{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"evaluated":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00021612590438199226,"harmQ":0.0000045,"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"bayCostPer10":52503549.33418341},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.03805595246379926,"harmQ":0.0001,"allQ":0.03795595246379926,"bayQ":0.03605815484060929,"bayCostPer10":277329.7758635679},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.3445952602437593,"harmQ":0.00021,"allQ":0.3443852602437593,"bayQ":0.3374975550388841,"bayCostPer10":29629.844277976677},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00004322518087639846,"harmQ":9.000000000000002e-7,"allQ":0.00004232518087639846,"bayQ":0.00003809266278875862,"bayCostPer10":262517746.67091697},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0076111904927598515,"harmQ":0.00002,"allQ":0.007591190492759851,"bayQ":0.007211630968121859,"bayCostPer10":1386648.8793178394},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.06891905204875184,"harmQ":0.000042,"allQ":0.06887705204875184,"bayQ":0.0674995110077768,"bayCostPer10":148149.22138988343}],"allQ":0.01351529391759723,"bayQ":0.013101904653691494,"allCostPer10":739902.5179156307,"bayCostPer10":763247.8074233638,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":2113122.333896346,"subjectiveMassBelow1m":0.22499999999999998,"subjectiveMassBelow100k":0.035,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"diagnostics":{"base":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00021612590438199226,"harmQ":0.0000045,"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"bayCostPer10":52503549.33418341},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.03805595246379926,"harmQ":0.0001,"allQ":0.03795595246379926,"bayQ":0.03605815484060929,"bayCostPer10":277329.7758635679},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.3445952602437593,"harmQ":0.00021,"allQ":0.3443852602437593,"bayQ":0.3374975550388841,"bayCostPer10":29629.844277976677},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00004322518087639846,"harmQ":9.000000000000002e-7,"allQ":0.00004232518087639846,"bayQ":0.00003809266278875862,"bayCostPer10":262517746.67091697},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0076111904927598515,"harmQ":0.00002,"allQ":0.007591190492759851,"bayQ":0.007211630968121859,"bayCostPer10":1386648.8793178394},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.06891905204875184,"harmQ":0.000042,"allQ":0.06887705204875184,"bayQ":0.0674995110077768,"bayCostPer10":148149.22138988343}],"allQ":0.01351529391759723,"bayQ":0.013101904653691494,"allCostPer10":739902.5179156307,"bayCostPer10":763247.8074233638,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":2113122.333896346,"subjectiveMassBelow1m":0.22499999999999998,"subjectiveMassBelow100k":0.035,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"halfFunding":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.1,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.35,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.000625,"allQ":-0.000625,"bayQ":-0.00059375,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.1,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.05625,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000054031476095498066,"harmQ":0.000001125,"allQ":0.000052906476095498066,"bayQ":0.00004761582848594826,"bayCostPer10":210014197.33673364},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.35,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":5.25,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.08614881506093983,"harmQ":0.0000525,"allQ":0.08609631506093983,"bayQ":0.08437438875972103,"bayCostPer10":118519.37711190671},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00025,"allQ":-0.00025,"bayQ":-0.0002375,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.1,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.022500000000000003,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00002161259043819923,"harmQ":4.500000000000001e-7,"allQ":0.00002116259043819923,"bayQ":0.00001904633139437931,"bayCostPer10":525035493.34183395},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0038055952463799257,"harmQ":0.00001,"allQ":0.0037955952463799257,"bayQ":0.0036058154840609294,"bayCostPer10":2773297.758635679},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.35,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":2.0999999999999996,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.03445952602437592,"harmQ":0.000021,"allQ":0.03443852602437592,"bayQ":0.0337497555038884,"bayCostPer10":296298.44277976686}],"allQ":0.006757646958798615,"bayQ":0.006550952326845747,"allCostPer10":1479805.0358312614,"bayCostPer10":1526495.6148467276,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.25,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":4226244.667792692,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.010000000000000002,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"quarterFunding":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.000625,"allQ":-0.000625,"bayQ":-0.00059375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.05,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.05625,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000054031476095498066,"harmQ":0.000001125,"allQ":0.000052906476095498066,"bayQ":0.00004761582848594826,"bayCostPer10":210014197