{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"scenarios":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001}],"sensitivity":[{"id":"one_month","label":"Cap incremental painful time atone month","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.08333333333333333,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.08333333333333333,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.08333333333333333,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0.008562732884903872,"allQ":-0.008562732884903872,"bayQ":-0.008391478227205795,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":0.9514147649893193,"completedEpisodes":0.38056590599572776,"grossQ":0.00008562732884903875,"harmQ":0.00047570738249465966,"allQ":-0.00039008005364562094,"bayQ":-0.0003705760509633399,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.08333333333333333,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0.003285354110353743,"harmQ":0.0005708488589935915,"allQ":0.0027145052513601513,"bayQ":0.0026602151463329484,"bayCostPer10":37590944.52862128},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.08333333333333333,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":5.708488589935915,"completedEpisodes":5.137639730942324,"grossQ":0.028471086842305374,"harmQ":0.0005708488589935915,"allQ":0.027900237983311784,"bayQ":0.027900237983311784,"bayCostPer10":3584198.8179388964}],"bayQ":0.0029428596608132907,"allQ":0.0029429934535146174,"bayCostPer10":33980553.449960954,"allCostPer10":33979008.64528828,"favorableShareOfSignedQ":0.948065528058557,"withoutFavorableBayCostPer10":588867027.2694241,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_utility","label":"Halfutility","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.025,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.025,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.025,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0.008562732884903872,"allQ":-0.008562732884903872,"bayQ":-0.008391478227205795,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.0125,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":0.9514147649893193,"completedEpisodes":0.38056590599572776,"grossQ":0.000042813664424519375,"harmQ":0.00047570738249465966,"allQ":-0.0004328937180701403,"bayQ":-0.00041124903216663327,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.025,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0.004928031165530615,"harmQ":0.0005708488589935915,"allQ":0.0043571823065370234,"bayQ":0.004270038660406283,"bayCostPer10":23418991.712474395},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.05,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":5.708488589935915,"completedEpisodes":5.137639730942324,"grossQ":0.08541326052691613,"harmQ":0.0005708488589935915,"allQ":0.08484241166792253,"bayQ":0.08484241166792253,"bayCostPer10":1178655.7929471056}],"bayQ":0.009029364662491875,"allQ":0.00903717666966378,"bayCostPer10":11074976.339741997,"allCostPer10":11065402.797278766,"favorableShareOfSignedQ":0.9396277018288924,"withoutFavorableBayCostPer10":165100203.36674747,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_completion","label":"Half completedrestorative share","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.325,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.325,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":0.9276293958645863,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.325,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":0.9276293958645863,"grossQ":0,"harmQ":0.008562732884903872,"allQ":-0.008562732884903872,"bayQ":-0.008391478227205795,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.2,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":0.9514147649893193,"completedEpisodes":0.19028295299786388,"grossQ":0.000042813664424519375,"harmQ":0.00047570738249465966,"allQ":-0.0004328937180701403,"bayQ":-0.00041124903216663327,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.325,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":0.9276293958645863,"grossQ":0.004928031165530615,"harmQ":0.0005708488589935915,"allQ":0.0043571823065370234,"bayQ":0.004270038660406283,"bayCostPer10":23418991.712474395},{"id":"favorable","weight":0.1,"completion":0.45,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":5.708488589935915,"completedEpisodes":2.568819865471162,"grossQ":0.08541326052691613,"harmQ":0.0005708488589935915,"allQ":0.08484241166792253,"bayQ":0.08484241166792253,"bayCostPer10":1178655.7929471056}],"bayQ":0.009029364662491875,"allQ":0.00903717666966378,"bayCostPer10":11074976.339741997,"allCostPer10":11065402.797278766,"favorableShareOfSignedQ":0.9396277018288924,"withoutFavorableBayCostPer10":165100203.36674747,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"half_symptoms","label":"Half symptomatic