{"modelVersion":"nems-depth-v2-conditional-hbv-preserved","evaluated":{"modelVersion":"nems-depth-v2-conditional-hbv-preserved","central":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0.00672554424275268,"netQalys":0.00672554424275268,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":120109.0588887605,"costPerTenQalys":1201090.5888876051,"qalysPer100k":0.832576667615183,"maximumDonorCostFor100k":67.2554424275268},"scenarios":[{"name":"Optimistic positive","inputs":{"name":"Optimistic positive","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":3000,"costMultiplier":1,"fundedYears":35,"referenceYears":35,"discountRate":0.03,"benefitShape":0,"localMonitoringIncrement":0.2835,"causalTransfer":1,"fundingAdditionality":0.9,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":1,"donorCost":648.0055778442268,"grossQalys":0.15654600000000002,"netQalys":0.15654600000000002,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":29.609527508090615},{"year":2,"referenceWeight":0.9425959091337544,"creditedWeight":0.9425959091337544,"discountedDonorCostPerPerson":28.411373990636882},{"year":3,"referenceWeight":0.9151416593531596,"creditedWeight":0.9151416593531596,"discountedDonorCostPerPerson":27.583858243336778},{"year":4,"referenceWeight":0.8884870479156888,"creditedWeight":0.8884870479156888,"discountedDonorCostPerPerson":26.78044489644347},{"year":5,"referenceWeight":0.8626087843841639,"creditedWeight":0.8626087843841639,"discountedDonorCostPerPerson":26.000431938294632},{"year":6,"referenceWeight":0.8374842566836542,"creditedWeight":0.8374842566836542,"discountedDonorCostPerPerson":25.243137804169546},{"year":7,"referenceWeight":0.8130915113433536,"creditedWeight":0.8130915113433536,"discountedDonorCostPerPerson":24.50790078074713},{"year":8,"referenceWeight":0.7894092343139355,"creditedWeight":0.7894092343139355,"discountedDonorCostPerPerson":23.794078427909835},{"year":9,"referenceWeight":0.7664167323436267,"creditedWeight":0.7664167323436267,"discountedDonorCostPerPerson":23.101047017388186},{"year":10,"referenceWeight":0.7440939148967249,"creditedWeight":0.7440939148967249,"discountedDonorCostPerPerson":22.428200987755524},{"year":11,"referenceWeight":0.7224212765987621,"creditedWeight":0.7224212765987621,"discountedDonorCostPerPerson":21.774952415296625},{"year":12,"referenceWeight":0.7013798801929729,"creditedWeight":0.7013798801929729,"discountedDonorCostPerPerson":21.140730500287983},{"year":13,"referenceWeight":0.6809513399931775,"creditedWeight":0.6809513399931775,"discountedDonorCostPerPerson":20.52498106824076},{"year":14,"referenceWeight":0.6611178058186189,"creditedWeight":0.6611178058186189,"discountedDonorCostPerPerson":19.92716608567064},{"year":15,"referenceWeight":0.6418619473967174,"creditedWeight":0.6418619473967174,"discountedDonorCostPerPerson":19.346763189971494},{"year":16,"referenceWeight":0.6231669392201139,"creditedWeight":0.6231669392201139,"discountedDonorCostPerPerson":18.783265232982032},{"year":17,"referenceWeight":0.6050164458447708,"creditedWeight":0.6050164458447708,"discountedDonorCostPerPerson":18.236179837846635},{"year":18,"referenceWeight":0.5873946076162823,"creditedWeight":0.5873946076162823,"discountedDonorCostPerPerson":17.705028968783136},{"year":19,"referenceWeight":0.5702860268119245,"creditedWeight":0.5702860268119245,"discountedDonorCostPerPerson":17.189348513381688},{"year":20,"referenceWeight":0.5536757541863345,"creditedWeight":0.5536757541863345,"discountedDonorCostPerPerson":16.688687877069597},{"year":21,"referenceWeight":0.5375492759090627,"creditedWeight":0.5375492759090627,"discountedDonorCostPerPerson":16.20260958938796},{"year":22,"referenceWeight":0.5218925008825851,"creditedWeight":0.5218925008825851,"discountedDonorCostPerPerson":15.730688921735883},{"year":23,"referenceWeight":0.5066917484296942,"creditedWeight":0.5066917484296942,"discountedDonorCostPerPerson":15.272513516248429},{"year":24,"referenceWeight":0.49193373633950893,"creditedWeight":0.49193373633950893,"discountedDonorCostPerPerson":14.82768302548391},{"year":25,"referenceWeight":0.47760556926165915,"creditedWeight":0.47760556926165915,"discountedDonorCostPerPerson":14.39580876260574},{"year":26,"referenceWeight":0.463694727438504,"creditedWeight":0.463694727438504,"discountedDonorCostPerPerson":13.976513361753144},{"year":27,"referenceWeight":0.4501890557655378,"creditedWeight":0.4501890557655378,"discountedDonorCostPerPerson":13.569430448304022},{"year":28,"referenceWeight":0.4370767531704251,"creditedWeight":0.4370767531704251,"discountedDonorCostPerPerson":13.17420431874177},{"year":29,"referenceWeight":0.42434636230138356,"creditedWeight":0.42434636