{"model":{"schemaVersion":2,"version":"harmonized-calibration-v2-2026-09-08","asOf":"2026-09-08","status":"research estimate; conditional historical benchmark calibration","method":"Historical GiveWell funding-opportunity mortality benchmark transferred to an ordinary gift, with independent analyst finite survival-to-QALY conversion","currency":"USD","scope":"Whole ordinary gift cash charged; modeled representative core only. Not a current restricted offer or GiveWell QALY estimate.","lineage":{"convention":"Independent age-aware calibration; original v1 models retained","originalModels":"Preserve original AMF and NI v1 assets and outputs unchanged as separately labeled constructed stresses; do not combine their ladders with this calibration.","originalCentralUsdPer10GlobalQalysApprox":{"amf":9720.19,"ni":43072.99777}},"costPerspective":{"central":"whole donor gift cash","netSocietalCost":null,"fullResourceCost":null,"explanation":"No matched incremental companion-resource denominator. Do not carry forward old per-net or per-catchment allowances. Optional gross associated costs are a separate perspective, not a net societal ICER."},"sources":[{"id":"gw-impact","url":"https://www.givewell.org/impact-estimates","sourceUpdated":"2026-08","accessed":"2026-09-08","supports":"Rounded 2022–24 grant-weighted funding-opportunity dollars per modeled life: AMF5500, NI4500; not every unrestricted gift. Native estimates incorporate other-funder responses."},{"id":"gw-itn","url":"https://www.givewell.org/international/technical/programs/insecticide-treated-nets","sourcePublished":"2023-12","sourceUpdated":"2024-04","accessed":"2026-09-08","supports":"Section4.3 includes older-child/adult mortality; Uganda illustration294 early+70 older deaths. Does not establish portfolio age mix or our survival trajectory."},{"id":"gw-ni","url":"https://www.givewell.org/international/technical/programs/new-incentives","parameterVintage":"2024-09 cost section; page includes mixed-vintage analyses","accessed":"2026-09-08","supports":"Childhood and later mortality pathways; enrolled and additionally vaccinated denominators differ; moral-weighted benefit shares are not death-age shares."},{"id":"gw-ni-extension","url":"https://www.givewell.org/research/grants/new-incentives-extension-of-support-in-northern-nigeria-march-2025","grantVintage":"2025-03","accessed":"2026-09-08","supports":"Existing funded support into2028; does not establish current marginal gift price or source the assumed event timing."},{"id":"tanzania-followup","url":"https://www.nejm.org/doi/full/10.1056/NEJMoa2112524","sourceYear":2022,"accessed":"2026-09-08","supports":"Observational22-year follow-up supports persistence qualitatively, not a fitted40-year lifetable or generic .8 multiplier."}],"defaults":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0},"assumptions":{"survival":"All horizons, annual survival, utility and midpoint integration are analyst trajectories, not national lifetables. Finite truncation does not imply death at horizon.","age":"80%early/20%older is an analyst prior for both. AMF Uganda example is supporting context, not a grant-weighted empirical share. NI share is not inferred from moral-weighted benefit percentages.","yield":"1 transfers historical adjusted mortality yield to a representative ordinary gift; it is not proof of no substitution. Do not append old funding, efficacy, coverage or trial-transfer haircuts.","persistence":"No extra generic persistence penalty centrally; .8 sensitivity is distinct from the .8 age share.","harm":"Only new harms not already in the source benchmark. Harm inputs are whole-gift present-value QALYs for the specified gift, not per dollar or per death; shared harm scales with relative yield, independent harm does not. Re-specify harms if changing gift scale.","geography":"Zero direct SF/Bay modeled health. Unknown indirect health receives no credit; a global price is not a local price.","ranges":"Scenarios are possibilities, not confidence intervals; no tuning to a target."},"organizations":{"amf":{"name":"Against Malaria Foundation","nativeUsdPerModeledDeath":5500,"benchmarkSourceId":"gw-impact","coreShare":1,"coreAllocationMeaning":"Representative ordinary-gift core prior; not verified current allocation or an overhead rate.","earlyEventYears":[2.5],"olderEventYears":[2.5],"timingMeaning":"Analyst mean gift-to-event delay for near-term protection of both current children and adults; not observed pipeline timing."},"ni":{"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."}},"scenarios":[{"id":"central","overrides":{}},{"id":"half-yield","overrides":{"relativeMortalityYield":0.5}},{"id":"double-yield","overrides":{"relativeMortalityYield":2}},{"id":"zero-yield","overrides":{"relativeMortalityYield":0}},{"id":"all-early","overrides":{"earlyDeathShare":1}},{"id":"all-older","overrides":{"earlyDeathShare":0}},{"id":"short-tail","overrides":{"earlySurvival":{"years":3},"olderSurvival":{"years":3}}},{"id":"persistence-80","overrides":{"survivalPersistenceMultiplier":0.8}},{"id":"shared-harm","overrides":{"newSharedHarmPvQalysPerGift":0.1}},{"id":"zero-yield-shared-harm","overrides":{"relativeMortalityYield":0,"newSharedHarmPvQalysPerGift":0.1}},{"id":"zero-yield-independent-harm","overrides":{"relativeMortalityYield":0,"newIndependentHarmPvQalysPerGift":0.1}},{"id":"core-share-one","overrides":{"coreShare":1}}]},"evaluated":{"ni":{"central":{"orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":2,"grossQalys":25.841979002530145,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