share","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.25,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.25,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.25,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0.008562732884903872,"allQ":-0.008562732884903872,"bayQ":-0.008391478227205795,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.15,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":0.9514147649893193,"completedEpisodes":0.38056590599572776,"grossQ":0.000042813664424519375,"harmQ":0.00047570738249465966,"allQ":-0.0004328937180701403,"bayQ":-0.00041124903216663327,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.25,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0.004928031165530615,"harmQ":0.0005708488589935915,"allQ":0.0043571823065370234,"bayQ":0.004270038660406283,"bayCostPer10":23418991.712474395},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.35,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":5.708488589935915,"completedEpisodes":5.137639730942324,"grossQ":0.08541326052691613,"harmQ":0.0005708488589935915,"allQ":0.08484241166792253,"bayQ":0.08484241166792253,"bayCostPer10":1178655.7929471056}],"bayQ":0.009029364662491875,"allQ":0.00903717666966378,"bayCostPer10":11074976.339741997,"allCostPer10":11065402.797278766,"favorableShareOfSignedQ":0.9396277018288924,"withoutFavorableBayCostPer10":165100203.36674747,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"prior_cost","label":"PriorFY2024wholeexpense","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1331040,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":8.271727371078255,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":8.271727371078255,"additionalPatients":2.4815182113234764,"completedEpisodes":1.6129868373602596,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":8.271727371078255,"additionalPatients":2.4815182113234764,"completedEpisodes":1.6129868373602596,"grossQ":0,"harmQ":0.007444554633970429,"allQ":-0.007444554633970429,"bayQ":-0.007295663541291021,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":8.271727371078255,"additionalPatients":0.8271727371078255,"completedEpisodes":0.3308690948431302,"grossQ":0.0000744455463397043,"harmQ":0.0004135863685539127,"allQ":-0.00033914082221420843,"bayQ":-0.000322183781103498,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":8.271727371078255,"additionalPatients":2.4815182113234764,"completedEpisodes":1.6129868373602596,"grossQ":0.00856899257347638,"harmQ":0.0004963036422646953,"allQ":0.008072688931211686,"bayQ":0.007911235152587452,"bayCostPer10":12640251.246645596},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":8.271727371078255,"additionalPatients":4.963036422646953,"completedEpisodes":4.466732780382258,"grossQ":0.14851886494771005,"harmQ":0.0004963036422646953,"allQ":0.14802256130544536,"bayQ":0.14802256130544536,"bayCostPer10":675572.6905282327}],"bayQ":0.016334735796350974,"allQ":0.016363415426095384,"bayCostPer10":6121923.3201395925,"allCostPer10":6111193.622850035,"favorableShareOfSignedQ":0.9061827699625984,"withoutFavorableBayCostPer10":58728348.57657915,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"full_response","label":"Fullcashresponse","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":1,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":6.184195972430576,"grossQ":0.032853541103537436,"harmQ":0.0019028295299786386,"allQ":0.030950711573558796,"bayQ":0.03033169734208762,"bayCostPer10":3296881.1099549686},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":1,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":6.184195972430576,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":1,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":6.184195972430576,"grossQ":0,"harmQ":0.02854244294967958,"allQ":-0.02854244294967958,"bayQ":-0.027971594090685985,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":3.8056590599572773,"grossQ":0.0008562732884903875,"harmQ":0.004757073824946597,"allQ":-0.0039008005364562096,"bayQ":-0.003705760509633399,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":1,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":6.184195972430576,"grossQ":0.032853541103537436,"harmQ":0.0019028295299786386,"allQ":0.030950711573558796,"bayQ":0.03033169734208762,"bayCostPer10":3296881.1099549686},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":1,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":9.514147649893193,"completedEpisodes":8.562732884903873,"grossQ":0.28471086842305376,"harmQ":0.0009514147649893193,"allQ":0.28375945365806443,"bayQ":0.28375945365806443,"bayCostPer10":352411.16625669115}],"bayQ":0.03970018933780323,"allQ":0.03990144329230987,"bayCostPer10":2518879.674580751,"allCostPer10":2506175.008944421,"favorableShareOfSignedQ":0.7147559202894371,"withoutFavorableBayCostPer10":7947550.425667003,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}},{"id":"double_resources","label":"Doubleexpense hypothetical