.33673364},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.175,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":5.25,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.08614881506093983,"harmQ":0.0000525,"allQ":0.08609631506093983,"bayQ":0.08437438875972103,"bayCostPer10":118519.37711190671},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":0.625,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":0.625,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0003125,"allQ":-0.0003125,"bayQ":-0.000296875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.05,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.028125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000027015738047749033,"harmQ":5.625e-7,"allQ":0.000026453238047749033,"bayQ":0.00002380791424297413,"bayCostPer10":420028394.6734673},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0.625,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0047569940579749075,"harmQ":0.0000125,"allQ":0.004744494057974907,"bayQ":0.0045072693550761616,"bayCostPer10":2218638.206908543},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.175,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":2.625,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.04307440753046991,"harmQ":0.00002625,"allQ":0.043048157530469915,"bayQ":0.042187194379860515,"bayCostPer10":237038.75422381342},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":0.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":0.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.000125,"allQ":-0.000125,"bayQ":-0.00011875,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.05,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.011250000000000001,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000010806295219099615,"harmQ":2.2500000000000004e-7,"allQ":0.000010581295219099615,"bayQ":0.000009523165697189654,"bayCostPer10":1050070986.6836679},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0019027976231899629,"harmQ":0.000005,"allQ":0.0018977976231899629,"bayQ":0.0018029077420304647,"bayCostPer10":5546595.517271358},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.175,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":1.0499999999999998,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.01722976301218796,"harmQ":0.0000105,"allQ":0.01721926301218796,"bayQ":0.0168748777519442,"bayCostPer10":592596.8855595337}],"allQ":0.0033788234793993076,"bayQ":0.0032754761634228736,"allCostPer10":2959610.071662523,"bayCostPer10":3052991.229693455,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.125,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0.625,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0047569940579749075,"harmQ":0.0000125,"allQ":0.004744494057974907,"bayQ":0.0045072693550761616,"bayCostPer10":2218638.206908543},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":8452489.335585384,"subjectiveMassBelow1m":0.05,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"halfPacks":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":375,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":1500,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.000625,"allQ":-0.000625,"bayQ":-0.00059375,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":375,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.05625,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000054031476095498066,"harmQ":0.000001125,"allQ":0.000052906476095498066,"bayQ":0.00004761582848594826,"bayCostPer10":210014197.33673364},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":1500,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":5.25,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.08614881506093983,"harmQ":0.0000525,"allQ":0.08609631506093983,"bayQ":0.08437438875972103,"bayCostPer10":118519.37711190671},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00025,"allQ":-0.00025,"bayQ":-0.0002375,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":375,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.022500000000000003,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00002161259043819923,"harmQ":4.500000000000001e-7,"allQ":0.00002116259043819923,"bayQ":0.00001904633139437931,"bayCostPer10":525035493.34183395},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0038055952463799257,"harmQ":0.00001,"allQ":0.0037955952463799257,"bayQ":0.0036058154840609294,"bayCostPer10":2773297.758635679},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":1500,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":2.0999999999999996,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.03445952602437592,"harmQ":0.000021,"allQ":0.03443852602437592,"bayQ":0.0337497555038884,"bayCostPer10":296298.44277976686}],"allQ":0.006757646958798615,"bayQ":0.006550952326845747,"allCostPer10":1479805.0358312614,"bayCostPer10":1526495.6148467276,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":750,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":4226244.667792692,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.010000000000000002,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"doubleRepeats":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":10,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":6,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.000625,"allQ":-0.000625,"bayQ":-0.00059375,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":10,