230138356,"discountedDonorCostPerPerson":12.790489629846377},{"year":30,"referenceWeight":0.41198675951590635,"creditedWeight":0.41198675951590635,"discountedDonorCostPerPerson":12.41795109693823},{"year":31,"referenceWeight":0.3999871451610742,"creditedWeight":0.3999871451610742,"discountedDonorCostPerPerson":12.056263200910905},{"year":32,"referenceWeight":0.3883370341369652,"creditedWeight":0.3883370341369652,"discountedDonorCostPerPerson":11.705109903796993},{"year":33,"referenceWeight":0.37702624673491764,"creditedWeight":0.37702624673491764,"discountedDonorCostPerPerson":11.36418437261844},{"year":34,"referenceWeight":0.3660448997426385,"creditedWeight":0.3660448997426385,"discountedDonorCostPerPerson":11.033188711280038},{"year":35,"referenceWeight":0.35538339780838685,"creditedWeight":0.35538339780838685,"discountedDonorCostPerPerson":10.711833700271882}],"costPerQaly":4139.39403015233,"costPerTenQalys":41393.9403015233,"qalysPer100k":24.158125385400915,"maximumDonorCostFor100k":1565.4600000000003}},{"name":"Central analyst estimate","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0.00672554424275268,"netQalys":0.00672554424275268,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":120109.0588887605,"costPerTenQalys":1201090.5888876051,"qalysPer100k":0.832576667615183,"maximumDonorCostFor100k":67.2554424275268}},{"name":"Pessimistic positive","inputs":{"name":"Pessimistic positive","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2000,"costMultiplier":2,"fundedYears":10,"referenceYears":45,"discountRate":0.03,"benefitShape":2,"localMonitoringIncrement":0.03,"causalTransfer":0.2,"fundingAdditionality":0.25,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.025746906553805935,"donorCost":772.380004784318,"grossQalys":0.000023695327650629653,"netQalys":0.000023695327650629653,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":88.82858252427185},{"year":2,"referenceWeight":3.7703836365350174,"creditedWeight":3.7703836365350174,"discountedDonorCostPerPerson":85.23412197191065},{"year":3,"referenceWeight":8.236274934178436,"creditedWeight":8.236274934178436,"discountedDonorCostPerPerson":82.75157473001033},{"year":4,"referenceWeight":14.21579276665102,"creditedWeight":14.21579276665102,"discountedDonorCostPerPerson":80.34133468933041},{"year":5,"referenceWeight":21.5652196096041,"creditedWeight":21.5652196096041,"discountedDonorCostPerPerson":78.0012958148839},{"year":6,"referenceWeight":30.149433240611554,"creditedWeight":30.149433240611554,"discountedDonorCostPerPerson":75.72941341250863},{"year":7,"referenceWeight":39.841484055824324,"creditedWeight":39.841484055824324,"discountedDonorCostPerPerson":73.52370234224139},{"year":8,"referenceWeight":50.52219099609187,"creditedWeight":50.52219099609187,"discountedDonorCostPerPerson":71.3822352837295},{"year":9,"referenceWeight":62.07975531983376,"creditedWeight":62.07975531983376,"discountedDonorCostPerPerson":69.30314105216456},{"year":10,"referenceWeight":74.4093914896725,"creditedWeight":74.4093914896725,"discountedDonorCostPerPerson":67.28460296326656},{"year":11,"referenceWeight":87.41297446845022,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":12,"referenceWeight":100.9987027477881,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":13,"referenceWeight":115.080776458847,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":14,"referenceWeight":129.5790899404493,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":15,"referenceWeight":144.41893816426142,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":16,"referenceWeight":159.53073644034916,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":17,"referenceWeight":174.84975284913878,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":18,"referenceWeight":190.31585286767546,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":19,"referenceWeight":205.87325567910477,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":20,"referenceWeight":221.4703016745338,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":21,"referenceWeight":237.05923067589663,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":252.59597042717115,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":268.0399349193082,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":283.3538321315571,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":298.503480788537,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":313.4576357484287,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":328.1878216530771,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":342.6681744856133,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":356.87529069546355,