{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","verifiedMarginalFundingOffer":null,"measuredWholeGiftExpectedValue":null,"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","evaluated":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.12557355127187306,"weightedBayGiftQaly":0.1229487673495383,"weightedSfGiftQaly":0.005272188014768935,"donorPer10Qaly":7963460.377376361,"grossResources":114000,"grossPer10Qaly":9078344.83020905,"bayDonorPer10Qaly":8133469.09901944,"sfDonorPer10Qaly":189674571.01277658,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5440130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":91049021.95404553,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":100153924.14945011,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5440130924745115,"giftQaly":0.0015376332111580629,"giftBayQaly":0.0013069882294843534,"giftSfQaly":0,"donorPer10Qaly":650350156.814611,"grossResources":110000.00000000001,"grossPer10Qaly":715385172.4960722,"bayDonorPer10Qaly":765117831.5466012,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.88514114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5574684.654955576,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6410887.353198912,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.88514114533259,"giftQaly":0.06861374654797367,"giftBayQaly":0.06518305922057498,"giftSfQaly":0.0013722749309594735,"donorPer10Qaly":14574338.967204122,"grossResources":114999.99999999999,"grossPer10Qaly":16760489.812284738,"bayDonorPer10Qaly":15341409.439162236,"sfDonorPer10Qaly":728716948.360206},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.17984984683683,"sharedMortalityAdjusted":71.50790990810209,"totalQaly":85.9079099081021,"illustrativeWholeOrgSpendingPer10AttributedQaly":576569.2594894406,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":749540.0373362728,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.9079099081021,"giftQaly":1.153374011977097,"giftBayQaly":1.141840271857326,"giftSfQaly":0.05766870059885485,"donorPer10Qaly":867021.4428412641,"grossResources":130000,"grossPer10Qaly":1127127.8756936432,"bayDonorPer10Qaly":875779.2351931961,"sfDonorPer10Qaly":17340428.85682528},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648049,"survivalGap":0.1935834891764674,"qPerPerson":1.5608810177109207,"qaly":142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.5440130924745115,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.5064976563190561,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.0015376332111580629,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.0014315971959193105,"bayGiftCombinedHealthyYearEquivalent":0.0012168576165314138,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":698520507.6193537,"bayDonorPer10HealthyYearEquivalent":821788832.4933573,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":8.88514114533259,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":8.931242069936374,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.06861374654797367,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":0.06896975182742304,"bayGiftCombinedHealthyYearEquivalent":0.06552126423605188,"sfGiftCombinedHealthyYearEquivalent":0.001379395036548461,"donorPer10HealthyYearEquivalent":14499109.732948035,"bayDonorPer10HealthyYearEquivalent":15262220.77152425,"sfDonorPer10HealthyYearEquivalent":724955486.6474017,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":483.75,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":483.75,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":85.9079099081021,"annualIncomeHealthyYearEquivalent":1.9598354391192936,"annualCombinedHealthyYearEquivalent":87.86774534722139,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":1.153374011977097,"giftIncomeHealthyYearEquivalent":0.0263121668965052,"giftCombinedHealthyYearEquivalent":1.1796861788736022,"bayGiftCombinedHealthyYearEquivalent":1.167889317084866,"sfGiftCombinedHealthyYearEquivalent":0.05898430894368011,"donorPer10HealthyYearEquivalent":847683.0685215185,"bayDonorPer10HealthyYearEquivalent":856245.5237591096,"sfDonorPer10HealthyYearEquivalent":16953661.37043037,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.12557355127187306,"weightedGiftIncomeHealthyYearEquivalent":0.002250407242198817,"weightedGiftCombinedHealthyYearEquivalent":0.12782395851407186,"weightedBayGiftCombinedHealthyYearEquivalent":0.12517339802806174,"weightedSfGiftCombinedHealthyYearEquivalent":0.00538085433303767,"donorPer10HealthyYearEquivalent":7823259.517423819,"bayDonorPer10HealthyYearEquivalent":7988917.899119564,"sfDonorPer10HealthyYearEquivalent":185844094.2844604,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":8918515.849863153,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"central":{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":8.88514114533259,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":8.931242069936374,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.06861374654797367,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":0.06896975182742304,"bayGiftCombinedHealthyYearEquivalent":0.06552126423605188,"sfGiftCombinedHealthyYearEquivalent":0.001379395036548461,"donorPer10HealthyYearEquivalent":14499109.732948035,"bayDonorPer10HealthyYearEquivalent":15262220.77152425,"sfDonorPer10HealthyYearEquivalent":724955486.6474017,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},"archive":{"scope":"Complete pre-recalibration unique-cohort and event-linear HEPPAC models, source hashes and option regressions","files":[{"path":"lib/heppac-model.mjs","sha256":"208cdb6778ab6fb7b4f1fbfc90f0ee5d0401f35fd6c365f992798d98dfd409be"},{"path":"lib/heppac-unique-cohort.mjs","sha256":"3a099453e83e46573a7292f60f8d947d592daeb90972bf60229f5ab878339df0"},{"path":"lib/heppac-event-linear-v1.mjs","sha256":"5e3be5e6c108939b7d4d995e9f6d5f8eab0178976788f2ffddd66582a879ec9c"},{"path":"data/bay/heppac-report.json","sha256":"15c660dd6e380288dded51fcf1f294f1595e9012af1535a17db9ddb13fd2c13f"},{"path":"data/bay/heppac-cohort-v2-results.json","sha256":"ec685eb238c133b05f7924b173560fbddc68e616473a8a16e6e62f1453493acb"},{"path":"data/bay/heppac-event-linear-v1-baseline.json","sha256":"6238cdf0df9dd91a857784e0729e0a2811f4affa0e969585a57c49ca5484b524"},{"path":"docs/heppac-cohort-v2-prior-lock.md","sha256":"08b71002ec781952393fdbc6cf402aa786816c0ec485950b029e62ffc8e3f9ba"},{"path":"docs/heppac-cohort-v2-audit.md","sha256":"f20cca94893e6062c1eb09f15fbe299a11a091e3dac63c7beb22c2279db09e27"},{"path":"docs/heppac-publication-audit.md","sha256":"6b171c6dd62eb862a1fcb439519c6427140a7c77b3a2bc48d6743e2d17ed91f8"}],"reportModel":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.1255735512718731,"weightedBayGiftQaly":0.12294876734953836,"weightedSfGiftQaly":0.005272188014768938,"donorPer10Qaly":7963460.377376357,"grossResources":114000,"grossPer10Qaly":9078344.830209047,"bayDonorPer10Qaly":8133469.099019436,"sfDonorPer10Qaly":189674571.01277646,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5440130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":91049021.95404553,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":100153924.14945011,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5440130924745115,"giftQaly":0.0015376332111580629,"giftBayQaly":0.0013069882294843534,"giftSfQaly":0,"donorPer10Qaly":650350156.814611,"grossResources":110000.00000000001,"grossPer10Qaly":715385172.4960722,"bayDonorPer10Qaly":765117831.5466012,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.88514114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5574684.654955576,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6410887.353198912,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.88514114533259,"giftQaly":0.06861374654797367,"giftBayQaly":0.06518305922057498,"giftSfQaly":0.0013722749309594735,"donorPer10Qaly":14574338.967204122,"grossResources":114999.99999999999,"grossPer10Qaly":16760489.812284738,"bayDonorPer10Qaly":15341409.439162236,"sfDonorPer10Qaly":728716948.360206},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621842,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.1798498468369,"sharedMortalityAdjusted":71.50790990810214,"totalQaly":85.90790990810214,"illustrativeWholeOrgSpendingPer10AttributedQaly":576569.2594894402,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":749540.0373362723,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.90790990810214,"giftQaly":1.1533740119770977,"giftBayQaly":1.1418402718573266,"giftSfQaly":0.057668700598854886,"donorPer10Qaly":867021.4428412636,"grossResources":130000,"grossPer10Qaly":1127127.8756936425,"bayDonorPer10Qaly":875779.2351931955,"sfDonorPer10Qaly":17340428.85682527},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648064,"survivalGap":0.1935834891764675,"qPerPerson":1.560881017710922,"qaly":142.5604662842642,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"reportSha256":"4c1322c3810a4c68ca10760a8ca5b6570f61d2bf51dbbc81067d80207d2db0c5","eventLinearModel":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.09204865275559485,"weightedBayGiftQaly":0.0899891030358304,"weightedSfGiftQaly":0.003767091867408174,"donorPer10Qaly":10863820.056716893,"grossResources":114000,"grossPer10Qaly":12384754.864657259,"bayDonorPer10