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.05625,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.000054031476095498066,"harmQ":0.000001125,"allQ":0.000052906476095498066,"bayQ":0.00004761582848594826,"bayCostPer10":210014197.33673364},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":6,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":5.25,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.08614881506093983,"harmQ":0.0000525,"allQ":0.08609631506093983,"bayQ":0.08437438875972103,"bayCostPer10":118519.37711190671},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00025,"allQ":-0.00025,"bayQ":-0.0002375,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":10,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":11.25,"additionalPeople":0.022500000000000003,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00002161259043819923,"harmQ":4.500000000000001e-7,"allQ":0.00002116259043819923,"bayQ":0.00001904633139437931,"bayCostPer10":525035493.34183395},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":0.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0038055952463799257,"harmQ":0.00001,"allQ":0.0037955952463799257,"bayQ":0.0036058154840609294,"bayCostPer10":2773297.758635679},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":6,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":300,"additionalPeople":2.0999999999999996,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.03445952602437592,"harmQ":0.000021,"allQ":0.03443852602437592,"bayQ":0.0337497555038884,"bayCostPer10":296298.44277976686}],"allQ":0.006757646958798615,"bayQ":0.006550952326845747,"allCostPer10":1479805.0358312614,"bayCostPer10":1526495.6148467276,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":6,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":100,"additionalPeople":1.25,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.009513988115949815,"harmQ":0.000025,"allQ":0.009488988115949814,"bayQ":0.009014538710152323,"bayCostPer10":1109319.1034542716},"favorableShareOfSignedQ":0.6568653856801447,"withoutFavorableBayCostPer10":4226244.667792692,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.010000000000000002,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"halfHazardGain":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.00025,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00011471979112354092,"postSupportSurvivalYears":0.0006856513474016909,"survivalGap":0.00022623763303486477,"qPerPerson":0.00048022268311513904,"grossQ":0.00010805010370090628,"harmQ":0.0000045,"allQ":0.00010355010370090628,"bayQ":0.00009319509333081566,"bayCostPer10":107301786.42026667},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0.01901872011751082,"harmQ":0.0001,"allQ":0.01891872011751082,"bayQ":0.01797278411163528,"bayCostPer10":556396.8241028482},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.008196666684510608,"grossQ":0.17213000037472276,"harmQ":0.00021,"allQ":0.17192000037472277,"bayQ":0.1684816003672283,"bayCostPer10":59353.66222901287},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.00025,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00011471979112354092,"postSupportSurvivalYears":0.0006856513474016909,"survivalGap":0.00022623763303486477,"qPerPerson":0.00048022268311513904,"grossQ":0.00005402505185045314,"harmQ":0.00000225,"allQ":0.00005177505185045314,"bayQ":0.00004659754666540783,"bayCostPer10":214603572.84053335},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0.00950936005875541,"harmQ":0.00005,"allQ":0.00945936005875541,"bayQ":0.00898639205581764,"bayCostPer10":1112793.6482056964},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.008196666684510608,"grossQ":0.08606500018736138,"harmQ":0.000105,"allQ":0.08596000018736139,"bayQ":0.08424080018361416,"bayCostPer10":118707.32445802575},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.00025,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00011471979112354092,"postSupportSurvivalYears":0.0006856513474016909,"survivalGap":0.00022623763303486477,"qPerPerson":0.00048022268311513904,"grossQ":0.00002161002074018126,"harmQ":9.000000000000002e-7,"allQ":0.000020710020740181257,"bayQ":0.00001863901866616313,"bayCostPer10":536508932.1013334},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0.003803744023502164,"harmQ":0.00002,"allQ":0.003783744023502164,"bayQ":0.003594556822327056,"bayCostPer10":2781984.120514241},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.008196666684510608,"grossQ":0.03442600007494455,"harmQ":0.000042,"allQ":0.03438400007494455,"bayQ":0.033696320073445654,"bayCostPer10":296768.3111450644}],"allQ":0.006679158935115553,"bayQ":0.006476191683117563,"allCostPer10":1497194.4966641215,"bayCostPer10":1544117.3592913356,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.001,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0004681752461723754,"postSupportSurvivalYears":0.005383738636138646,"survivalGap":0.0009328601722536911,"qPerPerson":0.003803744023502164,"grossQ":0.00950936005875541,"harmQ":0.00005,"allQ":0.00945936005875541,"bayQ":0.00898639205581764,"bayCostPer10":1112793.6482056964},"favorableShareOfSignedQ":0.6633961778129678,"withoutFavorableBayCostPer10":4357976.334896419,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0.010000000000000002,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"horizon1":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":1,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