{"modelVersion":"calyouth-v1","verifiedMarginalFundingOffer":null,"interpretation":"Conditional finite morbidity model, no mortality credit; geography is an unmeasured prior.","evaluated":{"inputs":{"modelVersion":"calyouth-v1","gift":100000,"fy2025Expense":1214190,"fy2025Revenue":1350074,"fy2025NetAssets":432706,"annualCrisisContacts":16740,"contactPeriod":"2014-2023 annual average; calls, not unique people"},"scenarios":[{"name":"harm","weight":0.1,"giftDeployability":0.2,"nonDisplacedAccess":0.25,"qalyPerAdditionalContact":-0.005,"realization":0.75,"grossMultiplier":1.3,"bayShare":0.2,"sfShare":0.02,"giftShare":0.08235943303766297,"contactEquivalentsBeforeMarginality":1378.696909050478,"giftLinkedContacts":51.70113408939292,"giftQaly":-0.2585056704469646,"grossResources":130000,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"bayQaly":-0.05170113408939292,"sfQaly":-0.005170113408939292},{"name":"null","weight":0.45,"giftDeployability":0.2,"nonDisplacedAccess":0,"qalyPerAdditionalContact":0,"realization":0.75,"grossMultiplier":1.15,"bayShare":0.2,"sfShare":0.02,"giftShare":0.08235943303766297,"contactEquivalentsBeforeMarginality":1378.696909050478,"giftLinkedContacts":0,"giftQaly":0,"grossResources":114999.99999999999,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0},{"name":"central","weight":0.35,"giftDeployability":0.45,"nonDisplacedAccess":0.35,"qalyPerAdditionalContact":0.01,"realization":0.85,"grossMultiplier":1.2,"bayShare":0.2,"sfShare":0.02,"giftShare":0.08235943303766297,"contactEquivalentsBeforeMarginality":1378.696909050478,"giftLinkedContacts":184.57304869913276,"giftQaly":1.8457304869913276,"grossResources":120000,"donorCostPer10Qaly":541790.909912352,"grossCostPer10Qaly":650149.0918948224,"bayQaly":0.36914609739826554,"sfQaly":0.036914609739826555},{"name":"favorableStress","weight":0.1,"giftDeployability":0.7,"nonDisplacedAccess":0.6,"qalyPerAdditionalContact":0.03,"realization":0.95,"grossMultiplier":1.3,"bayShare":0.2,"sfShare":0.02,"giftShare":0.08235943303766297,"contactEquivalentsBeforeMarginality":1378.696909050478,"giftLinkedContacts":550.1000667111407,"giftQaly":16.50300200133422,"grossResources":130000,"donorCostPer10Qaly":60595.035977039384,"grossCostPer10Qaly":78773.5467701512,"bayQaly":3.3006004002668443,"sfQaly":0.33006004002668443}],"weighted":{"giftQaly":2.2704553035356905,"grossResources":119750,"bayQaly":0.45409106070713806,"sfQaly":0.045409106070713814,"donorCostPer10Qaly":440440.29338200996,"grossCostPer10Qaly":527427.2513249569,"bayImpactShare":0.19999999999999998,"sfImpactShare":0.020000000000000004,"favorableShareOfSignedExpectedQaly":0.7268587043151542},"noFavorable":{"giftQaly":0.6890612260025202,"grossResources":118611.11111111111,"donorCostPer10Qaly":1451249.8487272924,"grossCostPer10Qaly":1721343.5705737604},"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null}}