{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"scenarios":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005}],"sensitivity":[{"id":"half_events","label":"Half categorical event rate","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":100,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":25,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":100,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":25,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":100,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":25,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0003314054374352931,"allQ":-0.0003314054374352931,"bayQ":-0.0003247773286865873,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":50,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":5,"additionalUnique":0.002209369582901954,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0.07773063939539594,"survivalGapAtYearOne":0.10319006905994466,"qPerUnique":0.08116538079141149,"grossQ":0.00017932432350519905,"harmQ":0.000004418739165803907,"allQ":0.00017490558433939514,"bayQ":0.00016616030512242537,"bayCostPer10":601828456.7202795},{"id":"central","weight":0.2,"events":100,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":25,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0.014211536398258633,"harmQ":0.00003314054374352931,"allQ":0.014178395854515104,"bayQ":0.013894827937424801,"bayCostPer10":7196922.513207709},{"id":"favorable","weight":0.1,"events":250,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":133.33333333333334,"additionalUnique":0.3534991332643126,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":1.0927852074821858,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.9963001500300053,"grossQ":0.35219123950671144,"harmQ":0.0001767495666321563,"allQ":0.3520144899400793,"bayQ":0.3484943450406785,"bayCostPer10":286948.7021039821}],"bayQ":0.037629154419708634,"allQ":0.0380389687380353,"bayCostPer10":2657513.875667215,"allCostPer10":2628883.045927837,"favorableShareOfSignedQ":0.9261285575371612,"withoutFavorableBayCostPer10":32377362.731256686,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"repeat10","label":"Ten rescue opportunities per person","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":10,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":10,"additionalUnique":0,"activeSurvivalYears":0.41777401850290047,"postSupportSurvivalYears":1.485190188437154,"survivalGapAtYearOne":0.6360472290252471,"qPerUnique":1.332074944858038,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":10,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":10,"additionalUnique":0.013256217497411722,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":10,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":10,"additionalUnique":0.013256217497411722,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.00013256217497411722,"allQ":-0.00013256217497411722,"bayQ":-0.00012991093147463487,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":10,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":3,"additionalUnique":0.0013256217497411725,"activeSurvivalYears":0.1722875711486237,"postSupportSurvivalYears":0.2195719655588635,"survivalGapAtYearOne":0.2914892565644963,"qPerUnique":0.2351157220244923,"grossQ":0.0003116745148217666,"harmQ":0.000002651243499482345,"allQ":0.00030902327132228426,"bayQ":0.00029357210775617,"bayCostPer10":340631815.34621894},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":10,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":10,"additionalUnique":0.013256217497411722,"activeSurvivalYears":0.41777401850290047,"postSupportSurvivalYears":1.485190188437154,"survivalGapAtYearOne":0.6360472290252471,"qPerUnique":1.332074944858038,"grossQ":0.01765827519189088,"harmQ":0.000013256217497411723,"allQ":0.017645018974393467,"bayQ":0.0172921185949056,"bayCostPer10":5782981.388380069},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":10,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":40,"additionalUnique":0.10604973997929378,"activeSurvivalYears":0.5849055769814663,"postSupportSurvivalYears":3.207705611600359,"survivalGapAtYearOne":0.8305638398216256,"qPerUnique":3.0340889508654603,"grossQ":0.3217643443133303,"harmQ":0.00005302486998964689,"allQ":0.32171131944334064,"bayQ":0.31849420624890723,"bayCostPer10":313977.4540258002}],"bayQ":0.03535356767227561,"allQ":0.0357486841759798,"bayCostPer10":2828568.8428107454,"allCostPer10":2797305.7555833575,"favorableShareOfSignedQ":0.9008827884113985,"withoutFavorableBayCostPer10":25683853.669087913,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"one_year","label":"No