0,"survivalGap":0.00045253183254845286,"qPerPerson":0.0001376750975899954,"grossQ":0.00003097689695774897,"harmQ":0.0000045,"allQ":0.00002647689695774897,"bayQ":0.00002382920726197407,"bayCostPer10":419653070.7069596},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0.0030441454268379524,"harmQ":0.0001,"allQ":0.0029441454268379526,"bayQ":0.002796938155496055,"bayCostPer10":3575338.2606439632},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":1,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0,"survivalGap":0.0037370443856705737,"qPerPerson":0.0013121918204388348,"grossQ":0.027556028229215532,"harmQ":0.00021,"allQ":0.027346028229215533,"bayQ":0.02679910766463122,"bayCostPer10":373146.75268825254},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":1,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0,"survivalGap":0.00045253183254845286,"qPerPerson":0.0001376750975899954,"grossQ":0.000015488448478874485,"harmQ":0.00000225,"allQ":0.000013238448478874484,"bayQ":0.000011914603630987036,"bayCostPer10":839306141.4139192},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0.0015220727134189762,"harmQ":0.00005,"allQ":0.0014720727134189763,"bayQ":0.0013984690777480275,"bayCostPer10":7150676.5212879265},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":1,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0,"survivalGap":0.0037370443856705737,"qPerPerson":0.0013121918204388348,"grossQ":0.013778014114607766,"harmQ":0.000105,"allQ":0.013673014114607767,"bayQ":0.01339955383231561,"bayCostPer10":746293.5053765051},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":1,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0,"survivalGap":0.00045253183254845286,"qPerPerson":0.0001376750975899954,"grossQ":0.000006195379391549794,"harmQ":9.000000000000002e-7,"allQ":0.000005295379391549794,"bayQ":0.000004765841452394815,"bayCostPer10":2098265353.5347977},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0.0006088290853675905,"harmQ":0.00002,"allQ":0.0005888290853675904,"bayQ":0.0005593876310992108,"bayCostPer10":17876691.30321982},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":1,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0,"survivalGap":0.0037370443856705737,"qPerPerson":0.0013121918204388348,"grossQ":0.0055112056458431055,"harmQ":0.000042,"allQ":0.005469205645843105,"bayQ":0.005359821532926243,"bayCostPer10":1865733.7634412632}],"allQ":0.0009479029052565253,"bayQ":0.0009212924394145644,"allCostPer10":10549603.70365545,"bayCostPer10":10854316.796905989,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":1,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0,"survivalGap":0.0018666536712652615,"qPerPerson":0.0006088290853675905,"grossQ":0.0015220727134189762,"harmQ":0.00005,"allQ":0.0014720727134189763,"bayQ":0.0013984690777480275,"bayCostPer10":7150676.5212879265},"favorableShareOfSignedQ":0.7417593113890617,"withoutFavorableBayCostPer10":39930194.627834186,"subjectiveMassBelow1m":0.035,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"horizon2":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":2,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.0004120806995268611,"survivalGap":0.00045253183254845286,"qPerPerson":0.0003849235173061121,"grossQ":0.00008660779139387522,"harmQ":0.0000045,"allQ":0.00008210779139387522,"bayQ":0.0000738970122544877,"bayCostPer10":135323468.36380666},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0.008650367717467168,"harmQ":0.0001,"allQ":0.008550367717467169,"bayQ":0.00812284933159381,"bayCostPer10":1231095.098748787},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":2,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.0034534363833117407,"survivalGap":0.0037370443856705737,"qPerPerson":0.0037295972887570533,"grossQ":0.07832154306389812,"harmQ":0.00021,"allQ":0.07811154306389811,"bayQ":0.07654931220262015,"bayCostPer10":130634.74657395703},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":2,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.0004120806995268611,"survivalGap":0.00045253183254845286,"qPerPerson":0.0003849235173061121,"grossQ":0.00004330389569693761,"harmQ":0.00000225,"allQ":0.00004105389569693761,"bayQ":0.00003694850612724385,"bayCostPer10":270646936.72761333},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0.004325183858733584,"harmQ":0.00005,"allQ":0.004275183858733584,"bayQ":0.004061424665796905,"bayCostPer10":2462190.197497574},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":2,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.0034534363833117407,"survivalGap":0.0037370443856705737,"qPerPerson":0.0037295972887570533,"grossQ":0.03916077153194906,"harmQ":0.000105,"allQ":0.03905577153194906,"bayQ":0.038274656101310076,"bayCostPer10":261269.49314791407},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":2,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.0004120806995268611,"survivalGap":0.00045253183254845286,"qPerPerson":0.0003849235173061121,"grossQ":0.000017321558278775045,"harmQ":9.000000000000002e-7,"allQ":0.000016421558278775044,"bayQ":0.00001477940245089754,"bayCostPer10":676617341.8190334},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0.0017300735434934336,"harmQ":0.00002,"allQ":0.0017100735434934335,"bayQ":0.0016245698663187617,"bayCostPer10":6155475.4937439365},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":2,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