{"model":{"version":"mc-whole-gift-v1-2026-09-08","status":"Conditional research model; independently reviewed","organization":"Malaria Consortium","recipientBoundary":"UK charity1099776/company4785712, whole ordinary unrestricted gift. US affiliate giving is not silently treated as identical allocation.","method":"Representative SMC-equivalent core of whole gift, historical adjusted mortality benchmark, analyst finite survival conversion; noncore health unquantified","defaults":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"assumptions":{"allocation":".5 analyst marginal SMC-equivalent allocation, not audited. FY2025restrictedSMC expenditure44192/total69192=.638687 supports materialcore but is not unrestrictedmargin. Remaining50%healthunquantified; full gift charged. Core share also covers enabling expenditure only if its marginal equivalent health matches benchmark; no separate leverage bonus.","yield":"1 is representative historical opportunity yield conditional on core; no additional generic financing/efficacy/uptake haircut. Halfyield changes quality of core opportunity, not allocation again.","age":".8early/.2older harmonized provisional conversion prior, not measured SMC death-age mix. Older ages may include indirect benefits; actual eligible children do not establish native death mix. All-early and all-older sensitivities required.","timing":"2.5year gift-to-event delay for both groups; analyst pipeline approximation. Finite event-time survival curves match AMF/NI conventions, not sourced lifetables or automatic lifetimes.","harm":"Whole-gift present-value new harms only; shared scales with relativeYield, independent does not. Do not double-subtract source-covered drug harms. Harm amounts are scenario judgments, not observed rates.","geography":"Quantified overseas core directSF=0,directBay=0; unknown indirect and noncorelocal effects receive no credit.","resources":"Central full-resource/net-societal costs unknown. extraGrossResourcesUsd is an optional grossassociated-package stress, not a net incremental resource estimate.","funding":"No verified current unfunded campaign offer. FY2025 reserves above target and funded baseline matter; not proof every next dollar has zero health. Unrestricted gift may finance systems/Asia/fundraising rather than additionalSMC."},"financialAnchor":{"yearEnded":"2025-03-31","currency":"GBP thousands","restrictedSmcExpenditure":44192,"otherRestrictedExpenditure":18998,"unrestrictedExpenditure":6002,"totalExpenditure":69192,"unrestrictedClosingFunds":34288,"generalReserveTargetLow":21000,"generalReserveTargetHigh":28000},"sources":[{"id":"accounts","url":"https://www.malariaconsortium.org/assets/global/2024-2025-Trustees-Report.pdf","published":"2025-10-28","pages":"32,41,49","accessed":"2026-09-08","supports":"Fundscope, portfolio costs and reserves; not marginal allocation"},{"id":"faq","url":"https://www.malariaconsortium.org/as-an-individual-support-us/donation-faqs","date":"undated","accessed":"2026-09-08","supports":"Unrestricted flexibility versus separate GiveWell-program restrictions"},{"id":"native","url":"https://www.givewell.org/impact-estimates","updated":"2026-08","accessed":"2026-09-08","supports":"2022–24opportunity average4000USD/modeledlife,7USD/fullcourse; not currentoffer"},{"id":"trial","url":"https://journals.plos.org/plosmedicine/article?id=10.1371/journal.pmed.1002175","published":"2016-11-22","accessed":"2026-09-08","supports":"Randomized morbidity effect and mortalitynull; not direct QALYs"},{"id":"delivery","url":"https://www.malariaconsortium.org/donate-to-malaria-consortium","date":"undated;2024deliveryfigures","accessed":"2026-09-08","supports":"Actual SMC and broader activities;illustrative donation outputs not