survival credit after support year","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":1,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.08198058728037963,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":1,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":1,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0006628108748705862,"allQ":-0.0006628108748705862,"bayQ":-0.0006495546573731746,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":1,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.004418739165803908,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0.10319006905994466,"qPerUnique":0.034526997154173934,"grossQ":0.00015256579460274841,"harmQ":0.000008837478331607815,"allQ":0.0001437283162711406,"bayQ":0.00013654190045758356,"bayCostPer10":732375920.2477541},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":1,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.08198058728037963,"grossQ":0.005433762477771287,"harmQ":0.00006628108748705862,"allQ":0.005367481390284228,"bayQ":0.005260131762478543,"bayCostPer10":19010930.62217905},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":1,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":0.7069982665286252,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.12207198404425652,"grossQ":0.08630468111099936,"harmQ":0.0003534991332643126,"allQ":0.08595118197773505,"bayQ":0.0850916701579577,"bayCostPer10":1175203.1640038046}],"bayQ":0.009523546282645678,"allQ":0.00963107905159752,"bayCostPer10":10500290.231405228,"allCostPer10":10383052.559766173,"favorableShareOfSignedQ":0.8934872329335591,"withoutFavorableBayCostPer10":88724210.89548628,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_fatality","label":"Half otherwise-fatal probability after alternatives","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.075,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.06138850306149801,"postSupportSurvivalYears":0.266293188548273,"survivalGapAtYearOne":0.11404266335926838,"qPerUnique":0.2293771841268397,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0006628108748705862,"allQ":-0.0006628108748705862,"bayQ":-0.0006495546573731746,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.025,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.004418739165803908,"activeSurvivalYears":0.02946678296570493,"postSupportSurvivalYears":0.0403220863909837,"survivalGapAtYearOne":0.05352894189074575,"qPerUnique":0.04187332161401317,"grossQ":0.0001850272862181433,"harmQ":0.000008837478331607815,"allQ":0.0001761898078865355,"bayQ":0.0001673803174922087,"bayCostPer10":597441810.9504114},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.075,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0.06138850306149801,"postSupportSurvivalYears":0.266293188548273,"survivalGapAtYearOne":0.11404266335926838,"qPerUnique":0.2293771841268397,"grossQ":0.015203369208646214,"harmQ":0.00006628108748705862,"allQ":0.015137088121159156,"bayQ":0.014834346358735971,"bayCostPer10":6741112.6571889585},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.125,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":0.7069982665286252,"activeSurvivalYears":0.08092959862828075,"postSupportSurvivalYears":0.597467364854933,"survivalGapAtYearOne":0.15470085126497768,"qPerUnique":0.542717570786571,"grossQ":0.3837003817607321,"harmQ":0.0003534991332643126,"allQ":0.3833468826274678,"bayQ":0.37951341380119313,"bayCostPer10":263495.297829933}],"bayQ":0.040886731249627634,"allQ":0.04133106276106886,"bayCostPer10":2445781.2337568738,"allCostPer10":2419487.7489139577,"favorableShareOfSignedQ":0.9282067854339652,"withoutFavorableBayCostPer10":30660322.478756487,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_funding","label":"Half gift response","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.15,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.15,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0003314054374352931,"allQ":-0.0003314054374352931,"bayQ":-0.0003247773286865873,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.05,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.002209369582901954,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0.07773063939539594,"survivalGapAtYearOne":0.10319006905994466,"qPerUnique":0.08116538079141149,"grossQ":0.00017932432350519905,"harmQ":0.000004418739165803907,"allQ":0.00017490558433939514,"bayQ":0.00016616030512242537,"bayCostPer10":601828456.7202795},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.15,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0.014211536398258633,"harmQ":0.00003314054374352931,"allQ":0.014178395854515104,"bayQ":0.013