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":370.78808356431574,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":384.38764649979225,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":397.65712295625235,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":410.58158269432533,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":423.1479041024901,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":435.3446623152739,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":36,"referenceWeight":447.1620228734654,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":37,"referenceWeight":458.5916406821393,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":38,"referenceWeight":469.6265640322885,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":39,"referenceWeight":480.2611434614682,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":40,"referenceWeight":490.4909452380901,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":41,"referenceWeight":500.31266926288197,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":42,"referenceWeight":509.72407118955067,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":43,"referenceWeight":518.7238885748845,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":44,"referenceWeight":527.3117708763994,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":45,"referenceWeight":535.4882131231991,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":32596299.834823918,"costPerTenQalys":325962998.3482392,"qalysPer100k":0.0030678328677405907,"maximumDonorCostFor100k":0.23695327650629652}}],"diagnostics":[{"id":"funding_null","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0,"netQalys":0,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":null,"costPerTenQalys":null,"qalysPer100k":0,"maximumDonorCostFor100k":null}},{"id":"monitoring_null","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0,"netQalys":0,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":null,"costPerTenQalys":null,"qalysPer100k":0,"maximumDonorCostFor100k":null}},{"id":"causal_null","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0,"netQalys":0,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":null,"costPerTenQalys":null,"qalysPer100k":0,"maximumDonorCostFor100k":null}},{"id":"harm","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0.01},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.4384711493205437,"donorCost":807.7987895117458,"grossQalys":0.00672554424275268,"netQalys":-0.0032744557572473203,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":null,"costPerTenQalys":null,"qalysPer100k":-0.40535536816370876,"maximumDonorCostFor100k":null}},{"id":"zero_years","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":0,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0,"donorCost":0,"grossQalys":0,"netQalys":0,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":null,"costPerTenQalys":null,"qalysPer100k":null,"maximumDonorCostFor100k":null}},{"id":"funded_1","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":1,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.0030047413964355662,"donorCost":53.29714951456311,"grossQalys":0.00004608859951463867,"netQalys":0.00004608859951463867,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":1156406.3580980555,"costPerTenQalys":11564063.580980556,"qalysPer100k":0.08647479261915357,"maximumDonorCostFor100k":0.4608859951463867}},{"id":"funded_5","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":5,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.04168338672994791,"donorCost":249.0941458382443,"grossQalys":0.0006393658102122699,"netQalys":0.0006393658102122699,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":389595.66160652984,"costPerTenQalys":3895956.616065298,"qalysPer100k":0.2566763695151064,"maximumDonorCostFor100k":6.393658102122699}},{"id":"funded_10","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":10,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.13877146403197124,"donorCost":463.4280028705907,"grossQalys":0.0021285633557073264,"netQalys":0.0021285633557073264,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":217718.67942196748,"costPerTenQalys":2177186.7942196745,"qalysPer100k":0.4593083159676292,"maximumDonorCostFor100k":21.285633557073265}},{"id":"funded_35","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":35,"referenceYears":35,"discountRate":0.03,"benefitShape":1,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":1,"donorCost":1166.4100401196088,"grossQalys":0.015338624338624342,"netQalys":0.015338624338624342,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":1.8851918182675087,"creditedWeight":1.8851918182675087,