{"modelVersion":"miraclefeet-v5-explicit-prior-finite-qaly","verifiedMarginalFundingOffer":null,"interpretation":"International whole-gift explicit-prior model; no direct Bay or San Francisco benefit credited.","evaluated":{"inputs":{"modelVersion":"miraclefeet-v5-explicit-prior-finite-qaly","giftUsd":100000,"fy2025CashExpenseUsd":10125979,"fy2025AccrualExpenseUsd":9958705,"fy2025EndNetAssetsUsd":16740144,"fy2025NewChildrenEnrolled":17846,"reportedWholeOrganizationCostPerNewEnrollmentUsd":567,"giveWellSupportedEnrollments":9785,"giveWellDurableCounterfactualCorrections":3681,"giveWellGrantSpecificDurableCounterfactualShare":0.3761880429228411,"qalyBridgeStatus":"modeled explicit prior from disability-weight proxies; not observed or validated QALYs","verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourceCostPer10Qaly":null,"bayDirectHealthShare":0,"sfDirectHealthShare":0},"scenarios":[{"name":"independentHarm","weight":0.05,"currentGiftTransferFrom2023Grant":0.2,"durableCounterfactualSharePerEnrollmentEquivalent":0.15,"annualUtilityGainPrior":0,"finiteBenefitYears":1,"annualSurvival":1,"discountRate":0.03,"oneTimeTreatmentBurdenQaly":0.05,"grossResourceMultiplierPrior":2.5,"steadyStateEnrollmentEquivalents":176.3668430335097,"transferredEnrollmentEquivalents":35.27336860670194,"additionalDurableCorrections":5.291005291005291,"finiteGrossUtilityQalyPerDurableCorrection":0,"modeledGrossBenefitQalys":0,"modeledTreatmentBurdenQaly":1.7636684303350973,"modeledNetQalyPerDurableCorrectionEquivalent":-0.33333333333333337,"modeledGiftQalys":-1.7636684303350973,"modeledDonorUsdPer10Qaly":null,"modeledGrossResourcesUsd":250000,"modeledGrossUsdPer10Qaly":null,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourcesUsd":null,"bayDirectHealthQalys":0,"sfDirectHealthQalys":0},{"name":"null","weight":0.2,"currentGiftTransferFrom2023Grant":0.2,"durableCounterfactualSharePerEnrollmentEquivalent":0.15,"annualUtilityGainPrior":0,"finiteBenefitYears":1,"annualSurvival":1,"discountRate":0.03,"oneTimeTreatmentBurdenQaly":0,"grossResourceMultiplierPrior":2.5,"steadyStateEnrollmentEquivalents":176.3668430335097,"transferredEnrollmentEquivalents":35.27336860670194,"additionalDurableCorrections":5.291005291005291,"finiteGrossUtilityQalyPerDurableCorrection":0,"modeledGrossBenefitQalys":0,"modeledTreatmentBurdenQaly":0,"modeledNetQalyPerDurableCorrectionEquivalent":0,"modeledGiftQalys":0,"modeledDonorUsdPer10Qaly":null,"modeledGrossResourcesUsd":250000,"modeledGrossUsdPer10Qaly":null,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourcesUsd":null,"bayDirectHealthQalys":0,"sfDirectHealthQalys":0},{"name":"downside","weight":0.3,"currentGiftTransferFrom2023Grant":0.2,"durableCounterfactualSharePerEnrollmentEquivalent":0.15,"annualUtilityGainPrior":0.02,"finiteBenefitYears":20,"annualSurvival":0.98,"discountRate":0.03,"oneTimeTreatmentBurdenQaly":0.1,"grossResourceMultiplierPrior":2.5,"steadyStateEnrollmentEquivalents":176.3668430335097,"transferredEnrollmentEquivalents":35.27336860670194,"additionalDurableCorrections":5.291005291005291,"finiteGrossUtilityQalyPerDurableCorrection":0.25589888241708475,"modeledGrossBenefitQalys":1.3539623408311363,"modeledTreatmentBurdenQaly":3.5273368606701947,"modeledNetQalyPerDurableCorrectionEquivalent":-0.41076778424958205,"modeledGiftQalys":-2.1733745198390584,"modeledDonorUsdPer10Qaly":null,"modeledGrossResourcesUsd":250000,"modeledGrossUsdPer10Qaly":null,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourcesUsd":null,"bayDirectHealthQalys":0,"sfDirectHealthQalys":0},{"name":"central","weight":0.35,"currentGiftTransferFrom2023Grant":0.5,"durableCounterfactualSharePerEnrollmentEquivalent":0.3761880429228411,"annualUtilityGainPrior":0.08,"finiteBenefitYears":40,"annualSurvival":0.99,"discountRate":0.03,"oneTimeTreatmentBurdenQaly":0.1,"grossResourceMultiplierPrior":1.75,"steadyStateEnrollmentEquivalents":176.3668430335097,"transferredEnrollmentEquivalents":88.18342151675485,"additionalDurableCorrections":33.17354875862796,"finiteGrossUtilityQalyPerDurableCorrection":1.6135157022979199,"modeledGrossBenefitQalys":53.52604182299188,"modeledTreatmentBurdenQaly":8.818342151675486,"modeledNetQalyPerDurableCorrectionEquivalent":1.3476911980871076,"modeledGiftQalys":44.70769967131639,"modeledDonorUsdPer10Qaly":22367.511801140172,"modeledGrossResourcesUsd":175000,"modeledGrossUsdPer10Qaly":39143.1456519953,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourcesUsd":null,"bayDirectHealthQalys":0,"sfDirectHealthQalys":0},{"name":"favorable","weight":0.1,"currentGiftTransferFrom2023Grant":0.8,"durableCounterfactualSharePerEnrollmentEquivalent":0.6,"annualUtilityGainPrior":0.15,"finiteBenefitYears":50,"annualSurvival":0.995,"discountRate":0.03,"oneTimeTreatmentBurdenQaly":0.05,"grossResourceMultiplierPrior":1.25,"steadyStateEnrollmentEquivalents":176.3668430335097,"transferredEnrollmentEquivalents":141.09347442680777,"additionalDurableCorrections":84.65608465608466,"finiteGrossUtilityQalyPerDurableCorrection":3.577316365212536,"modeledGrossBenefitQalys":302.8415970550295,"modeledTreatmentBurdenQaly":7.054673721340389,"modeledNetQalyPerDurableCorrectionEquivalent":3.4939830318792024,"modeledGiftQalys":295.7869233336891,"modeledDonorUsdPer10Qaly":3380.812068124661,"modeledGrossResourcesUsd":125000,"modeledGrossUsdPer10Qaly":4226.0150851558265,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourcesUsd":null,"bayDirectHealthQalys":0,"sfDirectHealthQalys":0}],"weighted":{"modeledGiftQalys":44.48619144086118,"modeledGrossResourcesUsd":211250,"modeledOrdinaryGiftCostPer10Qaly":22478.885416149296,"modeledGrossResourceCostPer10Qaly":47486.645441615394,"verifiedQalyPerDurableCorrection":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedCompleteGrossResourceCostPer10Qaly":null,"bayDirectHealthShare":0,"sfDirectHealthShare":0,"favorableQalyContribution":29.578692333368913,"favorableShareOfModeledExpectedQaly":0.6648960357213335},"noFavorable":{"modeledGiftQalys":16.563887897213625,"modeledOrdinaryGiftCostPer10Qaly":60372.29943872174}}}