.0034534363833117407,"survivalGap":0.0037370443856705737,"qPerPerson":0.0037295972887570533,"grossQ":0.01566430861277962,"harmQ":0.000042,"allQ":0.01562230861277962,"bayQ":0.015309862440524027,"bayCostPer10":653173.7328697853}],"allQ":0.0029628912268286414,"bayQ":0.0028740832461949823,"allCostPer10":3375081.7139188717,"bayCostPer10":3479370.3394774892,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":2,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.0017249914740397588,"survivalGap":0.0018666536712652615,"qPerPerson":0.0017300735434934336,"grossQ":0.004325183858733584,"harmQ":0.00005,"allQ":0.004275183858733584,"bayQ":0.004061424665796905,"bayCostPer10":2462190.197497574},"favorableShareOfSignedQ":0.679175686282257,"withoutFavorableBayCostPer10":10302840.7797411,"subjectiveMassBelow1m":0.05,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"horizon5":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"lean__funding_null","costId":"lean","deliveryId":"funding_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__access_null","costId":"lean","deliveryId":"access_null","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"lean__harm","costId":"lean","deliveryId":"harm","weight":0.020000000000000004,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"lean__cautious","costId":"lean","deliveryId":"cautious","weight":0.04000000000000001,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00021612590438199226,"harmQ":0.0000045,"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"bayCostPer10":52503549.33418341},{"id":"lean__central","costId":"lean","deliveryId":"central","weight":0.05,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0.022478056953374872,"harmQ":0.0001,"allQ":0.022378056953374872,"bayQ":0.021259154105706127,"bayCostPer10":470385.6019048246},{"id":"lean__favorable","costId":"lean","deliveryId":"favorable","weight":0.010000000000000002,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":5,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.011971301467653983,"survivalGap":0.0037370443856705737,"qPerPerson":0.009692102847796622,"grossQ":0.20353415980372908,"harmQ":0.00021,"allQ":0.2033241598037291,"bayQ":0.1992576766076545,"bayCostPer10":50186.27221921471},{"id":"central_cost__funding_null","costId":"central_cost","deliveryId":"funding_null","weight":0.1,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__access_null","costId":"central_cost","deliveryId":"access_null","weight":0.1,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"central_cost__harm","costId":"central_cost","deliveryId":"harm","weight":0.05,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"central_cost__cautious","costId":"central_cost","deliveryId":"cautious","weight":0.1,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0.011239028476687436,"harmQ":0.00005,"allQ":0.011189028476687436,"bayQ":0.010629577052853063,"bayCostPer10":940771.2038096492},{"id":"central_cost__favorable","costId":"central_cost","deliveryId":"favorable","weight":0.025,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":5,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.011971301467653983,"survivalGap":0.0037370443856705737,"qPerPerson":0.009692102847796622,"grossQ":0.10176707990186454,"harmQ":0.000105,"allQ":0.10166207990186454,"bayQ":0.09962883830382725,"bayCostPer10":100372.54443842942},{"id":"high_cost__funding_null","costId":"high_cost","deliveryId":"funding_null","weight":0.06,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__access_null","costId":"high_cost","deliveryId":"access_null","weight":0.06,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"high_cost__harm","costId":"high_cost","deliveryId":"harm","weight":0.03,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"high_cost__cautious","costId":"high_cost","deliveryId":"cautious","weight":0.06,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00004322518087639846,"harmQ":9.000000000000002e-7,"allQ":0.00004232518087639846,"bayQ":0.00003809266278875862,"bayCostPer10":262517746.67091697},{"id":"high_cost__central","costId":"high_cost","deliveryId":"central","weight":0.075,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0.004495611390674974,"harmQ":0.00002,"allQ":0.004475611390674974,"bayQ":0.004251830821141225,"bayCostPer10":2351928.0095241233},{"id":"high_cost__favorable","costId":"high_cost","deliveryId":"favorable","weight":0.015,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":5,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.011971301467653983,"survivalGap":0.0037370443856705737,"qPerPerson":0.009692102847796622,"grossQ":0.04070683196074581,"harmQ":0.000042,"allQ":0.04066483196074581,"bayQ":0.03985153532153089,"bayCostPer10":250931.3610960736}],"allQ":0.007932054178797351,"bayQ":0.007689915159994988,"allCostPer10":1260707.4755906658,"bayCostPer10":1300404.4637608873,"centralScenario":{"id":"central_cost__central","costId":"central_cost","deliveryId":"central","weight":0.125,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":5,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.005979665085088283,"survivalGap":0.0018666536712652615,"qPerPerson":0.004495611390674974,"grossQ":0.011239028476687436,"harmQ":0.00005,"allQ":0.011189028476687436,"bayQ":0.010629577052853063,"bayCostPer10":940771.2038096492},"favorableShareOfSignedQ":0.660744708853004,"withoutFavorableBayCostPer10":3641459.021600235,"subjectiveMassBelow1m":0.22499