":25.841979002530145,"usdPer10GlobalQalys":3869.6726744576786,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},"scenarios":[{"scenarioId":"central","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":2,"grossQalys":25.841979002530145,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":25.841979002530145,"usdPer10GlobalQalys":3869.6726744576786,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"half-yield","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":0.5,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":1,"grossQalys":12.920989501265073,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":12.920989501265073,"usdPer10GlobalQalys":7739.345348915357,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"double-yield","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":2,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":4,"grossQalys":51.68395800506029,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":51.68395800506029,"usdPer10GlobalQalys":1934.8363372288393,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"zero-yield","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":0,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":0,"grossQalys":0,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":0,"usdPer10GlobalQalys":null,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"all-early","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":1,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":14.941333163826625,"nativeModeledDeaths":2,"grossQalys":29.88266632765325,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":29.88266632765325,"usdPer10GlobalQalys":3346.4215978431807,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"all-older","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":4.839614851018854,"nativeModeledDeaths":2,"grossQalys":9.679229702037707,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":9.679229702037707,"usdPer10GlobalQalys":10331.400646370406,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"short-tail","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":3,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":3,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":2.404164747610075,"olderEventTimeQalys":2.2292199038394176,"earlyGiftTimeQalys":2.105881078196438,"olderGiftTimeQalys":1.0646878411826461,"giftTimeQalysPerNativeDeath":1.8976424307936794,"nativeModeledDeaths":2,"grossQalys":3.795284861587359,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":3.795284861587359,"usdPer10GlobalQalys":26348.4833542048,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"persistence-80","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":0.8,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":10.33679160101206,"nativeModeledDeaths":2,"grossQalys":20.67358320202412,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":20.67358320202412,"usdPer10GlobalQalys":4837.090843072097,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"shared-harm","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0.1,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":2,"grossQalys":25.841979002530145,"sharedHarmQalys":0.1,"independentHarmQalys":0,"netQalys":25.741979002530144,"usdPer10GlobalQalys":3884.7052120651306,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"zero-yield-shared-harm","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":0,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0.1,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":0,"grossQalys":0,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":0,"usdPer10GlobalQalys":null,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"zero-yield-independent-harm","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":0,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0.1,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":0.9,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":0,"grossQalys":0,"sharedHarmQalys":0,"independentHarmQalys":0.1,"netQalys":-0.1,"usdPer10GlobalQalys":null,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null},{"scenarioId":"core-share-one","orgId":"ni","inputs":{"giftUsd":10000,"discountRate":0.03,"relativeMortalityYield":1,"earlyDeathShare":0.8,"survivalPersistenceMultiplier":1,"earlySurvival":{"years":40,"annualSurvival":0.99,"utility":0.85},"olderSurvival":{"years":20,"annualSurvival":0.98,"utility":0.8},"newSharedHarmPvQalysPerGift":0,"newIndependentHarmPvQalysPerGift":0,"directSfHealthShare":0,"directBayHealthShare":0,"name":"New Incentives","nativeUsdPerModeledDeath":4500,"benchmarkSourceId":"gw-impact","coreShare":1,"coreAllocationMeaning":"Analyst representative immunization-core allocation; 10%health-unquantified, not valueless. Not an overhead discount on already costed delivery.","earlyEventYears":[3,4,5,6],"olderEventYears":[25],"timingMeaning":"Analyst equal early-event weights after implementation delay; older mortality occurs as vaccinated cohort ages. Not measured current death-age distribution."},"earlyEventTimeQalys":17.05767094195739,"olderEventTimeQalys":10.133078763090053,"earlyGiftTimeQalys":14.941333163826625,"olderGiftTimeQalys":4.839614851018854,"giftTimeQalysPerNativeDeath":12.920989501265073,"nativeModeledDeaths":2.2222222222222223,"grossQalys":28.713310002811273,"sharedHarmQalys":0,"independentHarmQalys":0,"netQalys":28.713310002811273,"usdPer10GlobalQalys":3482.7054070119107,"directSfQalys":0,"directBayQalys":0,"usdPer10DirectSfQalys":null,"usdPer10DirectBayQalys":null,"fullResourceUsdPer10Qalys":null}]}}}