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":2.7454249780594786,"creditedWeight":2.7454249780594786,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":3.553948191662755,"creditedWeight":3.553948191662755,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":4.31304392192082,"creditedWeight":4.31304392192082,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":5.024905540101925,"creditedWeight":5.024905540101925,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":5.691640579403475,"creditedWeight":5.691640579403475,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":6.315273874511484,"creditedWeight":6.315273874511484,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":6.89775059109264,"creditedWeight":6.89775059109264,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":7.440939148967249,"creditedWeight":7.440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":7.946634042586383,"creditedWeight":7.946634042586383,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":8.416558562315675,"creditedWeight":8.416558562315675,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":8.852367419911307,"creditedWeight":8.852367419911307,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":9.255649281460665,"creditedWeight":9.255649281460665,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":9.62792921095076,"creditedWeight":9.62792921095076,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":9.970671027521822,"creditedWeight":9.970671027521822,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":10.285279579361104,"creditedWeight":10.285279579361104,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":10.573102937093081,"creditedWeight":10.573102937093081,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":10.835434509426566,"creditedWeight":10.835434509426566,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":11.07351508372669,"creditedWeight":11.07351508372669,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":11.288534794090316,"creditedWeight":11.288534794090316,"discountedDonorCostPerPerson":29.16469726089833},{"year":22,"referenceWeight":11.48163501941687,"creditedWeight":11.48163501941687,"discountedDonorCostPerPerson":28.315240059124587},{"year":23,"referenceWeight":11.653910213882966,"creditedWeight":11.653910213882966,"discountedDonorCostPerPerson":27.490524329247172},{"year":24,"referenceWeight":11.806409672148213,"creditedWeight":11.806409672148213,"discountedDonorCostPerPerson":26.689829445871037},{"year":25,"referenceWeight":11.94013923154148,"creditedWeight":11.94013923154148,"discountedDonorCostPerPerson":25.91245577269033},{"year":26,"referenceWeight":12.056062913401103,"creditedWeight":12.056062913401103,"discountedDonorCostPerPerson":25.157724051155657},{"year":27,"referenceWeight":12.155104505669522,"creditedWeight":12.155104505669522,"discountedDonorCostPerPerson":24.42497480694724},{"year":28,"referenceWeight":12.238149088771902,"creditedWeight":12.238149088771902,"discountedDonorCostPerPerson":23.713567773735186},{"year":29,"referenceWeight":12.306044506740124,"creditedWeight":12.306044506740124,"discountedDonorCostPerPerson":23.02288133372348},{"year":30,"referenceWeight":12.359602785477191,"creditedWeight":12.359602785477191,"discountedDonorCostPerPerson":22.352311974488817},{"year":31,"referenceWeight":12.399601499993299,"creditedWeight":12.399601499993299,"discountedDonorCostPerPerson":21.701273761639627},{"year":32,"referenceWeight":12.426785092382886,"creditedWeight":12.426785092382886,"discountedDonorCostPerPerson":21.06919782683459},{"year":33,"referenceWeight":12.441866142252282,"creditedWeight":12.441866142252282,"discountedDonorCostPerPerson":20.45553187071319},{"year":34,"referenceWeight":12.44552659124971,"creditedWeight":12.44552659124971,"discountedDonorCostPerPerson":19.85973968030407},{"year":35,"referenceWeight":12.43841892329354,"creditedWeight":12.43841892329354,"discountedDonorCostPerPerson":19.281300660489386}],"costPerQaly":76043.97984912245,"costPerTenQalys":760439.7984912245,"qalysPer100k":1.3150284900712492,"maximumDonorCostFor100k":153.38624338624342}},{"id":"uniform_timing","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":0,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.6923871403501255,"donorCost":807.7987895117458,"grossQalys":0.010620266242724944,"netQalys":0.010620266242724944,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":0.9425959091337544,"creditedWeight":0.9425959091337544,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":0.9151416593531596,"creditedWeight":0.9151416593531596,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":0.8884870479156888,"creditedWeight":0.8884870