthPrice10":15680390.46134077,"current.evaluated.housingBenefitAdverse.regions.us.price10":null,"current.evaluated.housingBenefitAdverse.regions.us.healthPrice10":null,"current.evaluated.housingBenefitAdverse.regions.bay.price10":null,"current.evaluated.housingBenefitAdverse.regions.bay.healthPrice10":null,"current.evaluated.housingBenefitAdverse.regions.sf.price10":null,"current.evaluated.housingBenefitAdverse.regions.sf.healthPrice10":null,"current.evaluated.noHeatHealth.regions.us.price10":1363759.7591829202,"current.evaluated.noHeatHealth.regions.us.healthPrice10":2032675.4804528144,"current.evaluated.noHeatHealth.regions.bay.price10":1363759.7591829202,"current.evaluated.noHeatHealth.regions.bay.healthPrice10":2032675.4804528144,"current.evaluated.noHeatHealth.regions.sf.price10":5124937.391609247,"current.evaluated.noHeatHealth.regions.sf.healthPrice10":8130701.9218112575,"current.evaluated.noSF.regions.us.price10":1300732.2408862556,"current.evaluated.noSF.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.noSF.regions.bay.price10":1300732.2408862556,"current.evaluated.noSF.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.noSF.regions.sf.price10":null,"current.evaluated.noSF.regions.sf.healthPrice10":null,"current.evaluated.unknownLocality.regions.us.price10":1300732.2408862556,"current.evaluated.unknownLocality.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.unknownLocality.regions.bay.price10":1300732.2408862556,"current.evaluated.unknownLocality.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.unknownLocality.regions.sf.price10":null,"current.evaluated.unknownLocality.regions.sf.healthPrice10":null,"current.evaluated.independentHarm.regions.us.price10":null,"current.evaluated.independentHarm.regions.us.healthPrice10":null,"current.evaluated.independentHarm.regions.bay.price10":null,"current.evaluated.independentHarm.regions.bay.healthPrice10":null,"current.evaluated.independentHarm.regions.sf.price10":null,"current.evaluated.independentHarm.regions.sf.healthPrice10":null,"current.evaluated.highNetHousingContribution.regions.us.price10":521210.8116435835,"current.evaluated.highNetHousingContribution.regions.us.healthPrice10":804061.8230337866,"current.evaluated.highNetHousingContribution.regions.bay.price10":521210.8116435835,"current.evaluated.highNetHousingContribution.regions.bay.healthPrice10":804061.8230337866,"current.evaluated.highNetHousingContribution.regions.sf.price10":2057061.4670500462,"current.evaluated.highNetHousingContribution.regions.sf.healthPrice10":3272339.6239383826,"current.evaluated.lowNetHousingContribution.regions.us.price10":12672553.902933268,"current.evaluated.lowNetHousingContribution.regions.us.healthPrice10":10227265.950146532,"current.evaluated.lowNetHousingContribution.regions.bay.price10":12672553.902933268,"current.evaluated.lowNetHousingContribution.regions.bay.healthPrice10":10227265.950146532,"current.evaluated.lowNetHousingContribution.regions.sf.price10":38159710.15285756,"current.evaluated.lowNetHousingContribution.regions.sf.healthPrice10":52315353.3995976,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.us.price10":null,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.us.healthPrice10":null,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.bay.price10":null,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.bay.healthPrice10":null,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.sf.price10":null,"current.evaluated.allKnownSFAllocationsZeroUnknownGlobals.regions.sf.healthPrice10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.us.price10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.us.healthPrice10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.bay.price10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.bay.healthPrice10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.sf.price10":null,"current.evaluated.ordinarySFZeroKnownHarms.regions.sf.healthPrice10":null,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.us.price10":null,