999999999998,"subjectiveMassBelow100k":0.010000000000000002,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"expense20000":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__funding_null","costId":"fixed","deliveryId":"funding_null","weight":0.2,"expense":20000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__access_null","costId":"fixed","deliveryId":"access_null","weight":0.2,"expense":20000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__harm","costId":"fixed","deliveryId":"harm","weight":0.1,"expense":20000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0025,"allQ":-0.0025,"bayQ":-0.002375,"bayCostPer10":null},{"id":"fixed__cautious","costId":"fixed","deliveryId":"cautious","weight":0.2,"expense":20000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00021612590438199226,"harmQ":0.0000045,"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"bayCostPer10":52503549.33418341},{"id":"fixed__central","costId":"fixed","deliveryId":"central","weight":0.25,"expense":20000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.03805595246379926,"harmQ":0.0001,"allQ":0.03795595246379926,"bayQ":0.03605815484060929,"bayCostPer10":277329.7758635679},{"id":"fixed__favorable","costId":"fixed","deliveryId":"favorable","weight":0.05,"expense":20000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":21,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.3445952602437593,"harmQ":0.00021,"allQ":0.3443852602437593,"bayQ":0.3374975550388841,"bayCostPer10":29629.844277976677}],"allQ":0.02650057630901418,"bayQ":0.02569000912488529,"allCostPer10":377350.28413697163,"bayCostPer10":389256.38178591547,"centralScenario":null,"favorableShareOfSignedQ":0.6568653856801445,"withoutFavorableBayCostPer10":1077692.3902871364,"subjectiveMassBelow1m":0.3,"subjectiveMassBelow100k":0.05,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"expense40000":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__funding_null","costId":"fixed","deliveryId":"funding_null","weight":0.2,"expense":40000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__access_null","costId":"fixed","deliveryId":"access_null","weight":0.2,"expense":40000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__harm","costId":"fixed","deliveryId":"harm","weight":0.1,"expense":40000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.00125,"allQ":-0.00125,"bayQ":-0.0011875,"bayCostPer10":null},{"id":"fixed__cautious","costId":"fixed","deliveryId":"cautious","weight":0.2,"expense":40000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.1125,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00010806295219099613,"harmQ":0.00000225,"allQ":0.00010581295219099613,"bayQ":0.00009523165697189652,"bayCostPer10":105007098.66836682},{"id":"fixed__central","costId":"fixed","deliveryId":"central","weight":0.25,"expense":40000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358},{"id":"fixed__favorable","costId":"fixed","deliveryId":"favorable","weight":0.05,"expense":40000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":10.5,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.17229763012187965,"harmQ":0.000105,"allQ":0.17219263012187966,"bayQ":0.16874877751944206,"bayCostPer10":59259.688555953355}],"allQ":0.01325028815450709,"bayQ":0.012845004562442645,"allCostPer10":754700.5682739433,"bayCostPer10":778512.7635718309,"centralScenario":null,"favorableShareOfSignedQ":0.6568653856801445,"withoutFavorableBayCostPer10":2155384.780574273,"subjectiveMassBelow1m":0.3,"subjectiveMassBelow100k":0.05,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"expense100000":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__funding_null","costId":"fixed","deliveryId":"funding_null","weight":0.2,"expense":100000,"inputs":{"id":"funding_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":0,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__access_null","costId":"fixed","deliveryId":"access_null","weight":0.2,"expense":100000,"inputs":{"id":"access_null","weight":0.2,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"fixed__harm","costId":"fixed","deliveryId":"harm","weight":0.1,"expense":100000,"inputs":{"id":"harm","weight":0.1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.0005},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0,"postSupportSurvivalYears":0,"survivalGap":0,"qPerPerson":0,"grossQ":0,"harmQ":0.0005,"allQ":-0.0005,"bayQ":-0.000475,"bayCostPer10":null},{"id":"fixed__cautious","costId":"fixed","deliveryId":"cautious","weight":0.2,"expense":100000,"inputs":{"id":"cautious","weight":0.2,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.045000000000000005,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00004322518087639846,"harmQ":9.000000000000002e-7,"allQ":0.00004232518087639846,"bayQ":0.00003809266278875862,"bayCostPer10":262517746.67091697},{"id":"fixed__central","costId":"fixed","deliveryId":"central","weight":0.25,"expense":100000,"inputs":{"id":"central","weight":0.25,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":1,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.0076111904927598515,"harmQ":0.00002,"allQ":0.007591190492759851,"bayQ":0.007211630968121859,"bayCostPer10":1386648.8793178394},{"id":"fixed__favorable","costId":"fixed","deliveryId":"favorable","weight":0.05,"expense":100000,"inputs":{"id":"favorable","weight":0.05,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.06891905204875184,"harmQ":0.000042