Qaly":11112456.578235215,"sfDonorPer10Qaly":265456759.53690445,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","perFatalEventQaly":1.3415798011390068,"pathwayQalyRaw":{"naloxone":0.20123697017085102,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5179294070494104,"sharedMortalityAdjusted":0.4143435256395283,"totalQaly":0.5080935256395283,"illustrativeWholeOrgSpendingPer10AttributedQaly":97485713.75251265,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":107234285.12776393,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5080935256395283,"giftQaly":0.001436107862485559,"giftBayQaly":0.0012206916831127251,"giftSfQaly":0,"donorPer10Qaly":696326526.8036618,"grossResources":110000.00000000001,"grossPer10Qaly":765959179.4840281,"bayDonorPer10Qaly":819207678.5925432,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}}},{"name":"central","perFatalEventQaly":2.2908794537329564,"pathwayQalyRaw":{"naloxone":4.295398975749293,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":8.188578941607604,"sharedMortalityAdjusted":5.732005259125322,"totalQaly":7.357005259125322,"illustrativeWholeOrgSpendingPer10AttributedQaly":6732611.742877681,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":7742503.504309332,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":7.357005259125322,"giftQaly":0.056813019168176514,"giftBayQaly":0.05397236820976768,"giftSfQaly":0.0011362603833635302,"donorPer10Qaly":17601599.327784788,"grossResources":114999.99999999999,"grossPer10Qaly":20241839.2269525,"bayDonorPer10Qaly":18527999.292405043,"sfDonorPer10Qaly":880079966.3892394},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}}},{"name":"favorable-stress","perFatalEventQaly":3.64009349443285,"pathwayQalyRaw":{"naloxone":47.687499835504354,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":75.98505242612283,"sharedMortalityAdjusted":45.5910314556737,"totalQaly":59.991031455673706,"illustrativeWholeOrgSpendingPer10AttributedQaly":825654.4153036976,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":1073350.7398948069,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":59.991031455673706,"giftQaly":0.8054217208484199,"giftBayQaly":0.7973675036399357,"giftSfQaly":0.040271086042420995,"donorPer10Qaly":1241585.5869228535,"grossResources":130000,"grossPer10Qaly":1614061.2629997095,"bayDonorPer10Qaly":1254126.8554776297,"sfDonorPer10Qaly":24831711.73845707},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}}}]},"optionResults":[{"options":{},"sha256":"4c1322c3810a4c68ca10760a8ca5b6570f61d2bf51dbbc81067d80207d2db0c5"},{"options":{"repeatScale":2},"sha256":"4c6b51f8257a01b891bd85ab32001b1462b5622675ed975dacf363a1e97fca25"},{"options":{"horizonCap":5},"sha256":"263dbdec5c50833797f38faddce127b20a58698f26c7491e0b2fd1c07f70cae3"},{"options":{"harmPerPerson":0.01},"sha256":"3897439c905626c103a6ab8d7105ae7bcb2262c41133c2de96f96769f0fd1fd0"},{"options":{"rescueIncrement":0},"sha256":"adae8ad6fe4456e7159c745bed0060a33d43a27629c816d9cf673146064a4e63"},{"options":{"rescueIncrement":-1},"sha256":"a0dd71a2092513bf64947893330ce219c1af72edf634c1e6e3d8da034fccfab9"},{"options":{"useOldSevereMortality":true},"sha256":"97580d9ed5f7456f7ef0398e35da18a3956d8325ed7fd301a061cd0f5fec86ce"}]},"diagnostics":{"incomeDisabled":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.12557355127187306,"weightedBayGiftQaly":0.1229487673495383,"weightedSfGiftQaly":0.005272188014768935,"donorPer10Qaly":7963460.377376361,"grossResources":114000,"grossPer10Qaly":9078344.83020905,"bayDonorPer10Qaly":8133469.09901944,"sfDonorPer10Qaly":189674571.01277658,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5440130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":91049021.95404553,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":100153924.14945011,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5440130924745115,"giftQaly":0.0015376332111580629,"giftBayQaly":0.0013069882294843534,"giftSfQaly":0,"donorPer10Qaly":650350156.814611,"grossResources":110000.00000000001,"grossPer10Qaly":715385172.4960722,"bayDonorPer10Qaly":765117831.5466012,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.88514114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5574684.654955576,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6410887.353198912,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.88514114533259,"giftQaly":0.06861374654797367,"giftBayQaly":0.06518305922057498,"giftSfQaly":0.0013722749309594735,"donorPer10Qaly":14574338.967204122,"grossResources":114999.99999999999,"grossPer10Qaly":16760489.812284738,"bayDonorPer10Qaly":15341409.439162236,"sfDonorPer10Qaly":728716948.360206},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.17984984683683,"sharedMortalityAdjusted":71.50790990810209,"totalQaly":85.9079099081021,"illustrativeWholeOrgSpendingPer10AttributedQaly":576569.2594894406,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":749540.0373362728,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.9079099081021,"giftQaly":1.153374011977097,"giftBayQaly":1.141840271857326,"giftSfQaly":0.05766870059885485,"donorPer10Qaly":867021.4428412641,"grossResources":130000,"grossPer10Qaly":1127127.8756936432,"bayDonorPer10Qaly":875779.2351931961,"sfDonorPer10Qaly":17340428.85682528},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648049,"survivalGap":0.1935834891764674,"qPerPerson":1.5608810177109207,"qaly":142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":0,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":0,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.5440130924745115,"annualIncomeHealthyYearEquivalent":0,"annualCombinedHealthyYearEquivalent":0.5440130924745115,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.0015376332111580629,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0.0015376332111580629,"bayGiftCombinedHealthyYearEquivalent":0.0013069882294843534,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":650350156.814611,"bayDonorPer10HealthyYearEquivalent":765117831.5466012,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":0,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":0,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":8.88514114533259,"annualIncomeHealthyYearEquivalent":0,"annualCombinedHealthyYearEquivalent":8.88514114533259,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.06861374654797367,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0.06861374654797367,"bayGiftCombinedHealthyYearEquivalent":0.06518305922057498,"sfGiftCombinedHealthyYearEquivalent":0.0013722749309594735,"donorPer10HealthyYearEquivalent":14574338.967204122,"bayDonorPer10HealthyYearEquivalent":15341409.439162236,"sfDonorPer10HealthyYearEquivalent":728716948.360206,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":0,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":0,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":85.9079099081021,"annualIncomeHealthyYearEquivalent":0,"annualCombinedHealthyYearEquivalent":85.9079099081021,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":1.153374011977097,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":1.153374011977097,"bayGiftCombinedHealthyYearEquivalent":1.141840271857326,"sfGiftCombinedHealthyYearEquivalent":0.05766870059885485,"donorPer10HealthyYearEquivalent":867021.4428412641,"bayDonorPer10HealthyYearEquivalent":875779.2351931961,"sfDonorPer10HealthyYearEquivalent":17340428.85682528,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.12557355127187306,"weightedGiftIncomeHealthyYearEquivalent":0,"weightedGiftCombinedHealthyYearEquivalent":0.12557355127187306,"weightedBayGiftCombinedHealthyYearEquivalent":0.1229487673495383,"weightedSfGiftCombinedHealthyYearEquivalent":0.005272188014768935,"donorPer10HealthyYearEquivalent":7963460.377376361,"bayDonorPer10HealthyYearEquivalent":8133469.09901944,"sfDonorPer10HealthyYearEquivalent":189674571.01277658,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":9078344.83020905,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"positiveIncomeCreditRemoved":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.12557355127187306,"weightedBayGiftQaly":0.1229487673495383,"weightedSfGiftQaly":0.005272188014768935,"donorPer10Qaly":7963460.377376361,"grossResources":114000,"grossPer10Qaly":9078344.83020905,"bayDonorPer10Qaly":8133469.09901944,"sfDonorPer10Qaly":189674571.01277658,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5440130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":91049021.95404553,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":100153924.14945011,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5440130924745115,"giftQaly":0.0015376332111580629,"giftBayQaly":0.0013069882294843534,"giftSfQaly":0,"donorPer10Qaly":650350156.814611,"grossResources":110000.00000000001,"grossPer10Qaly":715385172.4960722,"bayDonorPer10Qaly":765117831.5466012,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.88514114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5574684.654955576,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6410887.353198912,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.88514114533259,"giftQaly":0.06861374654797367,"giftBayQaly":0.06518305922057498,"giftSfQaly":0.0013722749309594735,"donorPer10Qaly":14574