{"modelVersion":"heppac-whole-gift-unique-naloxone-cohort-v2","verifiedMarginalFundingOffer":null,"interpretation":"Subjective whole-gift unique-naloxone-cohort model; recurrence correction and revised survival priors separately disclosed; cross-program overlap unresolved.","archive":{"modelVersion":"heppac-whole-org-v5","eventLinearBayUsdPerTenQalys":11112456.578235215},"diagnostics":{"recurrenceWithOldSevereMortalityBayUsdPerTenQalys":12849713.67318257,"recurrenceAndRevisedMortalityBayUsdPerTenQalys":8133469.09901944},"evaluated":{"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."}}