894827937424801,"bayCostPer10":7196922.513207709},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.3,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":0.3534991332643126,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":1.0927852074821858,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.9963001500300053,"grossQ":0.35219123950671144,"harmQ":0.0001767495666321563,"allQ":0.3520144899400793,"bayQ":0.3484943450406785,"bayCostPer10":286948.7021039821}],"bayQ":0.037629154419708634,"allQ":0.0380389687380353,"bayCostPer10":2657513.875667215,"allCostPer10":2628883.045927837,"favorableShareOfSignedQ":0.9261285575371612,"withoutFavorableBayCostPer10":32377362.731256686,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"full_funding","label":"Full response except funding-null world","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":1,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.22093695829019538,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":1,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.22093695829019538,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.002209369582901954,"allQ":-0.002209369582901954,"bayQ":-0.0021651821912439147,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.044187391658039074,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0.07773063939539594,"survivalGapAtYearOne":0.10319006905994466,"qPerUnique":0.08116538079141149,"grossQ":0.0035864864701039808,"harmQ":0.00008837478331607814,"allQ":0.0034981116867879025,"bayQ":0.003323206102448507,"bayCostPer10":30091422.836013973},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":1,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.22093695829019538,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0.09474357598839088,"harmQ":0.00022093695829019538,"allQ":0.09452263903010068,"bayQ":0.09263218624949866,"bayCostPer10":1079538.3769811566},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":1,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":1.1783304442143754,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":1.0927852074821858,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.9963001500300053,"grossQ":1.173970798355705,"harmQ":0.0005891652221071877,"allQ":1.1733816331335978,"bayQ":1.1616478168022617,"bayCostPer10":86084.61063119462}],"bayQ":0.1351393419314912,"allQ":0.1367213764984473,"bayCostPer10":739976.9643002622,"allCostPer10":731414.5202534271,"favorableShareOfSignedQ":0.8595926250633648,"withoutFavorableBayCostPer10":4743192.928226079,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.1,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"double_resources","label":"Double whole expense for hypothetical omitted resources","result":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":4526178,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0003314054374352931,"allQ":-0.0003314054374352931,"bayQ":-0.0003247773286865873,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.002209369582901954,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0.07773063939539594,"survivalGapAtYearOne":0.10319006905994466,"qPerUnique":0.08116538079141149,"grossQ":0.00017932432350519905,"harmQ":0.000004418739165803907,"allQ":0.00017490558433939514,"bayQ":0.00016616030512242537,"bayCostPer10":601828456.7202795},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.03314054374352931,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0.014211536398258633,"harmQ":0.00003314054374352931,"allQ":0.014178395854515104,"bayQ":0.013894827937424801,"bayCostPer10":7196922.513207709},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":0.3534991332643126,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":1.0927852074821858,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.9963001500300053,"grossQ":0.35219123950671144,"harmQ":0.0001767495666321563,"allQ":0.3520144899400793,"bayQ":0.3484943450406785,"bayCostPer10":286948.7021039821}],"bayQ":0.037629154419708634,"allQ":0.0380389687380353,"bayCostPer10":2657513.875667215,"allCostPer10":2628883.045927837,"favorableShareOfSignedQ":0.9261285575371612,"withoutFavorableBayCostPer10":32377362.731256686,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}}],"sources":[{"publisher":"Face to Face","title":"Current overdose prevention services","url":"https://f2f.org/services/overdose-prevention/","published":"Undated; retrieved 2026-09-11","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"IRS via ProPublica","title":"Original FY June 2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202541299349302689/IRS990","published":"Submitted 2025-05-09","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Face