479156888,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":0.8626087843841639,"creditedWeight":0.8626087843841639,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":0.8374842566836542,"creditedWeight":0.8374842566836542,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":0.8130915113433536,"creditedWeight":0.8130915113433536,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":0.7894092343139355,"creditedWeight":0.7894092343139355,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":0.7664167323436267,"creditedWeight":0.7664167323436267,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":0.7440939148967249,"creditedWeight":0.7440939148967249,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":0.7224212765987621,"creditedWeight":0.7224212765987621,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":0.7013798801929729,"creditedWeight":0.7013798801929729,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":0.6809513399931775,"creditedWeight":0.6809513399931775,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":0.6611178058186189,"creditedWeight":0.6611178058186189,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":0.6418619473967174,"creditedWeight":0.6418619473967174,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":0.6231669392201139,"creditedWeight":0.6231669392201139,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":0.6050164458447708,"creditedWeight":0.6050164458447708,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":0.5873946076162823,"creditedWeight":0.5873946076162823,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":0.5702860268119245,"creditedWeight":0.5702860268119245,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":0.5536757541863345,"creditedWeight":0.5536757541863345,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":0.5375492759090627,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":0.5218925008825851,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":0.5066917484296942,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":0.49193373633950893,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":0.47760556926165915,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":0.463694727438504,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":0.4501890557655378,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":0.4370767531704251,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":0.42434636230138356,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":0.41198675951590635,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":0.3999871451610742,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":0.3883370341369652,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":0.37702624673491764,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":0.3660448997426385,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":0.35538339780838685,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":76062.00928014409,"costPerTenQalys":760620.092801441,"qalysPer100k":1.3147167810370333,"maximumDonorCostFor100k":106.20266242724944}},{"id":"later_timing","inputs":{"name":"Central analyst estimate","navigatorAnnual":65000,"supervisionAnnual":22900,"analystFirstYear":3593.44,"analystLaterYear":2524.88,"panelSize":2500,"costMultiplier":1.5,"fundedYears":20,"referenceYears":35,"discountRate":0.03,"benefitShape":2,"localMonitoringIncrement":0.1,"causalTransfer":0.5,"fundingAdditionality":0.5,"harmQalysPerPerson":0},"result":{"referenceQalys":0.17394,"referenceMonitoringIncrement":0.2835,"timingFraction":0.2645297161547952,"donorCost":807.7987895117458,"grossQalys":0.004057521942501331,"netQalys":0.004057521942501331,"years":[{"year":1,"referenceWeight":0.970873786407767,"creditedWeight":0.970873786407767,"discountedDonorCostPerPerson":53.29714951456311},{"year":2,"referenceWeight":3.7703836365350174,"creditedWeight":3.7703836365350174,"discountedDonorCostPerPerson":51.14047318314638},{"year":3,"referenceWeight":8.236274934178436,"creditedWeight":8.236274934178436,"discountedDonorCostPerPerson":49.6509448380062},{"year":4,"referenceWeight":14.21579276665102,"creditedWeight":14.21579276665102,"discountedDonorCostPerPerson":48.20480081359825},{"year":5,"referenceWeight":21.5652196096041,"creditedWeight":21.5652196096041,"discountedDonorCostPerPerson":46.800777488930336},{"year":6,"referenceWeight":30.149433240611554,"creditedWeight":30.149433240611554,"discountedDonorCostPerPerson":45.43764804750518},{"year":7,"referenceWeight":39.841484055824324,"creditedWeight":39.841484055824324,"discountedDonorCostPerPerson":44.114221405344836},{"year":8,"referenceWeight":50.52219099609187,"creditedWeight":50.52219099609187,