338.967204122,"grossResources":114999.99999999999,"grossPer10Qaly":16760489.812284738,"bayDonorPer10Qaly":15341409.439162236,"sfDonorPer10Qaly":728716948.360206},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.17984984683683,"sharedMortalityAdjusted":71.50790990810209,"totalQaly":85.9079099081021,"illustrativeWholeOrgSpendingPer10AttributedQaly":576569.2594894406,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":749540.0373362728,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.9079099081021,"giftQaly":1.153374011977097,"giftBayQaly":1.141840271857326,"giftSfQaly":0.05766870059885485,"donorPer10Qaly":867021.4428412641,"grossResources":130000,"grossPer10Qaly":1127127.8756936432,"bayDonorPer10Qaly":875779.2351931961,"sfDonorPer10Qaly":17340428.85682528},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648049,"survivalGap":0.1935834891764674,"qPerPerson":1.5608810177109207,"qaly":142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.5440130924745115,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.5064976563190561,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.0015376332111580629,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.0014315971959193105,"bayGiftCombinedHealthyYearEquivalent":0.0012168576165314138,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":698520507.6193537,"bayDonorPer10HealthyYearEquivalent":821788832.4933573,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":-90,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":-90,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":8.88514114533259,"annualIncomeHealthyYearEquivalent":-0.0927227664778381,"annualCombinedHealthyYearEquivalent":8.792418378854752,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.06861374654797367,"giftIncomeHealthyYearEquivalent":-0.000716033239570916,"giftCombinedHealthyYearEquivalent":0.06789771330840276,"bayGiftCombinedHealthyYearEquivalent":0.06450282764298262,"sfGiftCombinedHealthyYearEquivalent":0.0013579542661680552,"donorPer10HealthyYearEquivalent":14728036.501875002,"bayDonorPer10HealthyYearEquivalent":15503196.31776316,"sfDonorPer10HealthyYearEquivalent":736401825.0937501,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":-45,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":-45,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":85.9079099081021,"annualIncomeHealthyYearEquivalent":-0.18498056182274708,"annualCombinedHealthyYearEquivalent":85.72292934627936,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":1.153374011977097,"giftIncomeHealthyYearEquivalent":-0.0024834939292028768,"giftCombinedHealthyYearEquivalent":1.150890518047894,"bayGiftCombinedHealthyYearEquivalent":1.1393816128674152,"sfGiftCombinedHealthyYearEquivalent":0.05754452590239471,"donorPer10HealthyYearEquivalent":868892.378830412,"bayDonorPer10HealthyYearEquivalent":877669.0695256687,"sfDonorPer10HealthyYearEquivalent":17377847.57660824,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.12557355127187306,"weightedGiftIncomeHealthyYearEquivalent":-0.0005678241129875704,"weightedGiftCombinedHealthyYearEquivalent":0.12500572715888547,"weightedBayGiftCombinedHealthyYearEquivalent":0.1224039321259924,"weightedSfGiftCombinedHealthyYearEquivalent":0.005255380119952243,"donorPer10HealthyYearEquivalent":7999633.478624339,"bayDonorPer10HealthyYearEquivalent":8169672.188068953,"sfDonorPer10HealthyYearEquivalent":190281193.21064207,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":9119582.165631747,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"adverseRescue":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":-0.025448013462150296,"weightedBayGiftQaly":-0.025180413669506033,"weightedSfGiftQaly":-0.0012569572635365252,"donorPer10Qaly":null,"grossResources":114000,"grossPer10Qaly":null,"bayDonorPer10Qaly":null,"sfDonorPer10Qaly":null,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":-0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.07055600816397943,"sharedMortalityAdjusted":0.05644480653118355,"totalQaly":0.15019480653118356,"illustrativeWholeOrgSpendingPer10AttributedQaly":329784106.0151182,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":362762516.61663,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.15019480653118356,"giftQaly":0.0004245201556001672,"giftBayQaly":0.00036084213226014213,"giftSfQaly":0,"donorPer10Qaly":2355600757.250844,"grossResources":110000.00000000001,"grossPer10Qaly":2591160832.975929,"bayDonorPer10Qaly":2771295008.5304046,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":1,"rescueIncrement":-1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.1,"supportedHazard":0.25,"activeSurvivalYears":-0.06554547578741798,"postSupportSurvivalYears":-0.38197530369363647,"survivalGap":-0.12603663496455464,"qPerPerson":-0.24613642871457997,"qaly":-1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":-6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":-2.585270275901366,"sharedMortalityAdjusted":-1.8096891931309562,"totalQaly":-0.18468919313095622,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":-0.18468919313095622,"giftQaly":-0.0014262257943188637,"giftBayQaly":-0.0013549145046029205,"giftSfQaly":-0.000028524515886377274,"donorPer10Qaly":null,"grossResources":114999.99999999999,"grossPer10Qaly":null,"bayDonorPer10Qaly":null,"sfDonorPer10Qaly":null},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":1,"rescueIncrement":-1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.07,"supportedHazard":0.27,"activeSurvivalYears":-0.08771191968435343,"postSupportSurvivalYears":-0.9754183763992856,"survivalGap":-0.16901432556909513,"qPerPerson":-0.6910346924543654,"qaly":-17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":-90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":-62.58474466559987,"sharedMortalityAdjusted":-37.550846799359924,"totalQaly":-23.150846799359922,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":-23.150846799359922,"giftQaly":-0.310816373977766,"giftBayQaly":-0.30770821023798833,"giftSfQaly":-0.015540818698888301,"donorPer10Qaly":null,"grossResources":130000,"grossPer10Qaly":null,"bayDonorPer10Qaly":null,"sfDonorPer10Qaly":null},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":1,"rescueIncrement":-1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.04,"supportedHazard":0.26499999999999996,"activeSurvivalYears":-0.09983686991642271,"postSupportSurvivalYears":-1.9813378203648049,"survivalGap":-0.1935834891764674,"qPerPerson":-1.5608810177109207,"qaly":-142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.1009675207882676,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.06345208463281221,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.00028538102365543034,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.00017934500841667786,"bayGiftCombinedHealthyYearEquivalent":0.00015244325715417617,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":5575845175.889527,"bayDonorPer10HealthyYearEquivalent":6559817853.98768,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":-2.1282242656588592,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":-2.082123341055075,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":-0.016434791296238694,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":-0.016078786016789318,"bayGiftCombinedHealthyYearEquivalent":-0.015274846715949851,"sfGiftCombinedHealthyYearEquivalent":-0.00032157572033578635,"donorPer10HealthyYearEquivalent":null,"bayDonorPer10HealthyYearEquivalent":null,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":483.75,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":483.75,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":-59.50376570184726,"annualIncomeHealthyYearEquivalent":1.9598354391192936,"annualCombinedHealthyYearEquivalent":-57.54393026272796,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":-0.7988798359627203,"giftIncomeHealthyYearEquivalent":0.0263121668965052,"giftCombinedHealthyYearEquivalent":-0.7725676690662151,"bayGiftCombinedHealthyYearEquivalent":-0.764841992375553,"sfGiftCombinedHealthyYearEquivalent":-0.03862838345331076,"donorPer10HealthyYearEquivalent":null,"bayDonorPer10HealthyYearEquivalent":null,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":-0.0717305952535349,"weightedGiftIncomeHealthyYearEquivalent":0.002250407242198817,"weightedGiftCombinedHealthyYearEquivalent":-0.06948018801133608,"weightedBayGiftCombinedHealthyYearEquivalent":-0.06848269943198317,"weightedSfGiftCombinedHealthyYearEquivalent":-0.0032446270220260385,"donorPer10HealthyYearEquivalent":null,"bayDonorPer10HealthyYearEquivalent":null,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":null,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"independentHarm":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.12459389494562162,"weightedBayGiftQaly":0.12199375742259433,"weightedSfGiftQaly":0.00523396948229307,"donorPer10Qaly":8026075.438418913,"grossResources":114000,"grossPer10Qaly":9149725.99979756,"bayDonorPer10Qaly":8197140.748242836,"sfDonorPer10Qaly":191059577.8945748,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5340130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":92754018.01569906,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":102029419.81726897