to Face via City of Santa Rosa","title":"Opioid Settlement Funds status report","url":"https://www.srcity.org/DocumentCenter/View/46925/-Opioid-Settlement-Funds-Program-FY-20242025-Year-End-Report-PDF?bidId=","published":"Signed 2025-07-17","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Face to Face","title":"COPHRI","url":"https://f2f.org/what-is-cophri/","published":"2026-07-22","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Walley et al.","title":"Massachusetts overdose education and naloxone study","url":"https://www.bmj.com/content/346/bmj.f174","published":"2013-01-31","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"NIH","title":"HEALing Communities randomized trial results","url":"https://www.nih.gov/news-events/news-releases/nih-funded-intervention-did-not-impact-opioid-related-overdose-death-rates-over-evaluation-period","published":"2024-06-16","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"HEALing Communities investigators","title":"Exploratory community-level cohort analysis","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC13430559/","published":"2026","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"DHCS","title":"Naloxone Distribution Project","url":"https://www.dhcs.ca.gov/individuals/naloxone-distribution-project/","published":"Current program","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Face to Face","title":"Syringe services","url":"https://f2f.org/services/syringe-services-program/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary"}],"evaluated":{"modelVersion":"face-to-face-whole-gift-unique-cohort-v1","anchors":{"expense":2263089,"partIXExpense":2204021,"nettedEventExpense":59068,"yearEnded":"2024-06-30","governmentGrants":132330,"noncashContributions":397827,"netAssets":1482170,"publicInvestments":920149,"observedAnnualUniqueRescuedPeople":null,"observedExactAnnualReversals":null,"cityMixedParticipants":425},"gift":10000,"expense":2263089,"rows":[{"id":"funding_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"rescue_null","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.1,"events":200,"validity":0.5,"repeats":2,"fatality":0,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.01,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGapAtYearOne":0,"qPerUnique":0,"grossQ":0,"harmQ":0.0006628108748705862,"allQ":-0.0006628108748705862,"bayQ":-0.0006495546573731746,"bayCostPer10":null},{"id":"cautious","weight":0.2,"events":100,"validity":0.3,"repeats":3,"fatality":0.05,"otherHazard":0.3,"postHazard":0.5,"horizon":2,"utility":0.6,"funding":0.1,"bay":0.95,"harm":0.002,"uniquePersonEquivalent":10,"additionalUnique":0.004418739165803908,"activeSurvivalYears":0.057544995256956555,"postSupportSurvivalYears":0.07773063939539587,"survivalGapAtYearOne":0.10319006905994454,"qPerUnique":0.08116538079141146,"grossQ":0.000358648647010398,"harmQ":0.000008837478331607815,"allQ":0.0003498111686787902,"bayQ":0.0003323206102448506,"bayCostPer10":300914228.3601398},{"id":"central","weight":0.2,"events":200,"validity":0.5,"repeats":2,"fatality":0.15,"otherHazard":0.2,"postHazard":0.25,"horizon":5,"utility":0.7,"funding":0.3,"bay":0.98,"harm":0.001,"uniquePersonEquivalent":50,"additionalUnique":0.06628108748705862,"activeSurvivalYears":0.11711512468625662,"postSupportSurvivalYears":0.4954938599994335,"survivalGapAtYearOne":0.2122000933653484,"qPerUnique":0.42882628927998306,"grossQ":0.028423072796517266,"harmQ":0.00006628108748705862,"allQ":0.02835679170903021,"bayQ":0.027789655874849602,"bayCostPer10":3598461.2566038547},{"id":"favorable","weight":0.1,"events":500,"validity":0.8,"repeats":1.5,"fatality":0.25,"otherHazard":0.1,"postHazard":0.15,"horizon":8,"utility":0.8,"funding":0.6,"bay":0.99,"harm":0.0005,"uniquePersonEquivalent":266.6666666666667,"additionalUnique":0.7069982665286252,"activeSurvivalYears":0.15258998005532065,"postSupportSurvivalYears":1.0927852074821858,"survivalGapAtYearOne":0.2829523615709394,"qPerUnique":0.9963001500300053,"grossQ":0.7043824790134229,"harmQ":0.0003534991332643126,"allQ":0.7040289798801586,"bayQ":0.696988690081357,"bayCostPer10":143474.35105199105}],"bayQ":0.07525830883941727,"allQ":0.0760779374760706,"bayCostPer10":1328756.9378336074,"allCostPer10":1314441.5229639185,"favorableShareOfSignedQ":0.9261285575371612,"withoutFavorableBayCostPer10":16188681.365628343,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null},"verifiedMarginalFundingOffer":null,"completeSocietalResourcesUsd":null,"interpretation":"Whole expense; overdose-survival component only. Retrospective rescue reports do not identify prospective hazards or deaths prevented."}