"discountedDonorCostPerPerson":42.8293411702377},{"year":9,"referenceWeight":62.07975531983376,"creditedWeight":62.07975531983376,"discountedDonorCostPerPerson":41.581884631298735},{"year":10,"referenceWeight":74.4093914896725,"creditedWeight":74.4093914896725,"discountedDonorCostPerPerson":40.37076177795994},{"year":11,"referenceWeight":87.41297446845022,"creditedWeight":87.41297446845022,"discountedDonorCostPerPerson":39.19491434753392},{"year":12,"referenceWeight":100.9987027477881,"creditedWeight":100.9987027477881,"discountedDonorCostPerPerson":38.053314900518366},{"year":13,"referenceWeight":115.080776458847,"creditedWeight":115.080776458847,"discountedDonorCostPerPerson":36.94496592283337},{"year":14,"referenceWeight":129.5790899404493,"creditedWeight":129.5790899404493,"discountedDonorCostPerPerson":35.86889895420715},{"year":15,"referenceWeight":144.41893816426142,"creditedWeight":144.41893816426142,"discountedDonorCostPerPerson":34.82417374194869},{"year":16,"referenceWeight":159.53073644034916,"creditedWeight":159.53073644034916,"discountedDonorCostPerPerson":33.80987741936766},{"year":17,"referenceWeight":174.84975284913878,"creditedWeight":174.84975284913878,"discountedDonorCostPerPerson":32.82512370812394},{"year":18,"referenceWeight":190.31585286767546,"creditedWeight":190.31585286767546,"discountedDonorCostPerPerson":31.869052143809647},{"year":19,"referenceWeight":205.87325567910477,"creditedWeight":205.87325567910477,"discountedDonorCostPerPerson":30.94082732408704},{"year":20,"referenceWeight":221.4703016745338,"creditedWeight":221.4703016745338,"discountedDonorCostPerPerson":30.039638178725276},{"year":21,"referenceWeight":237.05923067589663,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":22,"referenceWeight":252.59597042717115,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":23,"referenceWeight":268.0399349193082,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":24,"referenceWeight":283.3538321315571,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":25,"referenceWeight":298.503480788537,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":26,"referenceWeight":313.4576357484287,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":27,"referenceWeight":328.1878216530771,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":28,"referenceWeight":342.6681744856133,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":29,"referenceWeight":356.87529069546355,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":30,"referenceWeight":370.78808356431574,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":31,"referenceWeight":384.38764649979225,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":32,"referenceWeight":397.65712295625235,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":33,"referenceWeight":410.58158269432533,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":34,"referenceWeight":423.1479041024901,"creditedWeight":0,"discountedDonorCostPerPerson":0},{"year":35,"referenceWeight":435.3446623152739,"creditedWeight":0,"discountedDonorCostPerPerson":0}],"costPerQaly":199086.73346908976,"costPerTenQalys":1990867.3346908975,"qalysPer100k":0.5022936398498197,"maximumDonorCostFor100k":40.57521942501331}}],"transferDiagnostics":[{"allocationToHypotheticalNavigation":1,"bayShare":1,"gift":100000,"quantifiedBayQalys":0.832576667615183,"donorPer10":1201090.5888876051,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":1,"bayShare":0.9,"gift":100000,"quantifiedBayQalys":0.7493190008536648,"donorPer10":1334545.0987640056,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":1,"bayShare":0.5,"gift":100000,"quantifiedBayQalys":0.4162883338075915,"donorPer10":2402181.1777752102,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.5,"bayShare":1,"gift":100000,"quantifiedBayQalys":0.4162883338075915,"donorPer10":2402181.1777752102,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.5,"bayShare":0.9,"gift":100000,"quantifiedBayQalys":0.3746595004268324,"donorPer10":2669090.197528011,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.5,"bayShare":0.5,"gift":100000,"quantifiedBayQalys":0.20814416690379575,"donorPer10":4804362.3555504205,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.1,"bayShare":1,"gift":100000,"quantifiedBayQalys":0.0832576667615183,"donorPer10":12010905.88887605,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.1,"bayShare":0.9,"gift":100000,"quantifiedBayQalys":0.07493190008536647,"donorPer10":13345450.987640057,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0.1,"bayShare":0.5,"gift":100000,"quantifiedBayQalys":0.04162883338075915,"donorPer10":24021811.7777521,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0,"bayShare":1,"gift":100000,"quantifiedBayQalys":0,"donorPer10":null,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0,"bayShare":0.9,"gift":100000,"quantifiedBayQalys":0,"donorPer10":null,"notWholePortfolioExpectedValue":true},{"allocationToHypotheticalNavigation":0,"bayShare":0.5,"gift":100000,"quantifiedBayQalys":0,"donorPer10":null,"notWholePortfolioExpectedValue":true}],"weightedExpectation":null,"ordinaryFoundationGiftExpectedQalys":null,"ordinaryFoundationGiftBayShare":null,"currentMarginalOffer":null,"scope":"Preserved