{"modelVersion":"changent-two-program-portfolio-v4","verifiedMarginalFundingOffer":null,"interpretation":"Whole-organization NFP and Child First lifetime prior model; Bay and SF allocations are unmeasured subjective shares, not observed local impact.","evaluated":{"assumptions":{"label":"baseline-discounted actuarial-anchored NFP lifetime best guess","assumedMeanCounterfactualDeathAge":10,"remainingLifeYearsAtAge10":68.025,"sourceMaleRemainingYears":65.33,"sourceFemaleRemainingYears":70.72,"healthUtility":0.9,"annualDiscountRate":0.03,"discountFromPregnancyBaselineYears":10,"observedWindowYearsAfterAssumedDeath":10,"postAge20PersistencePrior":0.5,"coreFollowupBoundQalyPerPreventedDeath":9},"discountedAtAge10QalyPerPreventedDeath":25.98330325677202,"fullyCreditedObservedWindowQaly":5.712544821311713,"fullLifetimeBaselineQaly":19.334017842280318,"postAge20BaselineQaly":13.621473020968605,"discountedFiniteQalyPerPreventedDeath":12.523281331796015,"positiveNfpQalyScale":1.3914757035328906,"inputs":{"modelVersion":"changent-two-program-portfolio-v4","gift":100000,"fy2024Expense":30712013,"fy2024Revenue":42539779,"fy2024NetAssets":111212082,"fy2024Surplus":11827766,"nfpDirectProgramExpense":15970694,"childFirstDirectProgramExpense":5679121,"totalProgramServiceExpense":21649815,"nfpFamiliesServed2024":57005,"childFirstFamiliesServed2024":2564,"nfpVisits2024":586081,"childFirstContacts2024":60971,"modeledNfpCourseDurationYears":2.5,"californiaNfpCapacity2023":5811,"memphisPreventableMortalityRiskDifference":0.016,"finiteQalyPerPreventableDeath":9},"scenarios":[{"name":"harm","weight":0.1,"fundingAdditionality":0.02,"nfpServiceRealization":0.8,"nfpQalyPerCompletedCourse":-0.01,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.8,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":-0.005,"childFirstCausalTransfer":1,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":2000,"organizationScaleFraction":0.00006512109772811049,"nfpActiveFamilyYearEquivalentsBeforeConversion":3.712228175990939,"nfpFullCourseEquivalentsBeforeRealization":1.4848912703963755,"nfpRealizedFullCourseEquivalents":1.1879130163171003,"nfpGiftQaly":-0.011879130163171004,"childFirstReportedFamilyEquivalentsBeforeRealization":0.1669704945748753,"childFirstUniqueRealizedFamilyEquivalents":0.13357639565990026,"childFirstQalyPerRealizedFamily":-0.005,"childFirstGiftQaly":-0.0006678819782995014,"giftQaly":-0.012547012141470505,"nfpDeliveryResources":21869.478630397818,"childFirstDeliveryResources":2444.948952059899,"reconstructedInternalExpense":2000,"modeledInternalExpense":2000,"externalResources":22314.427582457716,"grossResources":122314.42758245772,"bayQaly":-0.00029697825407927513,"sfQaly":-0.000023758260326342008,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"null","weight":0.4,"fundingAdditionality":0.03,"nfpServiceRealization":0.8,"nfpQalyPerCompletedCourse":0,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.8,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":0,"childFirstCausalTransfer":0,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":3000,"organizationScaleFraction":0.00009768164659216574,"nfpActiveFamilyYearEquivalentsBeforeConversion":5.568342263986408,"nfpFullCourseEquivalentsBeforeRealization":2.227336905594563,"nfpRealizedFullCourseEquivalents":1.7818695244756506,"nfpGiftQaly":0,"childFirstReportedFamilyEquivalentsBeforeRealization":0.25045574186231295,"childFirstUniqueRealizedFamilyEquivalents":0.20036459348985036,"childFirstQalyPerRealizedFamily":0,"childFirstGiftQaly":0,"giftQaly":0,"nfpDeliveryResources":32804.21794559673,"childFirstDeliveryResources":3667.4234280898486,"reconstructedInternalExpense":3000,"modeledInternalExpense":3000,"externalResources":33471.64137368657,"grossResources":133471.64137368658,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"cautiousPositive","weight":0.3,"fundingAdditionality":0.05,"nfpServiceRealization":0.85,"nfpQalyPerCompletedCourse":0.0013914757035328907,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.85,"childFirstRecipientUniqueness":0.9,"childFirstFiniteUtilityBridgeBeforeTransfer":0.005,"childFirstCausalTransfer":0.2,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":5000,"organizationScaleFraction":0.00016280274432027623,"nfpActiveFamilyYearEquivalentsBeforeConversion":9.280570439977348,"nfpFullCourseEquivalentsBeforeRealization":3.7122281759909392,"nfpRealizedFullCourseEquivalents":3.1553939495922982,"nfpGiftQaly":0.00439065401593237,"childFirstReportedFamilyEquivalentsBeforeRealization":0.4174262364371883,"childFirstUniqueRealizedFamilyEquivalents":0.31933107087444906,"childFirstQalyPerRealizedFamily":0.001,"childFirstGiftQaly":0.00031933107087444906,"giftQaly":0.0047099850868068185,"nfpDeliveryResources":54673.69657599455,"childFirstDeliveryResources":6112.372380149748,"reconstructedInternalExpense":5000.000000000001,"modeledInternalExpense":5000,"externalResources":55786.0689561443,"grossResources":155786.0689561443,"bayQaly":0.00010976635039830925,"sfQaly":0.00000878130803186474,"donorCostPer10Qaly":212314897.30213988,"grossCostPer10Qaly":330757032.31527853},{"name":"central","weight":0.15,"fundingAdditionality":0.1,"nfpServiceRealization":0.9,"nfpQalyPerCompletedCourse":0.013914757035328906,"nfpFullDeliveryCostPerCourse":11700,"childFirstServiceRealization":0.9,"childFirstRecipientUniqueness":0.95,"childFirstFiniteUtilityBridgeBeforeTransfer":0.02,"childFirstCausalTransfer":0.5,"childFirstFullDeliveryCostPerFamily":10834,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":10000,"organizationScaleFraction":0.00032560548864055247,"nfpActiveFamilyYearEquivalentsBeforeConversion":18.561140879954696,"nfpFullCourseEquivalentsBeforeRealization":7.4244563519818785,"nfpRealizedFullCourseEquivalents":6.682010716783691,"nfpGiftQaly":0.09297855563150902,"childFirstReportedFamilyEquivalentsBeforeRealization":0.8348524728743766,"childFirstUniqueRealizedFamilyEquivalents":0.713798864307592,"childFirstQalyPerRealizedFamily":0.01,"childFirstGiftQaly":0.00713798864307592,"giftQaly":0.10011654427458494,"nfpDeliveryResources":86866.13931818798,"childFirstDeliveryResources":9044.791691120996,"reconstructedInternalExpense":10000.000000000002,"modeledInternalExpense":10000,"externalResources":85910.93100930897,"grossResources":185910.93100930896,"bayQaly":0.0023244638907877254,"sfQaly":0.00018595711126301803,"donorCostPer10Qaly":9988359.139298167,"grossCostPer10Qaly":18569451.468422618},{"name":"favorableStress","weight":0.05,"fundingAdditionality":0.2,"nfpServiceRealization":0.95,"nfpQalyPerCompletedCourse":0.11131805628263125,"nfpFullDeliveryCostPerCourse":8580,"childFirstServiceRealization":0.95,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":0.08,"childFirstCausalTransfer":0.625,"childFirstFullDeliveryCostPerFamily":8000,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":20000,"organizationScaleFraction":0.0006512109772811049,"nfpActiveFamilyYearEquivalentsBeforeConversion":37.12228175990939,"nfpFullCourseEquivalentsBeforeRealization":14.848912703963757,"nfpRealizedFullCourseEquivalents":14.106467068765568,"nfpGiftQaly":1.5703044951099296,"childFirstReportedFamilyEquivalentsBeforeRealization":1.6697049457487532,"childFirstUniqueRealizedFamilyEquivalents":1.5862196984613155,"childFirstQalyPerRealizedFamily":0.05,"childFirstGiftQaly":0.07931098492306578,"giftQaly":1.6496154800329954,"nfpDeliveryResources":127403.67100000904,"childFirstDeliveryResources":13357.639565990024,"reconstructedInternalExpense":20000.000000000004,"modeledInternalExpense":20000,"externalResources":120761.31056599907,"grossResources":220761.31056599907,"bayQaly":0.03925761237774825,"sfQaly":0.0031406089902198593,"donorCostPer10Qaly":606201.8768034343,"grossCostPer10Qaly":1338259.2079069447}],"weighted":{"nfpGiftQaly":0.09259129128868546,"childFirstGiftQaly":0.005065258666047062,"giftQaly":0.09765654995473251,"bayQaly":0.0023147822822171364,"sfQaly":0.00018518258257737088,"grossResources":151280.62517426,"childFirstShareOfSignedExpectedQaly":0.05186808942559408,"donorCostPer10Qaly":10239968.547563247,"grossCostPer10Qaly":15491088.436401272,"bayImpactShare":0.02370329776436015,"sfImpactShare":0.0018962638211488117,"bayDonorCostPer10Qaly":432006071.44883776,"sfDonorCostPer10Qaly":5400075893.110473,"favorableQalyContribution":0.08248077400164977,"favorableShareOfSignedExpectedQaly":0.844600531555566},"noFavorable":{"giftQaly":0.015974501003244986,"donorCostPer10Qaly":62599764.44941001},"scenarioQalyPerCompletedCourse":[{"name":"harm","nfpQalyPerCompletedCourse":-0.01},{"name":"null","nfpQalyPerCompletedCourse":0},{"name":"cautiousPositive","nfpQalyPerCompletedCourse":0.0013914757035328907},{"name":"central","nfpQalyPerCompletedCourse":0.013914757035328906},{"name":"favorableStress","nfpQalyPerCompletedCourse":0.11131805628263125}]},"followupBoundDiagnostic":{"inputs":{"modelVersion":"changent-two-program-portfolio-v4","gift":100000,"fy2024Expense":30712013,"fy2024Revenue":42539779,"fy2024NetAssets":111212082,"fy2024Surplus":11827766,"nfpDirectProgramExpense":15970694,"childFirstDirectProgramExpense":5679121,"totalProgramServiceExpense":21649815,"nfpFamiliesServed2024":57005,"childFirstFamiliesServed2024":2564,"nfpVisits2024":586081,"childFirstContacts2024":60971,"modeledNfpCourseDurationYears":2.5,"californiaNfpCapacity2023":5811,"memphisPreventableMortalityRiskDifference":0.016,"finiteQalyPerPreventableDeath":9},"diagnostics":{"childFirstDirectExpenseShareOfWholeOrg":0.1849152968253823,"childFirstShareOfProgramServiceExpense":0.2623172992471298,"childFirstFamilyShareOfNamedPrograms":0.04304252211720862,"childFirstContactShareOfNamedPrograms":0.0942289027775202,"nfpAllocatedWholeOrgExpense":22655720.695397258,"childFirstAllocatedWholeOrgExpense":8056292.304602741,"nfpAnnualFullCourseDenominator":22802,"nfpAllocatedExpensePerFullCourse":993.5848037627076,"childFirstAllocatedExpensePerFamily":3142.0796819823486},"scenarios":[{"name":"harm","weight":0.1,"fundingAdditionality":0.02,"nfpServiceRealization":0.8,"nfpQalyPerCompletedCourse":-0.01,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.8,