,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5340130924745115,"giftQaly":0.001509368575022856,"giftBayQaly":0.0012829632887694277,"giftSfQaly":0,"donorPer10Qaly":662528700.1121361,"grossResources":110000.00000000001,"grossPer10Qaly":728781570.1233499,"bayDonorPer10Qaly":779445529.5436895,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0.01},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.79139114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5634132.207426217,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6479252.038540149,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.79139114533259,"giftQaly":0.06788978070053729,"giftBayQaly":0.06449529166551042,"giftSfQaly":0.0013577956140107459,"donorPer10Qaly":14729757.405035863,"grossResources":114999.99999999999,"grossPer10Qaly":16939221.015791237,"bayDonorPer10Qaly":15505007.794774594,"sfDonorPer10Qaly":736487870.2517931},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0.09375},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.17984984683683,"sharedMortalityAdjusted":71.50790990810209,"totalQaly":85.3256599081021,"illustrativeWholeOrgSpendingPer10AttributedQaly":580503.6849799588,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":754654.7904739465,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.3256599081021,"giftQaly":1.145556896891978,"giftBayQaly":1.1341013279230583,"giftSfQaly":0.057277844844598906,"donorPer10Qaly":872937.872150314,"grossResources":130000,"grossPer10Qaly":1134819.2337954082,"bayDonorPer10Qaly":881755.4264144585,"sfDonorPer10Qaly":17458757.44300628},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648049,"survivalGap":0.1935834891764674,"qPerPerson":1.5608810177109207,"qaly":142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0.5822499999999999}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.5340130924745115,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.49649765631905607,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.001509368575022856,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.0014033325597841036,"bayGiftCombinedHealthyYearEquivalent":0.001192832675816488,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":712589466.4297147,"bayDonorPer10HealthyYearEquivalent":838340548.7408408,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":8.79139114533259,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":8.837492069936374,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.06788978070053729,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":0.06824578597998666,"bayGiftCombinedHealthyYearEquivalent":0.06483349668098733,"sfGiftCombinedHealthyYearEquivalent":0.0013649157195997333,"donorPer10HealthyYearEquivalent":14652919.380154165,"bayDonorPer10HealthyYearEquivalent":15424125.663320174,"sfDonorPer10HealthyYearEquivalent":732645969.0077083,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":483.75,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":483.75,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":85.3256599081021,"annualIncomeHealthyYearEquivalent":1.9598354391192936,"annualCombinedHealthyYearEquivalent":87.28549534722139,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":1.145556896891978,"giftIncomeHealthyYearEquivalent":0.0263121668965052,"giftCombinedHealthyYearEquivalent":1.1718690637884832,"bayGiftCombinedHealthyYearEquivalent":1.1601503731505984,"sfGiftCombinedHealthyYearEquivalent":0.05859345318942416,"donorPer10HealthyYearEquivalent":853337.6559725406,"bayDonorPer10HealthyYearEquivalent":861957.2282550916,"sfDonorPer10HealthyYearEquivalent":17066753.119450815,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.12459389494562162,"weightedGiftIncomeHealthyYearEquivalent":0.002250407242198817,"weightedGiftCombinedHealthyYearEquivalent":0.12684430218782045,"weightedBayGiftCombinedHealthyYearEquivalent":0.12421838810111775,"weightedSfGiftCombinedHealthyYearEquivalent":0.005342635800561805,"donorPer10HealthyYearEquivalent":7883680.880827296,"bayDonorPer10HealthyYearEquivalent":8050337.919261743,"sfDonorPer10HealthyYearEquivalent":187173529.5703377,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":8987396.204143118,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"healthDelayed":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.12557355127187306,"weightedBayGiftQaly":0.1229487673495383,"weightedSfGiftQaly":0.005272188014768935,"donorPer10Qaly":7963460.377376361,"grossResources":114000,"grossPer10Qaly":9078344.83020905,"bayDonorPer10Qaly":8133469.09901944,"sfDonorPer10Qaly":189674571.01277658,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.24613642871457997,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.5628288655931394,"sharedMortalityAdjusted":0.4502630924745115,"totalQaly":0.5440130924745115,"illustrativeWholeOrgSpendingPer10AttributedQaly":91049021.95404553,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":100153924.14945011,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.5440130924745115,"giftQaly":0.0015376332111580629,"giftBayQaly":0.0013069882294843534,"giftSfQaly":0,"donorPer10Qaly":650350156.814611,"grossResources":110000.00000000001,"grossPer10Qaly":715385172.4960722,"bayDonorPer10Qaly":765117831.5466012,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":5,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.38197530369363647,"survivalGap":0.12603663496455464,"qPerPerson":0.24613642871457997,"qaly":1.6409095247638665,"maximumAbsoluteQaly":17.042902702037146},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":6.478450241759676,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":10.371630207617986,"sharedMortalityAdjusted":7.26014114533259,"totalQaly":8.88514114533259,"illustrativeWholeOrgSpendingPer10AttributedQaly":5574684.654955576,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":6410887.353198912,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":8.88514114533259,"giftQaly":0.06861374654797367,"giftBayQaly":0.06518305922057498,"giftSfQaly":0.0013722749309594735,"donorPer10Qaly":14574338.967204122,"grossResources":114999.99999999999,"grossPer10Qaly":16760489.812284738,"bayDonorPer10Qaly":15341409.439162236,"sfDonorPer10Qaly":728716948.360206},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":10,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.9754183763992856,"survivalGap":0.16901432556909513,"qPerPerson":0.6910346924543654,"qaly":17.275867311359136,"maximumAbsoluteQaly":140.68478989597054},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":90.88229725621835,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":119.17984984683683,"sharedMortalityAdjusted":71.50790990810209,"totalQaly":85.9079099081021,"illustrativeWholeOrgSpendingPer10AttributedQaly":576569.2594894406,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":749540.0373362728,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":85.9079099081021,"giftQaly":1.153374011977097,"giftBayQaly":1.141840271857326,"giftSfQaly":0.05766870059885485,"donorPer10Qaly":867021.4428412641,"grossResources":130000,"grossPer10Qaly":1127127.8756936432,"bayDonorPer10Qaly":875779.2351931961,"sfDonorPer10Qaly":17340428.85682528},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":20,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":1.9813378203648049,"survivalGap":0.1935834891764674,"qPerPerson":1.5608810177109207,"qaly":142.5604662842641,"maximumAbsoluteQaly":1034.3183254991952},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.4692704723885081,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.4317550362330527,"healthDelayYears":5,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.001326375915105775,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.0012203398998670227,"bayGiftCombinedHealthyYearEquivalent":0.0010372889148869693,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":819443828.8127491,"bayDonorPer10HealthyYearEquivalent":964051563.3091167,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":7.664400802457063,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":7.710501727060847,"healthDelayYears":5,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.05918682050179069,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":0.05954282578124007,"bayGiftCombinedHealthyYearEquivalent":0.05656568449217807,"sfGiftCombinedHealthyYearEquivalent":0.0011908565156248014,"donorPer10HealthyYearEquivalent":16794634.56561489,"bayDonorPer10HealthyYearEquivalent":17678562.700647254,"sfDonorPer10HealthyYearEquivalent":839731728.2807446,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":483.75,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":483.75,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":74.10491773481222,"annualIncomeHealthyYearEquivalent":1.9598354391192936,"annualCombinedHealthyYearEquivalent":76.0647531739315,"healthDelayYears":5,"realizationFactor":0.013425702164223188,"giftHealthQaly":0.9949105544118497,"giftIncomeHealthyYearEquivalent":0.0263121668965052,"giftCombinedHealthyYearEquivalent":1.021222721308355,"bayGiftCombinedHealthyYearEquivalent":1.0110104940952713,"sfGiftCombinedHealthyYearEquivalent":0.05106113606541775,"donorPer10HealthyYearEquivalent":979218.3224427624,"bayDonorPer10HealthyYearEquivalent":989109.4166088509,"sfDonorPer10HealthyYearEquivalent":19584366.448855247,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.1083208484134329,"weightedGiftIncomeHealthyYearEquivalent":0.002250407242198817,"weightedGiftCombinedHealthyYearEquivalent":0.11057125565563172,"weightedBayGiftCombinedHealthyYearEquivalent":0.10828131742344005,"weightedSfGiftCombinedHealthyYearEquivalent":0.004656502012733325,"donorPer10HealthyYearEquivalent":9043941.791838257,"bayDonorPer10HealthyYearEquivalent":9235203.484728996,"sfDonorPer10HealthyYearEquivalent":214753477.45270467,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":10310093.642695613,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."