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.bay.price10":null,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.sf.price10":null,"current.evaluated.ordinarySFZeroKnownTaxUnknownCash.regions.sf.healthPrice10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.us.price10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.us.healthPrice10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.bay.price10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.bay.healthPrice10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.sf.price10":null,"current.evaluated.unavailableZeroHousingAllocation.regions.sf.healthPrice10":null,"current.evaluated.unknownTaxZeroPlaceholder.regions.us.price10":null,"current.evaluated.unknownTaxZeroPlaceholder.regions.us.healthPrice10":1895759.0356518547,"current.evaluated.unknownTaxZeroPlaceholder.regions.bay.price10":null,"current.evaluated.unknownTaxZeroPlaceholder.regions.bay.healthPrice10":1895759.0356518547,"current.evaluated.unknownTaxZeroPlaceholder.regions.sf.price10":null,"current.evaluated.unknownTaxZeroPlaceholder.regions.sf.healthPrice10":null,"current.evaluated.allClinicalYearsZero.regions.us.price10":null,"current.evaluated.allClinicalYearsZero.regions.us.healthPrice10":null,"current.evaluated.allClinicalYearsZero.regions.bay.price10":null,"current.evaluated.allClinicalYearsZero.regions.bay.healthPrice10":null,"current.evaluated.allClinicalYearsZero.regions.sf.price10":null,"current.evaluated.allClinicalYearsZero.regions.sf.healthPrice10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.us.price10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.us.healthPrice10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.bay.price10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.bay.healthPrice10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.sf.price10":null,"current.evaluated.zeroYearsDisplacementPersists.regions.sf.healthPrice10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.us.price10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.us.healthPrice10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.bay.price10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.bay.healthPrice10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.sf.price10":null,"current.evaluated.zeroYearsDisplacementKnown.regions.sf.healthPrice10":null,"current.evaluated.zeroYearsUnknownReach.regions.us.price10":null,"current.evaluated.zeroYearsUnknownReach.regions.us.healthPrice10":null,"current.evaluated.zeroYearsUnknownReach.regions.bay.price10":null,"current.evaluated.zeroYearsUnknownReach.regions.bay.healthPrice10":null,"current.evaluated.zeroYearsUnknownReach.regions.sf.price10":null,"current.evaluated.zeroYearsUnknownReach.regions.sf.healthPrice10":null,"current.evaluated.transitRealizedZero.regions.us.price10":1382447.745023863,"current.evaluated.transitRealizedZero.regions.us.healthPrice10":1949347.139630879,"current.evaluated.transitRealizedZero.regions.bay.price10":1382447.745023863,"current.evaluated.transitRealizedZero.regions.bay.healthPrice10":1949347.139630879,"current.evaluated.transitRealizedZero.regions.sf.price10":5338554.058215214,"current.evaluated.transitRealizedZero.regions.sf.healthPrice10":8135475.021656389,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.us.price10":null,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.us.healthPrice10":null,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.bay.price10":null,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.bay.healthPrice10":null,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.sf.price10":null,"current.evaluated.allClinicalYearsZeroIndependentHarm.regions.sf.healthPrice10":null,"scenarios.0.outputs.sfUsdPer10Qaly":1085304.9706967657,"scenarios.0.outputs.bayUsdPer10Qaly":219106.0473269062,"scenarios.0.outputs.sfResourceStressUsdPer10Qaly":11938354.677664425,"scenarios.0.outputs.bayResourceStressUsdPer10Qaly":2410166.5205959682,"scenarios.1.outputs.sfUsdPer10Qaly":8199.40964250574,"scenarios.1.outputs.bayUsdPer10Qaly":1936.4833462432223,"scenarios.1.outputs.sfResourceStressUsdPer10Qaly":90193.50606756314,"scenarios.1.outputs.bayResourceStressUsdPer10Qaly":21301.316808675445,"scenarios.2.outputs.sfUsdPer10Qaly":2237637055.269635,"scenarios.2.outputs.bayUsdPer10Qaly":400320256.204964,"scenarios.2.outputs.sfResourceStressUsdPer10Qaly":24614007607.96599,"scenarios.2.outputs.bayResourceStressUsdPer10Qaly":4403522818.254603,"scenarios.3.outputs.sfUsdPer10Qaly":null,"scenarios.3.outputs.bayUsdPer10Qaly":null,"scenarios.3.outputs.sfResourceStressUsdPer10Qaly":null,"scenarios.3.outputs.bayResourceStressUsdPer10Qaly":null,"scenarios.4.outputs.sfUsdPer10Qaly":null,"scenarios.4.outputs.bayUsdPer10Qaly":null,"scenarios.4.outputs.sfResourceStressUsdPer10Qaly":null,"scenarios.4.outputs.bayResourceStressUsdPer10Qaly":null,"scenarios.5.outputs.sfUsdPer10Qaly":null,"scenarios.5.outputs.bayUsdPer10Qaly":null,"scenarios.5.outputs.sfResourceStressUsdPer10Qaly":null,"scenarios.5.outputs.bayResourceStressUsdPer10Qaly":null,"scenarios.6.outputs.sfUsdPer10Qaly":null,"scenarios.6.outputs.bayUsdPer10Qaly":null,"scenarios.6.outputs.sfResourceStressUsdPer10Qaly":null,"scenarios.6.outputs.bayResourceStressUsdPer10Qaly":null,"scenarios.7.outputs.sfUsdPer10Qaly":1296344.3090484834,"scenarios.7.outputs.bayUsdPer10Qaly":252270.43390514632,"scenarios.7.outputs.sfResourceStressUsdPer10Qaly":14259787.399533316,"scenarios.7.outputs.bayResourceStressUsdPer10Qaly":2774974.7729566097,"scenarios.8.outputs.sfUsdPer10Qaly":21294.71890971039,"scenarios.8.outputs.bayUsdPer10Qaly":4621.072088724584,"scenarios.8.outputs.sfResourceStressUsdPer10Qaly":234241.90800681425,"scenarios.8.outputs.bayResourceStressUsdPer10Qaly":50831.79297597042,"scenarios.9.outputs.sfUsdPer10Qaly":657289.3387669253,"scenarios.9.outputs.bayUsdPer10Qaly":143595.6346927053,"scenarios.9.outputs.sfResourceStressUsdPer10Qaly":7230182.726436177,"scenarios.9.outputs.bayResourceStressUsdPer10Qaly":1579551.9816197585,"evaluated.0.sfUsdPer10Qaly":1085304.9706967657,"evaluated.0.bayUsdPer10Qaly":219106.0473269062,"evaluated.0.sfResourceStressUsdPer10Qaly":11938354.677664425,"evaluated.0.bayResourceStressUsdPer10Qaly":2410166.5205959682,"evaluated.1.sfUsdPer10Qaly":8199.40964250574,"evaluated.1.bayUsdPer10Qaly":1936.4833462432223,"evaluated.1.sfResourceStressUsdPer10Qaly":90193.50606756314,"evaluated.1.bayResourceStressUsdPer10Qaly":21301.316808675445,"evaluated.2.sfUsdPer10Qaly":2237637055.269635,"evaluated.2.bayUsdPer10Qaly":400320256.204964,"evaluated.2.sfResourceStressUsdPer10Qaly":24614007607.96599,"evaluated.2.bayResourceStressUsdPer10Qaly":4403522818.254603,"evaluated.3.sfUsdPer10Qaly":null,"evaluated.3.bayUsdPer10Qaly":null,"evaluated.3.sfResourceStressUsdPer10Qaly":null,"evaluated.3.bayResourceStressUsdPer10Qaly":null,"evaluated.4.sfUsdPer10Qaly":null,"evaluated.4.bayUsdPer10Qaly":null,"evaluated.4.sfResourceStressUsdPer10Qaly":null,"evaluated.4.bayResourceStressUsdPer10Qaly":null,"evaluated.5.sfUsdPer10Qaly":null,"evaluated.5.bayUsdPer10Qaly":null,"evaluated.5.sfResourceStressUsdPer10Qaly":null,"evaluated.5.bayResourceStressUsdPer10Qaly":null,"evaluated.6.sfUsdPer10Qaly":null,"evaluated.6.bayUsdPer10Qaly":null,"evaluated.6.sfResourceStressUsdPer10Qaly":null,"evaluated.6.bayResourceStressUsdPer10Qaly":null,"evaluated.7.sfUsdPer10Qaly":1296344.3090484834,"evaluated.7.bayUsdPer10Qaly":252270.43390514632,"evaluated.7.sfResourceStressUsdPer10Qaly":14259787.399533316,"evaluated.7.bayResourceStressUsdPer10Qaly":2774974.7729566097,"evaluated.8.sfUsdPer10Qaly":21294.71890971039,"evaluated.8.bayUsdPer10Qaly":4621.072088724584,"evaluated.8.sfResourceStressUsdPer10Qaly":234241.90800681425,"evaluated.8.bayResourceStressUsdPer10Qaly":50831.79297597042,"evaluated.9.sfUsdPer10Qaly":657289.3387669253,"evaluated.9.bayUsdPer10Qaly":143595.6346927053,"evaluated.9.sfResourceStressUsdPer10Qaly":7230182.726436177,"evaluated.9.bayResourceStressUsdPer10Qaly":1579551.9816197585},"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."}}