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":-0.005,"childFirstCausalTransfer":1,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":2000,"organizationScaleFraction":0.00006512109772811049,"nfpActiveFamilyYearEquivalentsBeforeConversion":3.712228175990939,"nfpFullCourseEquivalentsBeforeRealization":1.4848912703963755,"nfpRealizedFullCourseEquivalents":1.1879130163171003,"nfpGiftQaly":-0.011879130163171004,"childFirstReportedFamilyEquivalentsBeforeRealization":0.1669704945748753,"childFirstUniqueRealizedFamilyEquivalents":0.13357639565990026,"childFirstQalyPerRealizedFamily":-0.005,"childFirstGiftQaly":-0.0006678819782995014,"giftQaly":-0.012547012141470505,"nfpDeliveryResources":21869.478630397818,"childFirstDeliveryResources":2444.948952059899,"reconstructedInternalExpense":2000,"modeledInternalExpense":2000,"externalResources":22314.427582457716,"grossResources":122314.42758245772,"bayQaly":-0.00029697825407927513,"sfQaly":-0.000023758260326342008,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"null","weight":0.4,"fundingAdditionality":0.03,"nfpServiceRealization":0.8,"nfpQalyPerCompletedCourse":0,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.8,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":0,"childFirstCausalTransfer":0,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":3000,"organizationScaleFraction":0.00009768164659216574,"nfpActiveFamilyYearEquivalentsBeforeConversion":5.568342263986408,"nfpFullCourseEquivalentsBeforeRealization":2.227336905594563,"nfpRealizedFullCourseEquivalents":1.7818695244756506,"nfpGiftQaly":0,"childFirstReportedFamilyEquivalentsBeforeRealization":0.25045574186231295,"childFirstUniqueRealizedFamilyEquivalents":0.20036459348985036,"childFirstQalyPerRealizedFamily":0,"childFirstGiftQaly":0,"giftQaly":0,"nfpDeliveryResources":32804.21794559673,"childFirstDeliveryResources":3667.4234280898486,"reconstructedInternalExpense":3000,"modeledInternalExpense":3000,"externalResources":33471.64137368657,"grossResources":133471.64137368658,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"cautiousPositive","weight":0.3,"fundingAdditionality":0.05,"nfpServiceRealization":0.85,"nfpQalyPerCompletedCourse":0.001,"nfpFullDeliveryCostPerCourse":14728,"childFirstServiceRealization":0.85,"childFirstRecipientUniqueness":0.9,"childFirstFiniteUtilityBridgeBeforeTransfer":0.005,"childFirstCausalTransfer":0.2,"childFirstFullDeliveryCostPerFamily":14643,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":5000,"organizationScaleFraction":0.00016280274432027623,"nfpActiveFamilyYearEquivalentsBeforeConversion":9.280570439977348,"nfpFullCourseEquivalentsBeforeRealization":3.7122281759909392,"nfpRealizedFullCourseEquivalents":3.1553939495922982,"nfpGiftQaly":0.0031553939495922983,"childFirstReportedFamilyEquivalentsBeforeRealization":0.4174262364371883,"childFirstUniqueRealizedFamilyEquivalents":0.31933107087444906,"childFirstQalyPerRealizedFamily":0.001,"childFirstGiftQaly":0.00031933107087444906,"giftQaly":0.0034747250204667473,"nfpDeliveryResources":54673.69657599455,"childFirstDeliveryResources":6112.372380149748,"reconstructedInternalExpense":5000.000000000001,"modeledInternalExpense":5000,"externalResources":55786.0689561443,"grossResources":155786.0689561443,"bayQaly":0.00007888484873980747,"sfQaly":0.0000063107878991845965,"donorCostPer10Qaly":287792557.4282346,"grossCostPer10Qaly":