},"shortHealthHorizon":{"modelVersion":"heppac-legacy-health-net-consumption-v3-20261004","expenseUSD":4953186,"giftUSD":100000,"measuredWholeGiftExpectedValue":null,"marginalCapacityStatus":"unknown","incomeMeasurementsStatus":"unknown","unknownMeasurements":["current unduplicated HEPPAC people","victims/rescuers/refills linkage","retained MOUD-years","income/consumption baseline","saved take-home pay","fees/travel/care","medical out-of-pocket change","basic-needs value and alternative transfers","cross-program person overlap","residence shares","marginal funding capacity","private-gift displacement","complete donated/public resource cost"],"interpretation":"Conditional prior illustration, including 20% zero-credit world; no verified whole-gift EV or marginal funding offer. Healthy-year equivalent combines modeled QALYs and normative income welfare; it is not measured clinical QALYs.","healthOnly":{"expense":4953186,"ordinaryGift":100000,"zeroCreditPathways":["drop-in basic needs","HIV/HCV screening-counseling-referral-linkage","community/mobile outreach and condoms","abscess wound care","acupuncture/herbalist","B-DUHB interventions","unresolved fiscal-sponsorship/pass-through activity"],"noBenefit":{"weight":0.2,"totalQaly":0,"giftQaly":0,"grossResources":110000.00000000001,"illustrativeWholeOrgSpendingPer10AttributedQaly":null,"illustrativeGrossPer10AttributedQaly":null,"conditionalOrdinaryGiftDonorPer10Qaly":null,"conditionalOrdinaryGiftGrossPer10Qaly":null,"interpretation":"infinite/undefined spending per QALY"},"conditionalOrdinaryGiftWeighted":{"scenarioWeights":{"downside":0.24,"central":0.48,"favorable-stress":0.08,"no-benefit":0.2},"gift":100000,"weightedGiftQaly":0.06189187703928014,"weightedBayGiftQaly":0.06043320324366297,"weightedSfGiftQaly":0.0024806878790262815,"donorPer10Qaly":16157209.11752834,"grossResources":114000,"grossPer10Qaly":18419218.393982306,"bayDonorPer10Qaly":16547195.024034409,"sfDonorPer10Qaly":403113994.4911246,"interpretation":"reasoned-prior conditional estimate including explicit no-benefit weight; not a verified funding offer or empirically identified effect"},"results":[{"name":"downside","pathwayQalyRaw":{"naloxone":0.09917373808558529,"moud":0.3125,"syringe":0.09375,"drugChecking":0.004192436878559396},"sharedMortalityRaw":0.4158661749641447,"sharedMortalityAdjusted":0.33269293997131577,"totalQaly":0.42644293997131577,"illustrativeWholeOrgSpendingPer10AttributedQaly":116151201.85441858,"illustrativeGrossResources":5448504.600000001,"illustrativeGrossPer10AttributedQaly":127766322.03986044,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":0.42644293997131577,"giftQaly":0.0012053254530717038,"giftBayQaly":0.0010245266351109482,"giftSfQaly":0,"donorPer10Qaly":829651441.8172756,"grossResources":110000.00000000001,"grossPer10Qaly":912616585.9990034,"bayDonorPer10Qaly":976060519.7850301,"sfDonorPer10Qaly":null},"inputs":{"name":"downside","weight":0.24,"giftDeployableShare":0.2,"giftRealizationDiscount":0.7,"bayImpactSharePrior":0.85,"sfImpactSharePrior":0,"grossMultiplier":1.1,"mortalityOverlapAdjustment":0.8,"survival":{"horizon":5,"annualSurvival":0.65,"utility":0.55,"discount":0.03},"naloxone":{"reversals":20,"otherwiseFatal":0.05,"attribution":0.6,"outcomeAdditionality":0.25},"moud":{"starts":10,"retainedEffective":0.5,"qalyPerRetainedEffectiveEngagementSensitivity":0.25,"outcomeAdditionality":0.25},"syringe":{"infectionsAverted":0.25,"attribution":0.5,"qaly":3,"outcomeAdditionality":0.25},"checking":{"fatalOverdosesAverted":0.05,"attribution":0.25,"outcomeAdditionality":0.25}},"oldEventLinearNaloxoneQaly":0.20123697017085102,"cohortInputs":{"uniquePeople":6.666666666666667,"opportunitiesPerPersonYear":3,"otherwiseFatal":0.05,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.1,"postHazard":0.1,"activeYears":1,"horizonYears":2,"utility":0.55,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.25,"supportedHazard":0.1,"activeSurvivalYears":0.06554547578741798,"postSupportSurvivalYears":0.11477041164091889,"survivalGap":0.12603663496455464,"qPerPerson":0.09917373808558529,"qaly":0.6611582539039019,"maximumAbsoluteQaly":7.120777925627139},"independentHarmQaly":0},{"name":"central","pathwayQalyRaw":{"naloxone":1.4862630690943348,"moud":3.75,"syringe":1.625,"drugChecking":0.14317996585830978},"sharedMortalityRaw":5.3794430349526445,"sharedMortalityAdjusted":3.7656101244668507,"totalQaly":5.390610124466851,"illustrativeWholeOrgSpendingPer10AttributedQaly":9188544.312486125,"illustrativeGrossResources":5696163.899999999,"illustrativeGrossPer10AttributedQaly":10566825.959359042,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":5.390610124466851,"giftQaly":0.04162792135422676,"giftBayQaly":0.039546525286515415,"giftSfQaly":0.0008325584270845351,"donorPer10Qaly":24022338.07185915,"grossResources":114999.99999999999,"grossPer10Qaly":27625688.782638017,"bayDonorPer10Qaly":25286671.654588584,"sfDonorPer10Qaly":1201116903.5929577},"inputs":{"name":"central","weight":0.48,"giftDeployableShare":0.45,"giftRealizationDiscount":0.85,"bayImpactSharePrior":0.95,"sfImpactSharePrior":0.02,"grossMultiplier":1.15,"mortalityOverlapAdjustment":0.7,"survival":{"horizon":10,"annualSurvival":0.75,"utility":0.65,"discount":0.03},"naloxone":{"reversals":50,"otherwiseFatal":0.1,"attribution":0.75,"outcomeAdditionality":0.5},"moud":{"starts":25,"retainedEffective":0.6,"qalyPerRetainedEffectiveEngagementSensitivity":0.5,"outcomeAdditionality":0.5},"syringe":{"infectionsAverted":1,"attribution":0.65,"qaly":5,"outcomeAdditionality":0.5},"checking":{"fatalOverdosesAverted":0.25,"attribution":0.5,"outcomeAdditionality":0.5}},"oldEventLinearNaloxoneQaly":4.295398975749293,"cohortInputs":{"uniquePeople":25,"opportunitiesPerPersonYear":2,"otherwiseFatal":0.1,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.07,"postHazard":0.07,"activeYears":1,"horizonYears":2,"utility":0.65,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.27,"supportedHazard":0.07,"activeSurvivalYears":0.08771191968435343,"postSupportSurvivalYears":0.1561876608849733,"survivalGap":0.16901432556909513,"qPerPerson":0.15853472737006238,"qaly":3.96336818425156,"maximumAbsoluteQaly":31.557993079483907},"independentHarmQaly":0},{"name":"favorable-stress","pathwayQalyRaw":{"naloxone":12.288139358369246,"moud":26.25,"syringe":14.400000000000002,"drugChecking":2.047552590618478},"sharedMortalityRaw":40.58569194898773,"sharedMortalityAdjusted":24.351415169392638,"totalQaly":38.751415169392644,"illustrativeWholeOrgSpendingPer10AttributedQaly":1278194.8680708355,"illustrativeGrossResources":6439141.8,"illustrativeGrossPer10AttributedQaly":1661653.328492086,"conditionalOrdinaryGift":{"gift":100000,"annualOrgAttributedQaly":38.751415169392644,"giftQaly":0.5202649585064261,"giftBayQaly":0.5150623089213618,"giftSfQaly":0.026013247925321305,"donorPer10Qaly":1922097.5459711812,"grossResources":130000,"grossPer10Qaly":2498726.8097625356,"bayDonorPer10Qaly":1941512.6726981627,"sfDonorPer10Qaly":38441950.919423625},"inputs":{"name":"favorable-stress","weight":0.08,"giftDeployableShare":0.7,"giftRealizationDiscount":0.95,"bayImpactSharePrior":0.99,"sfImpactSharePrior":0.05,"grossMultiplier":1.3,"mortalityOverlapAdjustment":0.6,"survival":{"horizon":20,"annualSurvival":0.82,"utility":0.75,"discount":0.03},"naloxone":{"reversals":137,"otherwiseFatal":0.15,"attribution":0.85,"outcomeAdditionality":0.75},"moud":{"starts":50,"retainedEffective":0.7,"qalyPerRetainedEffectiveEngagementSensitivity":1,"outcomeAdditionality":0.75},"syringe":{"infectionsAverted":3,"attribution":0.8,"qaly":8,"outcomeAdditionality":0.75},"checking":{"fatalOverdosesAverted":1,"attribution":0.75,"outcomeAdditionality":0.75}},"oldEventLinearNaloxoneQaly":47.687499835504354,"cohortInputs":{"uniquePeople":91.33333333333333,"opportunitiesPerPersonYear":1.5,"otherwiseFatal":0.15,"baselineRescue":0,"rescueIncrement":1,"otherHazard":0.04,"postHazard":0.04,"activeYears":1,"horizonYears":2,"utility":0.75,"discount":0.03,"delayYears":0},"cohortResult":{"baseHazard":0.26499999999999996,"supportedHazard":0.04,"activeSurvivalYears":0.09983686991642271,"postSupportSurvivalYears":0.18155747634650557,"survivalGap":0.1935834891764674,"qPerPerson":0.2110457596971962,"qaly":19.275512719010585,"maximumAbsoluteQaly":133.02907851967063},"independentHarmQaly":0}],"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","originalEventLinearBayPrice":11112456.578235215,"correctionBoundary":"Naloxone within-person recurrence corrected; other pathways and coarse cross-pathway overlap retained, unresolved. All coefficients subjective, no new measured outcomes."