{"modelVersion":"california-immunization-coalition-v1","verifiedMarginalFundingOffer":null,"interpretation":"Conditional statewide whole-gift model; MMR-specific health calibration and unmeasured local shares.","evaluated":{"inputs":{"modelVersion":"california-immunization-coalition-v1","gift":100000,"fy2024Expense":422714,"fy2024Revenue":402482,"fy2024NetAssets":213077,"benchmarkKindergartenCohort":500000,"sb277StateMmrCoverageIncrease":0.033,"highSideFullScheduleResourceProxyPerCoverageAffectedChild":2050,"cdcBirthCohortChildren":117000000,"cdcMmrDeathsPrevented":87600,"cdcMmrIllnessesPrevented":222581000,"cdcMmrHospitalizationsPrevented":15417000},"benchmarkCoverageAffectedChildEquivalents":16500,"scenarios":[{"name":"harm","weight":0.1,"annualPolicyEquivalent":0.01,"organizationAttribution":0.02,"harmQalyPerCoverageAffectedChild":-0.0002,"finiteQalyPerDeath":0,"qalyPerIllness":0,"qalyPerHospitalization":0,"modernMarginalTransfer":0,"giftDeployability":0.25,"realization":0.75,"bayShare":0.2,"sfShare":0.02,"historicalMmrQalyUpperCalibration":0,"qalyPerCoverageAffectedChild":-0.0002,"annualOrganizationCoverageAffectedChildEquivalents":3.3000000000000003,"annualOrganizationQaly":-0.0006600000000000001,"giftShare":0.23656656746641938,"giftCoverageAffectedChildEquivalents":0.146375563619847,"giftQaly":-0.0000292751127239694,"deliveryResource":300.0699054206863,"grossResources":100300.06990542069,"bayQaly":-0.00000585502254479388,"sfQaly":-5.85502254479388e-7,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"null","weight":0.4,"annualPolicyEquivalent":0,"organizationAttribution":0,"harmQalyPerCoverageAffectedChild":0,"finiteQalyPerDeath":0,"qalyPerIllness":0,"qalyPerHospitalization":0,"modernMarginalTransfer":0,"giftDeployability":0.35,"realization":0.8,"bayShare":0.2,"sfShare":0.02,"historicalMmrQalyUpperCalibration":0,"qalyPerCoverageAffectedChild":0,"annualOrganizationCoverageAffectedChildEquivalents":0,"annualOrganizationQaly":0,"giftShare":0.23656656746641938,"giftCoverageAffectedChildEquivalents":0,"giftQaly":0,"deliveryResource":0,"grossResources":100000,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"central","weight":0.45,"annualPolicyEquivalent":0.05,"organizationAttribution":0.05,"harmQalyPerCoverageAffectedChild":0,"finiteQalyPerDeath":30,"qalyPerIllness":0.002,"qalyPerHospitalization":0.03,"modernMarginalTransfer":0.05,"giftDeployability":0.35,"realization":0.85,"bayShare":0.2,"sfShare":0.02,"historicalMmrQalyUpperCalibration":0.0302194188034188,"qalyPerCoverageAffectedChild":0.0015109709401709402,"annualOrganizationCoverageAffectedChildEquivalents":41.25,"annualOrganizationQaly":0.06232755128205128,"giftShare":0.23656656746641938,"giftCoverageAffectedChildEquivalents":2.9031153451269653,"giftQaly":0.004386522922451174,"deliveryResource":5951.386457510279,"grossResources":105951.38645751028,"bayQaly":0.0008773045844902348,"sfQaly":0.00008773045844902348,"donorCostPer10Qaly":227970996.08935896,"grossCostPer10Qaly":241538431.07767233,"wholeOrgExpensePer10ScenarioQaly":67821371.33658428},{"name":"favorableStress","weight":0.05,"annualPolicyEquivalent":0.2,"organizationAttribution":0.15,"harmQalyPerCoverageAffectedChild":0,"finiteQalyPerDeath":35,"qalyPerIllness":0.004,"qalyPerHospitalization":0.05,"modernMarginalTransfer":0.15,"giftDeployability":0.65,"realization":0.95,"bayShare":0.2,"sfShare":0.02,"historicalMmrQalyUpperCalibration":0.04040319658119658,"qalyPerCoverageAffectedChild":0.0060604794871794865,"annualOrganizationCoverageAffectedChildEquivalents":495,"annualOrganizationQaly":2.9999373461538457,"giftShare":0.23656656746641938,"giftCoverageAffectedChildEquivalents":72.30952842820442,"giftQaly":0.4382304137667548,"deliveryResource":148234.53327781905,"grossResources":248234.53327781905,"bayQaly":0.08764608275335097,"sfQaly":0.008764608275335097,"donorCostPer10Qaly":2281904.6067675333,"grossCostPer10Qaly":5664475.250454438,"wholeOrgExpensePer10ScenarioQaly":1409076.094678952}],"weighted":{"giftQaly":0.023882528492168372,"bayQaly":0.004776505698433675,"sfQaly":0.0004776505698433675,"grossResources":110119.85756031265,"donorCostPer10Qaly":41871613.39838547,"grossCostPer10Qaly":46108961.03250687,"bayImpactShare":0.2,"sfImpactShare":0.020000000000000004,"favorableShareOfSignedExpectedQaly":0.917470723232803},"noFavorable":{"giftQaly":0.0020747450566638223,"donorCostPer10Qaly":481986929.8100626}}}