448340711.9658007},{"name":"central","weight":0.15,"fundingAdditionality":0.1,"nfpServiceRealization":0.9,"nfpQalyPerCompletedCourse":0.01,"nfpFullDeliveryCostPerCourse":11700,"childFirstServiceRealization":0.9,"childFirstRecipientUniqueness":0.95,"childFirstFiniteUtilityBridgeBeforeTransfer":0.02,"childFirstCausalTransfer":0.5,"childFirstFullDeliveryCostPerFamily":10834,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":10000,"organizationScaleFraction":0.00032560548864055247,"nfpActiveFamilyYearEquivalentsBeforeConversion":18.561140879954696,"nfpFullCourseEquivalentsBeforeRealization":7.4244563519818785,"nfpRealizedFullCourseEquivalents":6.682010716783691,"nfpGiftQaly":0.06682010716783691,"childFirstReportedFamilyEquivalentsBeforeRealization":0.8348524728743766,"childFirstUniqueRealizedFamilyEquivalents":0.713798864307592,"childFirstQalyPerRealizedFamily":0.01,"childFirstGiftQaly":0.00713798864307592,"giftQaly":0.07395809581091284,"nfpDeliveryResources":86866.13931818798,"childFirstDeliveryResources":9044.791691120996,"reconstructedInternalExpense":10000.000000000002,"modeledInternalExpense":10000,"externalResources":85910.93100930897,"grossResources":185910.93100930896,"bayQaly":0.001670502679195923,"sfQaly":0.00013364021433567383,"donorCostPer10Qaly":13521170.184758132,"grossCostPer10Qaly":25137333.373836942},{"name":"favorableStress","weight":0.05,"fundingAdditionality":0.2,"nfpServiceRealization":0.95,"nfpQalyPerCompletedCourse":0.08,"nfpFullDeliveryCostPerCourse":8580,"childFirstServiceRealization":0.95,"childFirstRecipientUniqueness":1,"childFirstFiniteUtilityBridgeBeforeTransfer":0.08,"childFirstCausalTransfer":0.625,"childFirstFullDeliveryCostPerFamily":8000,"nfpBayShare":0.025,"nfpSfShare":0.002,"additionalSupportCash":20000,"organizationScaleFraction":0.0006512109772811049,"nfpActiveFamilyYearEquivalentsBeforeConversion":37.12228175990939,"nfpFullCourseEquivalentsBeforeRealization":14.848912703963757,"nfpRealizedFullCourseEquivalents":14.106467068765568,"nfpGiftQaly":1.1285173655012455,"childFirstReportedFamilyEquivalentsBeforeRealization":1.6697049457487532,"childFirstUniqueRealizedFamilyEquivalents":1.5862196984613155,"childFirstQalyPerRealizedFamily":0.05,"childFirstGiftQaly":0.07931098492306578,"giftQaly":1.2078283504243112,"nfpDeliveryResources":127403.67100000904,"childFirstDeliveryResources":13357.639565990024,"reconstructedInternalExpense":20000.000000000004,"modeledInternalExpense":20000,"externalResources":120761.31056599907,"grossResources":220761.31056599907,"bayQaly":0.028212934137531138,"sfQaly":0.002257034731002491,"donorCostPer10Qaly":827932.2137526405,"grossCostPer10Qaly":1827754.0056784179}],"weighted":{"nfpGiftQaly":0.0662075895187984,"childFirstGiftQaly":0.005065258666047062,"giftQaly":0.07127284818484547,"bayQaly":0.0016551897379699604,"sfQaly":0.0001324151790375968,"grossResources":151280.62517426,"childFirstShareOfSignedExpectedQaly":0.07106855969766158,"donorCostPer10Qaly":14030588.442410907,"grossCostPer10Qaly":21225561.911306687,"bayImpactShare":0.023223286007558464,"sfImpactShare":0.0018578628806046765,"bayDonorCostPer10Qaly":604160343.1075337,"sfDonorCostPer10Qaly":7552004288.8441725,"favorableQalyContribution":0.06039141752121557,"favorableShareOfSignedExpectedQaly":0.8473271246939786},"noFavorable":{"giftQaly":0.011454137540663052,"donorCostPer10Qaly":87304696.35534972}}}