},"rows":[{"name":"downside","weight":0.24,"incomePrior":{"name":"downside","people":25,"annualConsumptionBeforeUSD":6000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.1,"independentShare":0.25,"savedTakeHomePayUSD":0,"feesUSD":0,"travelUSD":120,"careUSD":60,"medicalOutOfPocketSavingsUSD":0,"basicNeedsTransferValueUSD":0,"displacedTransferShare":0.75},"annualNetConsumptionBeforeOverlapUSD":-180,"annualNetConsumptionPerPersonUSD":-180,"equivalenceInputs":{"people":25,"annualIncomeBeforeUSD":6000,"annualIncomeGainUSD":-180,"years":1,"causalShare":0.1,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":0.42644293997131577,"annualIncomeHealthyYearEquivalent":-0.03751543615545539,"annualCombinedHealthyYearEquivalent":0.3889275038158604,"healthDelayYears":0,"realizationFactor":0.0028264636135206713,"giftHealthQaly":0.001205325453071704,"giftIncomeHealthyYearEquivalent":-0.00010603601523875248,"giftCombinedHealthyYearEquivalent":0.0010992894378329516,"bayGiftCombinedHealthyYearEquivalent":0.0009343960221580088,"sfGiftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":909678530.1342633,"bayDonorPer10HealthyYearEquivalent":1070210035.4520745,"sfDonorPer10HealthyYearEquivalent":null,"illustrativeGrossResourcesUSD":110000.00000000001,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"central","weight":0.48,"incomePrior":{"name":"central","people":100,"annualConsumptionBeforeUSD":12000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.25,"independentShare":0.5,"savedTakeHomePayUSD":120,"feesUSD":0,"travelUSD":60,"careUSD":30,"medicalOutOfPocketSavingsUSD":60,"basicNeedsTransferValueUSD":180,"displacedTransferShare":0.5},"annualNetConsumptionBeforeOverlapUSD":180,"annualNetConsumptionPerPersonUSD":45,"equivalenceInputs":{"people":100,"annualIncomeBeforeUSD":12000,"annualIncomeGainUSD":45,"years":1,"causalShare":0.25,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":5.390610124466851,"annualIncomeHealthyYearEquivalent":0.046100924603784135,"annualCombinedHealthyYearEquivalent":5.4367110490706345,"healthDelayYears":0,"realizationFactor":0.00772230237265469,"giftHealthQaly":0.04162792135422676,"giftIncomeHealthyYearEquivalent":0.0003560052794493772,"giftCombinedHealthyYearEquivalent":0.04198392663367614,"bayGiftCombinedHealthyYearEquivalent":0.03988473030199233,"sfGiftCombinedHealthyYearEquivalent":0.0008396785326735228,"donorPer10HealthyYearEquivalent":23818639.1836413,"bayDonorPer10HealthyYearEquivalent":25072251.772254,"sfDonorPer10HealthyYearEquivalent":1190931959.182065,"illustrativeGrossResourcesUSD":114999.99999999999,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"},{"name":"favorable-stress","weight":0.08,"incomePrior":{"name":"favorable-stress","people":300,"annualConsumptionBeforeUSD":18000,"years":1,"delayYears":0.5,"discountRate":0.03,"causalShare":0.5,"independentShare":0.75,"savedTakeHomePayUSD":300,"feesUSD":0,"travelUSD":30,"careUSD":15,"medicalOutOfPocketSavingsUSD":180,"basicNeedsTransferValueUSD":300,"displacedTransferShare":0.25},"annualNetConsumptionBeforeOverlapUSD":660,"annualNetConsumptionPerPersonUSD":483.75,"equivalenceInputs":{"people":300,"annualIncomeBeforeUSD":18000,"annualIncomeGainUSD":483.75,"years":1,"causalShare":0.5,"editionShare":1,"independentShare":1,"delayYears":0.5,"discountRate":0.03},"annualHealthQaly":38.751415169392644,"annualIncomeHealthyYearEquivalent":1.9598354391192936,"annualCombinedHealthyYearEquivalent":40.71125060851194,"healthDelayYears":0,"realizationFactor":0.013425702164223188,"giftHealthQaly":0.5202649585064261,"giftIncomeHealthyYearEquivalent":0.0263121668965052,"giftCombinedHealthyYearEquivalent":0.5465771254029312,"bayGiftCombinedHealthyYearEquivalent":0.5411113541489019,"sfGiftCombinedHealthyYearEquivalent":0.027328856270146563,"donorPer10HealthyYearEquivalent":1829567.9667582319,"bayDonorPer10HealthyYearEquivalent":1848048.4512709414,"sfDonorPer10HealthyYearEquivalent":36591359.33516464,"illustrativeGrossResourcesUSD":130000,"incomeEvidenceStatus":"Unmeasured; explicit one-year net-consumption prior","healthEvidenceStatus":"Preserved finite unique-naloxone V2; other pathway/overlap priors unresolved"}],"noBenefit":{"weight":0.2,"giftHealthQaly":0,"giftIncomeHealthyYearEquivalent":0,"giftCombinedHealthyYearEquivalent":0,"donorPer10HealthyYearEquivalent":null},"conditionalOrdinaryGiftWeighted":{"weightedGiftHealthQaly":0.06189187703928014,"weightedGiftIncomeHealthyYearEquivalent":0.002250407242198817,"weightedGiftCombinedHealthyYearEquivalent":0.06414228428147896,"weightedBayGiftCombinedHealthyYearEquivalent":0.06265783392218639,"weightedSfGiftCombinedHealthyYearEquivalent":0.002589354197295016,"donorPer10HealthyYearEquivalent":15590339.683127707,"bayDonorPer10HealthyYearEquivalent":15959696.2965857,"sfDonorPer10HealthyYearEquivalent":386196682.18610483,"illustrativeGrossResourcesUSD":114000,"illustrativeGrossPer10HealthyYearEquivalent":17772987.238765586,"completeGrossResourceCostUSD":null},"costBoundary":"Annual FY2025 legal-entity expense retained once. A single gift buys a prior-defined share of one annual service cohort; finite survival tails and one-year consumption gains are then credited. Gross multipliers remain illustrative, not measured. Donated services/public naloxone/volunteers and fiscal-sponsor allocation require reconciliation."}},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"evaluated.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"evaluated.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"evaluated.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":796346.0377376361,"evaluated.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":907834.483020905,"evaluated.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":813346.909901944,"evaluated.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":18967457.101277657,"evaluated.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":65035015.681461096,"evaluated.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":71538517.24960722,"evaluated.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":76511783.15466012,"evaluated.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"evaluated.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":1457433.8967204122,"evaluated.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":1676048.9812284738,"evaluated.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1534140.9439162235,"evaluated.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":72871694.8360206,"evaluated.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":86702.1442841264,"evaluated.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":112712.78756936433,"evaluated.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":87577.92351931961,"evaluated.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1734042.8856825281,"evaluated.rows.0.donorPer10HealthyYearEquivalent":69852050.76193537,"evaluated.rows.0.bayDonorPer10HealthyYearEquivalent":82178883.24933574,"evaluated.rows.0.sfDonorPer10HealthyYearEquivalent":null,"evaluated.rows.1.donorPer10HealthyYearEquivalent":1449910.9732948034,"evaluated.rows.1.bayDonorPer10HealthyYearEquivalent":1526222.077152425,"evaluated.rows.1.sfDonorPer10HealthyYearEquivalent":72495548.66474018,"evaluated.rows.2.donorPer10HealthyYearEquivalent":84768.30685215184,"evaluated.rows.2.bayDonorPer10HealthyYearEquivalent":85624.55237591095,"evaluated.rows.2.sfDonorPer10HealthyYearEquivalent":1695366.137043037,"evaluated.noBenefit.donorPer10HealthyYearEquivalent":null,"evaluated.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":782325.9517423819,"evaluated.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":798891.7899119564,"evaluated.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":18584409.42844604,"evaluated.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":891851.5849863153,"central.donorPer10HealthyYearEquivalent":1449910.9732948034,"central.bayDonorPer10HealthyYearEquivalent":1526222.077152425,"central.sfDonorPer10HealthyYearEquivalent":72495548.66474018,"archive.reportModel.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"archive.reportModel.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"archive.reportModel.conditionalOrdinaryGiftWeighted.donorPer10Qaly":796346.0377376357,"archive.reportModel.conditionalOrdinaryGiftWeighted.grossPer10Qaly":907834.4830209047,"archive.reportModel.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":813346.9099019436,"archive.reportModel.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":18967457.101277646,"archive.reportModel.results.0.conditionalOrdinaryGift.donorPer10Qaly":65035015.681461096,"archive.reportModel.results.0.conditionalOrdinaryGift.grossPer10Qaly":71538517.24960722,"archive.reportModel.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":76511783.15466012,"archive.reportModel.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"archive.reportModel.results.1.conditionalOrdinaryGift.donorPer10Qaly":1457433.8967204122,"archive.reportModel.results.1.conditionalOrdinaryGift.grossPer10Qaly":1676048.9812284738,"archive.reportModel.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1534140.9439162235,"archive.reportModel.