targeted recurring HBV navigation calibration; not ordinary Foundation or complete operating NEMS health"},"sources":[{"publisher":"NEMS","title":"Support us","url":"https://www.nems.org/support-us/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"NEMS Foundation","title":"Official linked campaign and gift recipient","url":"https://www.giveinmay.org/organization/North-East-Medical-Services-Foundation","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"NEMS","title":"Current organization and sites","url":"https://www.nems.org/about-us/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"NEMS","title":"Nevada operations","url":"https://www.nems.org/nv/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"NEMS","title":"Paying for care","url":"https://www.nems.org/resources/paying-for-your-care/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"NEMS","title":"Liver health","url":"https://www.nems.org/programs/liverhealth/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"CDA Foundation","title":"ReLink grantees","url":"https://cdafound.org/relink/grantees/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"Starinieri et al.","title":"HBV economic model full text","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC13071230/","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"Europe PMC","title":"Primary full text XML access","url":"https://www.ebi.ac.uk/europepmc/webservices/rest/PMC13071230/fullTextXML","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"Los Angeles County Public Health / presenters","title":"Community practice presentation, NEMS and other organizations","url":"https://publichealth.lacounty.gov/tb/docs/CommunityPractice.pdf","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"AASLD","title":"2024 meeting abstracts; retained prior audit, not freshly reread","url":"https://www.aasld.org/sites/default/files/2024-10/1_the_liver_meeting_2024_abstracts.pdf","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Retained primary-source audit"},{"publisher":"ProPublica","title":"2025 audit index, underlying download inaccessible","url":"https://projects.propublica.org/nonprofits/display_audit/2025-12-GSAFAC-0000419548","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Index only; underlying audit not reviewed"},{"publisher":"IRS via ProPublica","title":"Operating NEMS original 2022 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202322989349302202/IRS990","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"Operating NEMS original 2023 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202442829349300639/IRS990","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"Operating NEMS original 2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202523019349302247/IRS990","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"NEMS Foundation original 2022 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202302719349300200/IRS990","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"NEMS Foundation original 2023 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202412829349300241/IRS990","published":"See source; undated pages not assigned a publication date","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"NEMS Foundation original 2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202512759349300846/IRS990","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"Foundation 2024 Schedule I","url":"https://projects.propublica.org/nonprofits/full_text/202512759349300846/IRS990ScheduleI","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"Foundation 2024 Schedule R","url":"https://projects.propublica.org/nonprofits/full_text/202512759349300846/IRS990ScheduleR","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Primary source"},{"publisher":"IRS via ProPublica","title":"Operating 2024 Schedule R","url":"https://projects.propublica.org/nonprofits/full_text/202523019349302247/IRS990ScheduleR","published":"2024 reporting period; filing/publication may be later","retrieved":"2026-09-11","sourceType":"Primary source"}],"ordinaryGiftBayUsdPerTenQalys":null,"verifiedMarginalFundingOffer":null}