marginalquotes"}],"scenarios":[{"id":"central","overrides":{}},{"id":"favorable-joint","overrides":{"coreShare":0.8,"nativeUsdPerDeath":3000,"earlyShare":1,"delayYears":1}},{"id":"pessimistic-positive","overrides":{"coreShare":0.1,"nativeUsdPerDeath":6500,"earlyYears":3,"olderYears":3,"delayYears":5}},{"id":"half-yield","overrides":{"relativeYield":0.5}},{"id":"all-early","overrides":{"earlyShare":1}},{"id":"all-older","overrides":{"earlyShare":0}},{"id":"short-tail","overrides":{"earlyYears":3,"olderYears":3}},{"id":"zero-core","overrides":{"coreShare":0}},{"id":"zero-yield","overrides":{"relativeYield":0}},{"id":"zero-yield-shared-harm","overrides":{"relativeYield":0,"sharedHarmPv":0.1}},{"id":"zero-yield-independent-harm","overrides":{"relativeYield":0,"independentHarmPv":0.1}},{"id":"gross-resource-double","overrides":{"extraGrossResourcesUsd":10000}}]},"evaluated":[{"id":"central","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":1.25,"globalQalys":18.195425951745946,"usdPer10GlobalQalys":5495.886728082036,"grossAssociatedUsdPer10Qalys":5495.886728082036,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"favorable-joint","inputs":{"giftUsd":10000,"coreShare":0.8,"nativeUsdPerDeath":3000,"relativeYield":1,"earlyShare":1,"delayYears":1,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":16.560845574715913,"deaths":2.6666666666666665,"globalQalys":44.1622548659091,"usdPer10GlobalQalys":2264.3771316395046,"grossAssociatedUsdPer10Qalys":2264.3771316395046,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"pessimistic-positive","inputs":{"giftUsd":10000,"coreShare":0.1,"nativeUsdPerDeath":6500,"relativeYield":1,"earlyShare":0.8,"delayYears":5,"discountRate":0.03,"earlyYears":3,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":3,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":2.0436718385913304,"deaths":0.15384615384615385,"globalQalys":0.3144110520909739,"usdPer10GlobalQalys":318054.9771865694,"grossAssociatedUsdPer10Qalys":318054.9771865694,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"half-yield","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":0.5,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0.625,"globalQalys":9.097712975872973,"usdPer10GlobalQalys":10991.773456164072,"grossAssociatedUsdPer10Qalys":10991.773456164072,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"all-early","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":1,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":15.84260778245161,"deaths":1.25,"globalQalys":19.803259728064514,"usdPer10GlobalQalys":5049.673708934058,"grossAssociatedUsdPer10Qalys":5049.673708934058,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"all-older","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":9.41127267717735,"deaths":1.25,"globalQalys":11.764090846471687,"usdPer10GlobalQalys":8500.444386655874,"grossAssociatedUsdPer10Qalys":8500.444386655874,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"short-tail","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":3,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":3,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":2.2004131021061872,"deaths":1.25,"globalQalys":2.750516377632734,"usdPer10GlobalQalys":36356.809511552965,"grossAssociatedUsdPer10Qalys":36356.809511552965,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-core","inputs":{"giftUsd":10000,"coreShare":0,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield-shared-harm","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0.1,"independentHarmPv":0,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":0,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"zero-yield-independent-harm","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":0,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0.1,"extraGrossResourcesUsd":0},"qPerDeath":14.556340761396758,"deaths":0,"globalQalys":-0.1,"usdPer10GlobalQalys":null,"grossAssociatedUsdPer10Qalys":null,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null},{"id":"gross-resource-double","inputs":{"giftUsd":10000,"coreShare":0.5,"nativeUsdPerDeath":4000,"relativeYield":1,"earlyShare":0.8,"delayYears":2.5,"discountRate":0.03,"earlyYears":40,"earlyAnnualSurvival":0.99,"earlyUtility":0.85,"olderYears":20,"olderAnnualSurvival":0.98,"olderUtility":0.8,"sharedHarmPv":0,"independentHarmPv":0,"extraGrossResourcesUsd":10000},"qPerDeath":14.556340761396758,"deaths":1.25,"globalQalys":18.195425951745946,"usdPer10GlobalQalys":5495.886728082036,"grossAssociatedUsdPer10Qalys":10991.773456164072,"fullResourceUsdPer10Qalys":null,"sfQalys":0,"bayQalys":0,"usdPer10SfQalys":null,"usdPer10BayQalys":null}]}