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":72871694.8360206,"archive.reportModel.results.2.conditionalOrdinaryGift.donorPer10Qaly":86702.14428412636,"archive.reportModel.results.2.conditionalOrdinaryGift.grossPer10Qaly":112712.78756936426,"archive.reportModel.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":87577.92351931955,"archive.reportModel.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1734042.885682527,"archive.eventLinearModel.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"archive.eventLinearModel.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"archive.eventLinearModel.conditionalOrdinaryGiftWeighted.donorPer10Qaly":1086382.0056716893,"archive.eventLinearModel.conditionalOrdinaryGiftWeighted.grossPer10Qaly":1238475.4864657258,"archive.eventLinearModel.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":1111245.6578235214,"archive.eventLinearModel.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":26545675.953690447,"archive.eventLinearModel.results.0.conditionalOrdinaryGift.donorPer10Qaly":69632652.68036619,"archive.eventLinearModel.results.0.conditionalOrdinaryGift.grossPer10Qaly":76595917.9484028,"archive.eventLinearModel.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":81920767.85925433,"archive.eventLinearModel.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"archive.eventLinearModel.results.1.conditionalOrdinaryGift.donorPer10Qaly":1760159.9327784788,"archive.eventLinearModel.results.1.conditionalOrdinaryGift.grossPer10Qaly":2024183.92269525,"archive.eventLinearModel.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1852799.9292405043,"archive.eventLinearModel.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":88007996.63892394,"archive.eventLinearModel.results.2.conditionalOrdinaryGift.donorPer10Qaly":124158.55869228535,"archive.eventLinearModel.results.2.conditionalOrdinaryGift.grossPer10Qaly":161406.12629997096,"archive.eventLinearModel.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":125412.68554776297,"archive.eventLinearModel.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":2483171.173845707,"diagnostics.incomeDisabled.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.incomeDisabled.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.incomeDisabled.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":796346.0377376361,"diagnostics.incomeDisabled.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":907834.483020905,"diagnostics.incomeDisabled.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":813346.909901944,"diagnostics.incomeDisabled.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":18967457.101277657,"diagnostics.incomeDisabled.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":65035015.681461096,"diagnostics.incomeDisabled.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":71538517.24960722,"diagnostics.incomeDisabled.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":76511783.15466012,"diagnostics.incomeDisabled.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.incomeDisabled.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":1457433.8967204122,"diagnostics.incomeDisabled.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":1676048.9812284738,"diagnostics.incomeDisabled.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1534140.9439162235,"diagnostics.incomeDisabled.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":72871694.8360206,"diagnostics.incomeDisabled.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":86702.1442841264,"diagnostics.incomeDisabled.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":112712.78756936433,"diagnostics.incomeDisabled.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":87577.92351931961,"diagnostics.incomeDisabled.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1734042.8856825281,"diagnostics.incomeDisabled.rows.0.donorPer10HealthyYearEquivalent":65035015.681461096,"diagnostics.incomeDisabled.rows.0.bayDonorPer10HealthyYearEquivalent":76511783.15466012,"diagnostics.incomeDisabled.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.incomeDisabled.rows.1.donorPer10HealthyYearEquivalent":1457433.8967204122,"diagnostics.incomeDisabled.rows.1.bayDonorPer10HealthyYearEquivalent":1534140.9439162235,"diagnostics.incomeDisabled.rows.1.sfDonorPer10HealthyYearEquivalent":72871694.8360206,"diagnostics.incomeDisabled.rows.2.donorPer10HealthyYearEquivalent":86702.1442841264,"diagnostics.incomeDisabled.rows.2.bayDonorPer10HealthyYearEquivalent":87577.92351931961,"diagnostics.incomeDisabled.rows.2.sfDonorPer10HealthyYearEquivalent":1734042.8856825281,"diagnostics.incomeDisabled.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.incomeDisabled.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":796346.0377376361,"diagnostics.incomeDisabled.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":813346.909901944,"diagnostics.incomeDisabled.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":18967457.101277657,"diagnostics.incomeDisabled.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":907834.483020905,"diagnostics.positiveIncomeCreditRemoved.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.positiveIncomeCreditRemoved.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.positiveIncomeCreditRemoved.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":796346.0377376361,"diagnostics.positiveIncomeCreditRemoved.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":907834.483020905,"diagnostics.positiveIncomeCreditRemoved.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":813346.909901944,"diagnostics.positiveIncomeCreditRemoved.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":18967457.101277657,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":65035015.681461096,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":71538517.24960722,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":76511783.15466012,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":1457433.8967204122,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":1676048.9812284738,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1534140.9439162235,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":72871694.8360206,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":86702.1442841264,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":112712.78756936433,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":87577.92351931961,"diagnostics.positiveIncomeCreditRemoved.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1734042.8856825281,"diagnostics.positiveIncomeCreditRemoved.rows.0.donorPer10HealthyYearEquivalent":69852050.76193537,"diagnostics.positiveIncomeCreditRemoved.rows.0.bayDonorPer10HealthyYearEquivalent":82178883.24933574,"diagnostics.positiveIncomeCreditRemoved.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.positiveIncomeCreditRemoved.rows.1.donorPer10HealthyYearEquivalent":1472803.6501875003,"diagnostics.positiveIncomeCreditRemoved.rows.1.bayDonorPer10HealthyYearEquivalent":1550319.631776316,"diagnostics.positiveIncomeCreditRemoved.rows.1.sfDonorPer10HealthyYearEquivalent":73640182.509375,"diagnostics.positiveIncomeCreditRemoved.rows.2.donorPer10HealthyYearEquivalent":86889.2378830412,"diagnostics.positiveIncomeCreditRemoved.rows.2.bayDonorPer10HealthyYearEquivalent":87766.90695256687,"diagnostics.positiveIncomeCreditRemoved.rows.2.sfDonorPer10HealthyYearEquivalent":1737784.757660824,"diagnostics.positiveIncomeCreditRemoved.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.positiveIncomeCreditRemoved.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":799963.3478624339,"diagnostics.positiveIncomeCreditRemoved.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":816967.2188068953,"diagnostics.positiveIncomeCreditRemoved.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":19028119.321064208,"diagnostics.positiveIncomeCreditRemoved.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":911958.2165631747,"diagnostics.adverseRescue.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":235560075.7250844,"diagnostics.adverseRescue.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":259116083.29759288,"diagnostics.adverseRescue.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":277129500.85304046,"diagnostics.adverseRescue.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":null,"diagnostics.adverseRescue.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.adverseRescue.rows.0.donorPer10HealthyYearEquivalent":557584517.5889528,"diagnostics.adverseRescue.rows.0.bayDonorPer10HealthyYearEquivalent":655981785.3987681,"diagnostics.adverseRescue.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.1.donorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.1.bayDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.1.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.2.donorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.2.bayDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.rows.2.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.adverseRescue.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":null,"diagnostics.independentHarm.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.independentHarm.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.independentHarm.