,"allQ":0.06887705204875184,"bayQ":0.0674995110077768,"bayCostPer10":148149.22138988343}],"allQ":0.005300115261802835,"bayQ":0.005138001824977057,"allCostPer10":1886751.4206848587,"bayCostPer10":1946281.9089295776,"centralScenario":null,"favorableShareOfSignedQ":0.6568653856801444,"withoutFavorableBayCostPer10":5388461.9514356805,"subjectiveMassBelow1m":0.05,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"},"costVolumeDependenceIllustration":{"notEvaluatorEstimate":true,"pairs":[{"cost":20000,"world":"cautious","weight":0.2,"result":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__cautious","costId":"fixed","deliveryId":"cautious","weight":1,"expense":20000,"inputs":{"id":"cautious","weight":1,"packs":750,"ready":0.3,"repeats":5,"riskNetwork":0.5,"baseHazard":0.1,"hazardGain":0.0005,"postHazard":0.1,"horizon":5,"utility":0.6,"funding":0.2,"bay":0.9,"harm":0.00002},"riskPeople":22.5,"additionalPeople":0.225,"activeSurvivalYears":0.00022945849598332568,"postSupportSurvivalYears":0.001371474129068469,"survivalGap":0.00045253183254845286,"qPerPerson":0.0009605595750310767,"grossQ":0.00021612590438199226,"harmQ":0.0000045,"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"bayCostPer10":52503549.33418341}],"allQ":0.00021162590438199226,"bayQ":0.00019046331394379304,"allCostPer10":47253194.40076507,"bayCostPer10":52503549.33418341,"centralScenario":null,"favorableShareOfSignedQ":0,"withoutFavorableBayCostPer10":52503549.33418341,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"}},{"cost":40000,"world":"central","weight":0.5,"result":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__central","costId":"fixed","deliveryId":"central","weight":1,"expense":40000,"inputs":{"id":"central","weight":1,"packs":1500,"ready":0.5,"repeats":3,"riskNetwork":0.8,"baseHazard":0.07,"hazardGain":0.002,"postHazard":0.07,"horizon":10,"utility":0.65,"funding":0.5,"bay":0.95,"harm":0.00002},"riskPeople":200,"additionalPeople":2.5,"activeSurvivalYears":0.0009366601313347545,"postSupportSurvivalYears":0.010772863703680401,"survivalGap":0.0018666536712652615,"qPerPerson":0.0076111904927598515,"grossQ":0.01902797623189963,"harmQ":0.00005,"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"bayCostPer10":554659.5517271358}],"allQ":0.01897797623189963,"bayQ":0.018029077420304646,"allCostPer10":526926.574140779,"bayCostPer10":554659.5517271358,"centralScenario":null,"favorableShareOfSignedQ":0,"withoutFavorableBayCostPer10":554659.5517271358,"subjectiveMassBelow1m":1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"}},{"cost":100000,"world":"favorable","weight":0.3,"result":{"modelVersion":"hope-pacifica-depth-v2-unchanged-priors","anchors":{"ein":"99-2104067","observedAnnualExpense":null,"observedAnnualUniqueRiskPeople":null,"observedAnnualRescues":null,"cumulativeNarcanClaims":[6000],"listedSites":9,"countyGrantMaximum":10000,"grantEnd":"2026-06-30","reviewDate":"2026-09-11"},"gift":1000,"rows":[{"id":"fixed__favorable","costId":"fixed","deliveryId":"favorable","weight":1,"expense":100000,"inputs":{"id":"favorable","weight":1,"packs":3000,"ready":0.8,"repeats":3,"riskNetwork":0.75,"baseHazard":0.07,"hazardGain":0.004,"postHazard":0.07,"horizon":10,"utility":0.7,"funding":0.7,"bay":0.98,"harm":0.00001},"riskPeople":600,"additionalPeople":4.199999999999999,"activeSurvivalYears":0.00187455974348405,"postSupportSurvivalYears":0.021567294694866925,"survivalGap":0.0037370443856705737,"qPerPerson":0.01640929810684568,"grossQ":0.06891905204875184,"harmQ":0.000042,"allQ":0.06887705204875184,"bayQ":0.0674995110077768,"bayCostPer10":148149.22138988343}],"allQ":0.06887705204875184,"bayQ":0.0674995110077768,"allCostPer10":145186.23696208576,"bayCostPer10":148149.22138988343,"centralScenario":null,"favorableShareOfSignedQ":1,"withoutFavorableBayCostPer10":null,"subjectiveMassBelow1m":1,"subjectiveMassBelow100k":0,"verifiedMarginalCostPer10":null,"completeResourceCostPer10":null,"currentEvidence":{"reviewDate":"2026-09-11","listedSites":9,"cumulativeClaimLowerBound":6000,"annualExpense":null,"annualUniqueRiskPeople":null,"annualRescues":null,"currentMarginalOffer":null},"basis":"Clinical/cost/funding priors unchanged; current operations and public alternative evidence refreshed"}}]},"centralTemporal":{"activeDiscountedSurvivalYears":0.0009366601313347545,"postSupportDiscountedSurvivalYears":0.010772863703680401,"postSupportShareOfGrossSurvival":0.9200086916827611,"notContinuingProgramEffect":true},"centralThresholds":[{"pricePer10":1000000,"requiredAnnualRiskPeople":110.93191034542716,"requiredFundingResponse":0.2773297758635679,"currentAnnualRiskPeoplePrior":200},{"pricePer10":100000,"requiredAnnualRiskPeople":1109.3191034542717,"requiredFundingResponse":2.773297758635679,"currentAnnualRiskPeoplePrior":200}]},"sources":[{"publisher":"HOPE","title":"Current native Narcan locations page","url":"https://www.hope4change650.org/narcan-locations-information","published":"Undated current page","retrieved":"2026-09-11","sourceType":"Primary native HTML; nine listed locations, over 6000 cumulative undefined units; not annual recipients"},{"publisher":"San Mateo County Health","title":"Naloxone Stand Box FAQ","url":"https://www.smchealth.org/sites/main/files/file-attachments/help_expand_access_to_naloxone_in_san_mateo_county_faq.pdf?1759531506=","published":"Undated current PDF","retrieved":"2026-09-11","sourceType":"Primary full PDF text; free