{"model":{"version":"hki-whole-gift-v1-2026-09-08","status":"Conditional research model; independently audited","organization":"Helen Keller International","ein":"13-5562162","giftBoundary":"Ordinary unrestricted gift to Helen Keller Intl, not its separate vitamin-A-restricted giving page; not Helen Keller Services","defaults":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"assumptions":{"allocation":"30% analyst marginal VAS-equivalent core, remaining70%healthunquantified with full giftcost. FY25nutrition includingVAS76.890M/125.882Mtotal is not a VAS allocation. No additional overhead haircut.","benchmark":"3500USD/modeledlife is GiveWell2022–24historical opportunity average publishedAugust2026, not a current unrestrictedquote. Relativeyield1 transfers native adjusted effect; no stacked financing/coverage/efficacy penalties.","ageTiming":"80/20early/older provisional harmonized prior, not measured VAS age mix. Both events2.5years after gift. Finite40/20year trajectories with backgroundsurvival and3%discount once; no extra persistence multiplier.","geography":"Overseas quantifiedcore directSF/Bay0. Wholeorganization localshare unknown becauseUSvision exists; no local credit rather than claim of no localactivity.","resources":"Central fullresource/netsocietal cost unestimated. Optional addedresources are grossassociated package only, not necessarily incremental when financing replaced.","harms":"Inputs are whole-giftPV QALY losses newly attributable and notsourcecovered. Shared scaleswithyield, independent remainsunderzero. Diagnosticvalues not observedrates.","funding":"Current exact unrestrictedmargin unverified. Historical grants and donatedpublic commodities formbaseline, not newgiftoutputs. New2026evaluation methodology is not mechanically combined with historicalbenchmark."},"financialAnchor":{"fiscalYearEnded":"2025-06-30","totalExpensesUsd":125882062,"nutritionIncludingVasUsd":76889685,"usVisionUsd":3605683,"ntdUsd":13112320,"inKindDistributionUsd":10538535,"supportServicesUsd":21013063,"endNetAssetsUsd":123759012,"limitation":"Annualreportfinancialtable, not next-dollar budget; netassets not entirely freecash"},"sources":[{"id":"annual","url":"https://helenkellerintl.org/wp-content/uploads/2026/04/HKIntl_2025AnnualReport_Web.pdf","date":"2026-04 upload;FYended2025-06-30","pages":"PDF16 financials;17 identity","accessed":"2026-09-08"},{"id":"restriction","url":"https://helenkellerintl.org/support-our-vitamin-a-work/","date":"undated","accessed":"2026-09-08"},{"id":"benchmark","url":"https://www.givewell.org/impact-estimates","date":"updated2026-08;2022–24opportunities","accessed":"2026-09-08"},{"id":"devta","url":"https://pubmed.ncbi.nlm.nih.gov/23498849/","date":"2013","accessed":"2026-09-08 primary indexedabstract verified"},{"id":"newmethods","url":"https://blog.givewell.org/2026/04/02/podcast-episode-27-scrutinizing-one-of-our-longest-funded-programs/","date":"2026-04-02","accessed":"2026-09-08"},{"id":"lookback","url":"https://www.givewell.org/research/lookbacks/Helen-Keller-VAS-Nigeria-2025","date":"2025","accessed":"2026-09-08 indexedprimarysummary"},{"id":"payer","url":"https://www.givewell.org/international/technical/programs/vitamin-A","date":"mixedvintage;technicalpageApril2024","accessed":"2026-09-08"}],"scenarios":[{"id":"central","overrides":{}},{"id":"favorable-joint","overrides":{"coreShare":0.6,"nativeUsdPerDeath":2500,"earlyShare":1,"delayYears":1}},{"id":"pessimistic-positive","overrides":{"coreShare":0.05,"nativeUsdPerDeath":7000,"earlyYears":3,"olderYears":3,"delayYears":5}},{"id":"half-yield","overrides":{"relativeYield":0.5}},{"id":"all-early","overrides":{"earlyShare":1}},{"id":"all-older","overrides":{"earlyShare":0}},{"id":"short-tail","overrides":{"earlyYears":3,"olderYears":3}},{"id":"zero-core","overrides":{"coreShare":0}},{"id":"zero-yield","overrides":{"relativeYield":0}},{"id":"zero-yield-shared-harm","overrides":{"relativeYield":0,"sharedHarmPv":0.1}},{"id":"zero-yield-independent-harm","overrides":{"relativeYield":0,"independentHarmPv":0.1}},{"id":"gross-resource-double","overrides":{"extraGrossResourcesUsd":10000}}]},"localBoundary":"Only quantified overseas core has zero direct local credit; whole-organization SF/Bay health remains unestimated.","evaluated":[{"id":"central","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0.8571428571428571,"globalQalys":12.476863509768648,"usdPer10GlobalQalys":8014.834811786303,"grossAssociatedUsdPer10Qalys":8014.834811786303,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"favorable-joint","inputs":{"giftUsd":10000,"coreShare":0.6,"nativeUsdPerDeath":2500,"relativeYield":1,"earlyShare":1,"delayYears":1,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":16.560845574715913,"deaths":2.4,"globalQalys":39.74602937931819,"usdPer10GlobalQalys":2515.9745907105607,"grossAssociatedUsdPer10Qalys":2515.9745907105607,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"pessimistic-positive","inputs":{"giftUsd":10000,"coreShare":0.05,"nativeUsdPerDeath":7000,"relativeYield":1,"earlyShare":0.8,"delayYears":5,"discountRate":0.03,"earlyYears":3,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":3,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":2.0436718385913304,"deaths":0.07142857142857142,"globalQalys":0.14597655989938074,"usdPer10GlobalQalys":685041.4893249188,"grossAssociatedUsdPer10Qalys":685041.4893249188,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"half-yield","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":0.5,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0.42857142857142855,"globalQalys":6.238431754884324,"usdPer10GlobalQalys":16029.669623572607,"grossAssociatedUsdPer10Qalys":16029.669623572607,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"all-early","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":1,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":15.84260778245161,"deaths":0.8571428571428571,"globalQalys":13.579378099244236,"usdPer10GlobalQalys":7364.107492195502,"grossAssociatedUsdPer10Qalys":7364.107492195502,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"all-older","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":9.41127267717735,"deaths":0.8571428571428571,"globalQalys":8.0668051518663,"usdPer10GlobalQalys":12396.481397206482,"grossAssociatedUsdPer10Qalys":12396.481397206482,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"short-tail","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":3,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":3,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":2.2004131021061872,"deaths":0.8571428571428571,"globalQalys":1.8860683732338748,"usdPer10GlobalQalys":53020.34720434808,"grossAssociatedUsdPer10Qalys":53020.34720434808,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-core","inputs":{"giftUsd":10000,"coreShare":0,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield-shared-harm","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0.1,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield-independent-harm","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0.1,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":-0.1,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"gross-resource-double","inputs":{"giftUsd":10000,"coreShare":0.3,"nativeUsdPerDeath":3500,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":10000},"qPerDeath":14.556340761396758,"deaths":0.8571428571428571,"globalQalys":12.476863509768648,"usdPer10GlobalQalys":8014.834811786303,"grossAssociatedUsdPer10Qalys":16029.669623572607,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null}]}