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":802607.5438418912,"diagnostics.independentHarm.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":914972.599979756,"diagnostics.independentHarm.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":819714.0748242836,"diagnostics.independentHarm.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":19105957.789457478,"diagnostics.independentHarm.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":66252870.011213616,"diagnostics.independentHarm.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":72878157.01233499,"diagnostics.independentHarm.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":77944552.95436895,"diagnostics.independentHarm.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.independentHarm.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":1472975.7405035864,"diagnostics.independentHarm.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":1693922.1015791236,"diagnostics.independentHarm.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1550500.7794774594,"diagnostics.independentHarm.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":73648787.02517931,"diagnostics.independentHarm.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":87293.7872150314,"diagnostics.independentHarm.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":113481.92337954082,"diagnostics.independentHarm.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":88175.54264144585,"diagnostics.independentHarm.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1745875.744300628,"diagnostics.independentHarm.rows.0.donorPer10HealthyYearEquivalent":71258946.64297147,"diagnostics.independentHarm.rows.0.bayDonorPer10HealthyYearEquivalent":83834054.87408409,"diagnostics.independentHarm.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.independentHarm.rows.1.donorPer10HealthyYearEquivalent":1465291.9380154165,"diagnostics.independentHarm.rows.1.bayDonorPer10HealthyYearEquivalent":1542412.5663320175,"diagnostics.independentHarm.rows.1.sfDonorPer10HealthyYearEquivalent":73264596.90077083,"diagnostics.independentHarm.rows.2.donorPer10HealthyYearEquivalent":85333.76559725407,"diagnostics.independentHarm.rows.2.bayDonorPer10HealthyYearEquivalent":86195.72282550916,"diagnostics.independentHarm.rows.2.sfDonorPer10HealthyYearEquivalent":1706675.3119450815,"diagnostics.independentHarm.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.independentHarm.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":788368.0880827296,"diagnostics.independentHarm.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":805033.7919261743,"diagnostics.independentHarm.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":18717352.957033772,"diagnostics.independentHarm.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":898739.6204143118,"diagnostics.healthDelayed.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.healthDelayed.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.healthDelayed.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":796346.0377376361,"diagnostics.healthDelayed.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":907834.483020905,"diagnostics.healthDelayed.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":813346.909901944,"diagnostics.healthDelayed.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":18967457.101277657,"diagnostics.healthDelayed.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":65035015.681461096,"diagnostics.healthDelayed.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":71538517.24960722,"diagnostics.healthDelayed.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":76511783.15466012,"diagnostics.healthDelayed.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.healthDelayed.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":1457433.8967204122,"diagnostics.healthDelayed.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":1676048.9812284738,"diagnostics.healthDelayed.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":1534140.9439162235,"diagnostics.healthDelayed.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":72871694.8360206,"diagnostics.healthDelayed.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":86702.1442841264,"diagnostics.healthDelayed.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":112712.78756936433,"diagnostics.healthDelayed.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":87577.92351931961,"diagnostics.healthDelayed.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":1734042.8856825281,"diagnostics.healthDelayed.rows.0.donorPer10HealthyYearEquivalent":81944382.88127491,"diagnostics.healthDelayed.rows.0.bayDonorPer10HealthyYearEquivalent":96405156.33091167,"diagnostics.healthDelayed.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.healthDelayed.rows.1.donorPer10HealthyYearEquivalent":1679463.456561489,"diagnostics.healthDelayed.rows.1.bayDonorPer10HealthyYearEquivalent":1767856.2700647253,"diagnostics.healthDelayed.rows.1.sfDonorPer10HealthyYearEquivalent":83973172.82807446,"diagnostics.healthDelayed.rows.2.donorPer10HealthyYearEquivalent":97921.83224427624,"diagnostics.healthDelayed.rows.2.bayDonorPer10HealthyYearEquivalent":98910.94166088509,"diagnostics.healthDelayed.rows.2.sfDonorPer10HealthyYearEquivalent":1958436.6448855246,"diagnostics.healthDelayed.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.healthDelayed.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":904394.1791838256,"diagnostics.healthDelayed.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":923520.3484728995,"diagnostics.healthDelayed.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":21475347.74527047,"diagnostics.healthDelayed.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":1031009.3642695614,"diagnostics.shortHealthHorizon.healthOnly.noBenefit.conditionalOrdinaryGiftDonorPer10Qaly":null,"diagnostics.shortHealthHorizon.healthOnly.noBenefit.conditionalOrdinaryGiftGrossPer10Qaly":null,"diagnostics.shortHealthHorizon.healthOnly.conditionalOrdinaryGiftWeighted.donorPer10Qaly":1615720.911752834,"diagnostics.shortHealthHorizon.healthOnly.conditionalOrdinaryGiftWeighted.grossPer10Qaly":1841921.8393982307,"diagnostics.shortHealthHorizon.healthOnly.conditionalOrdinaryGiftWeighted.bayDonorPer10Qaly":1654719.502403441,"diagnostics.shortHealthHorizon.healthOnly.conditionalOrdinaryGiftWeighted.sfDonorPer10Qaly":40311399.44911246,"diagnostics.shortHealthHorizon.healthOnly.results.0.conditionalOrdinaryGift.donorPer10Qaly":82965144.18172756,"diagnostics.shortHealthHorizon.healthOnly.results.0.conditionalOrdinaryGift.grossPer10Qaly":91261658.59990034,"diagnostics.shortHealthHorizon.healthOnly.results.0.conditionalOrdinaryGift.bayDonorPer10Qaly":97606051.97850302,"diagnostics.shortHealthHorizon.healthOnly.results.0.conditionalOrdinaryGift.sfDonorPer10Qaly":null,"diagnostics.shortHealthHorizon.healthOnly.results.1.conditionalOrdinaryGift.donorPer10Qaly":2402233.8071859153,"diagnostics.shortHealthHorizon.healthOnly.results.1.conditionalOrdinaryGift.grossPer10Qaly":2762568.878263802,"diagnostics.shortHealthHorizon.healthOnly.results.1.conditionalOrdinaryGift.bayDonorPer10Qaly":2528667.1654588585,"diagnostics.shortHealthHorizon.healthOnly.results.1.conditionalOrdinaryGift.sfDonorPer10Qaly":120111690.35929577,"diagnostics.shortHealthHorizon.healthOnly.results.2.conditionalOrdinaryGift.donorPer10Qaly":192209.75459711812,"diagnostics.shortHealthHorizon.healthOnly.results.2.conditionalOrdinaryGift.grossPer10Qaly":249872.68097625356,"diagnostics.shortHealthHorizon.healthOnly.results.2.conditionalOrdinaryGift.bayDonorPer10Qaly":194151.26726981628,"diagnostics.shortHealthHorizon.healthOnly.results.2.conditionalOrdinaryGift.sfDonorPer10Qaly":3844195.0919423625,"diagnostics.shortHealthHorizon.rows.0.donorPer10HealthyYearEquivalent":90967853.01342633,"diagnostics.shortHealthHorizon.rows.0.bayDonorPer10HealthyYearEquivalent":107021003.54520746,"diagnostics.shortHealthHorizon.rows.0.sfDonorPer10HealthyYearEquivalent":null,"diagnostics.shortHealthHorizon.rows.1.donorPer10HealthyYearEquivalent":2381863.91836413,"diagnostics.shortHealthHorizon.rows.1.bayDonorPer10HealthyYearEquivalent":2507225.1772254,"diagnostics.shortHealthHorizon.rows.1.sfDonorPer10HealthyYearEquivalent":119093195.9182065,"diagnostics.shortHealthHorizon.rows.2.donorPer10HealthyYearEquivalent":182956.7966758232,"diagnostics.shortHealthHorizon.rows.2.bayDonorPer10HealthyYearEquivalent":184804.84512709413,"diagnostics.shortHealthHorizon.rows.2.sfDonorPer10HealthyYearEquivalent":3659135.9335164637,"diagnostics.shortHealthHorizon.noBenefit.donorPer10HealthyYearEquivalent":null,"diagnostics.shortHealthHorizon.conditionalOrdinaryGiftWeighted.donorPer10HealthyYearEquivalent":1559033.9683127706,"diagnostics.shortHealthHorizon.conditionalOrdinaryGiftWeighted.bayDonorPer10HealthyYearEquivalent":1595969.62965857,"diagnostics.shortHealthHorizon.conditionalOrdinaryGiftWeighted.sfDonorPer10HealthyYearEquivalent":38619668.21861048,"diagnostics.shortHealthHorizon.conditionalOrdinaryGiftWeighted.illustrativeGrossPer10HealthyYearEquivalent":1777298.7238765587},"explanation":"DALY is our one-year comparison unit. QALY-based health gains and income-welfare equivalents retain their original assumptions; they are not measured clinical DALYs."}}