hardware/shipping, restocking and monthly-report duties, eligibility/prioritization"},{"publisher":"San Mateo County Health","title":"Overdose Prevention Coalition current access page","url":"https://www.smchealth.org/post/san-mateo-county-overdose-prevention-coalition","published":"Page originally 2024-09-10; includes 2026 updates, not all content dated 2024","retrieved":"2026-09-11","sourceType":"Primary current service page"},{"publisher":"San Mateo County Health","title":"County stand-box program launch","url":"https://www.smchealth.org/post/overdose-prevention-coalition-launches-naloxone-program-expands-free-access-county","published":"2026-01-29; February 2026 newsletter","retrieved":"2026-09-11","sourceType":"Primary current alternative"},{"publisher":"IRS","title":"EO filing requirement codes","url":"https://www.irs.gov/irm/part3/irm_03-013-012","published":"Current manual; subsection dated 2022-01-01","retrieved":"2026-09-11","sourceType":"Primary administrative rules: code 02 may be used when receipts unknown; not audited budget"},{"publisher":"CDC / MMWR","title":"8 mg versus 4 mg naloxone comparison","url":"https://www.cdc.gov/mmwr/volumes/73/wr/mm7305a4.htm","published":"2024-02-08","retrieved":"2026-09-11","sourceType":"Primary nonrandomized comparison; no survival advantage, more withdrawal at 8 mg; not HOPE harm rate"},{"publisher":"HOPE","title":"Official homepage and five listed access locations","url":"https://www.hope4change650.org/","published":"Undated; accessed 2026-09-11","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Freshly fetched V2 on 2026-09-11; no annual financial or clinical outcome observation supplied"},{"publisher":"HOPE","title":"Mission and legal-status description","url":"https://www.hope4change650.org/about","published":"Undated; accessed 2026-09-11","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Freshly fetched V2 on 2026-09-11; no annual financial or clinical outcome observation supplied"},{"publisher":"HOPE","title":"Newsletter issue index; issue contents not retrieved","url":"https://www.hope4change650.org/hope-highlights-newsletter","published":"Lists December 2025 and April 9, 2026 issues; page undated","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Freshly fetched V2 on 2026-09-11; no annual financial or clinical outcome observation supplied"},{"publisher":"County of San Mateo","title":"Adopted Measure K agreement item 25-734","url":"https://sanmateocounty.legistar.com/LegislationDetail.aspx?FullText=1&GUID=CDE2FD32-C53E-4466-A63B-8423077CEAAC&ID=7523215&Options=&Search=","published":"Adopted 2025-08-26","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"County of San Mateo","title":"Original HOPE grant agreement and risk assessment","url":"https://sanmateocounty.legistar.com/View.ashx?GUID=5FEEA3C1-A530-4DBF-9526-717613ED8645&ID=14759669&M=F","published":"Agreement term 2025-08-26 to 2026-06-30; reused inspected original","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"ProPublica, IRS-derived data","title":"HOPE identity record, EIN 99-2104067; not an original annual return","url":"https://projects.propublica.org/nonprofits/api/v2/organizations/992104067.json","published":"Record publication date unknown; reused prior identity check","retrieved":"2026-09-11","sourceType":"Secondary delivery of IRS identity data","accessStatus":"Freshly fetched V2 on 2026-09-11; no annual financial or clinical outcome observation supplied"},{"publisher":"DHCS","title":"Naloxone Distribution Project","url":"https://www.dhcs.ca.gov/individuals/naloxone-distribution-project/","published":"Undated; accessed 2026-09-11","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"DHCS","title":"NDP FAQ: free supply, two-device units and alternatives","url":"https://www.dhcs.ca.gov/individuals/naloxone-distribution-project/ndp-frequently-asked-questions/","published":"Current FAQ; April 2026 product change stated","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Freshly fetched V2 on 2026-09-11; no annual financial or clinical outcome observation supplied"},{"publisher":"Walley et al., BMJ","title":"Overdose education and naloxone: interrupted time series","url":"https://www.bmj.com/content/346/bmj.f174","published":"2013-01-31","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"HEALing Communities investigators, NEJM","title":"Community-Based Cluster-Randomized Trial to Reduce Opioid Overdose Deaths","url":"https://www.nejm.org/doi/full/10.1056/NEJMoa2401177","published":"2024","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"HEALing Communities investigators","title":"Randomized overdose education and naloxone distribution analysis","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC11628717/","published":"2024","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"Larochelle et al.","title":"Historical overdose-survivor mortality cohort","url":"https://pubmed.ncbi.nlm.nih.gov/29913516/","published":"2018","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"},{"publisher":"Olfson et al.","title":"Causes of death after nonfatal opioid overdose","url":"https://pubmed.ncbi.nlm.nih.gov/29926090/","published":"2018","retrieved":"2026-09-11","sourceType":"Primary","accessStatus":"Inherited accepted evidence unless refreshed explicitly in V2 narrative; prior retrieval remains separate"}],"verifiedMarginalFundingOffer":null,"historicalEndpoint":"/api/hope-pacifica-model"}