unpricedresources","result":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":2314448,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":4.7570738249465965,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":4.7570738249465965,"additionalPatients":1.4271221474839788,"completedEpisodes":0.9276293958645863,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":4.7570738249465965,"additionalPatients":1.4271221474839788,"completedEpisodes":0.9276293958645863,"grossQ":0,"harmQ":0.004281366442451936,"allQ":-0.004281366442451936,"bayQ":-0.0041957391136028975,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":4.7570738249465965,"additionalPatients":0.47570738249465966,"completedEpisodes":0.19028295299786388,"grossQ":0.000042813664424519375,"harmQ":0.00023785369124732983,"allQ":-0.00019504002682281047,"bayQ":-0.00018528802548166995,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":4.7570738249465965,"additionalPatients":1.4271221474839788,"completedEpisodes":0.9276293958645863,"grossQ":0.004928031165530615,"harmQ":0.00028542442949679576,"allQ":0.004642606736033819,"bayQ":0.004549754601313142,"bayCostPer10":21979207.399699796},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":4.7570738249465965,"additionalPatients":2.8542442949679576,"completedEpisodes":2.568819865471162,"grossQ":0.08541326052691613,"harmQ":0.00028542442949679576,"allQ":0.08512783609741933,"bayQ":0.08512783609741933,"bayCostPer10":1174703.887522304}],"bayQ":0.009394113298019657,"allQ":0.009410606964922089,"bayCostPer10":10644964.22680794,"allCostPer10":10626307.141797407,"favorableShareOfSignedQ":0.9061827699625984,"withoutFavorableBayCostPer10":102118425.37141374,"subjectiveMassBelow1m":0,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null}}],"sources":[{"publisher":"IRS via ProPublica","title":"Original FY ending June 2025 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202621349349313292/IRS990","published":"Submission 2026-05-14","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"IRS via ProPublica","title":"Original Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202621349349313292/IRS990ScheduleO","published":"Submission 2026-05-14","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"IRS via ProPublica","title":"Original Schedule L","url":"https://projects.propublica.org/nonprofits/full_text/202621349349313292/IRS990ScheduleL","published":"Submission 2026-05-14","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"On-Site Dental Care Foundation","title":"Official services and program overview","url":"https://www.osdcf.org/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"El Camino Healthcare District","title":"June 17 2025 board packet, PDF index 248 / printed 249","url":"https://elcaminohealthcaredistrict.org/sites/default/files/2025-06/packet_dbod_061725.pdf","published":"2025-06-17","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"Wigsten et al.","title":"Prospective controlled dental economic cohort","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC10441609/","published":"2023-06-29","retrieved":"2026-09-11","sourceType":"Primary"},{"publisher":"California DHCS","title":"Medi-Cal dental benefit changes","url":"https://www.dhcs.ca.gov/news/stakeholder-news-april-27-2026/","published":"2026-04-27","retrieved":"2026-09-11","sourceType":"Primary"}],"evaluated":{"modelVersion":"on-site-dental-care-foundation-whole-gift-finite-pain-v1","anchors":{"expense":1157224,"fiscalYearEnd":"2025-06-30","patients":1101,"serviceDays":231,"revenue":1233793,"governmentGrants":746848,"programRevenue":137137,"programExpense":1098847,"managementExpense":55836,"fundraisingExpense":2541,"staffCosts":342817,"contractDentists":349950,"assets":418219,"liabilities":281532,"netAssets":136687,"unrestrictedNetAssets":91687,"restrictedNetAssets":45000,"observedCompletedTreatments":null},"gift":10000,"expense":1157224,"patients":1101,"rows":[{"id":"funding_null","weight":0.2,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":0,"completedEpisodes":0,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"clinical_null","weight":0.15,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0,"allQ":0,"bayQ":0,"bayCostPer10":null},{"id":"harm","weight":0.05,"completion":0.65,"symptomatic":0.5,"relief":0,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.003,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0,"harmQ":0.008562732884903872,"allQ":-0.008562732884903872,"bayQ":-0.008391478227205795,"bayCostPer10":null},{"id":"cautious","weight":0.25,"completion":0.4,"symptomatic":0.3,"relief":0.6,"utility":0.025,"years":0.05,"funding":0.1,"bay":0.95,"harm":0.0005,"patientEquivalent":9.514147649893193,"additionalPatients":0.9514147649893193,"completedEpisodes":0.38056590599572776,"grossQ":0.00008562732884903875,"harmQ":0.00047570738249465966,"allQ":-0.00039008005364562094,"bayQ":-0.0003705760509633399,"bayCostPer10":null},{"id":"central","weight":0.25,"completion":0.65,"symptomatic":0.5,"relief":0.85,"utility":0.05,"years":0.25,"funding":0.3,"bay":0.98,"harm":0.0002,"patientEquivalent":9.514147649893193,"additionalPatients":2.8542442949679576,"completedEpisodes":1.8552587917291725,"grossQ":0.00985606233106123,"harmQ":0.0005708488589935915,"allQ":0.009285213472067637,"bayQ":0.009099509202626284,"bayCostPer10":10989603.699849898},{"id":"favorable","weight":0.1,"completion":0.9,"symptomatic":0.7,"relief":0.95,"utility":0.1,"years":0.5,"funding":0.6,"bay":1,"harm":0.0001,"patientEquivalent":9.514147649893193,"additionalPatients":5.708488589935915,"completedEpisodes":5.137639730942324,"grossQ":0.17082652105383225,"harmQ":0.0005708488589935915,"allQ":0.17025567219483867,"bayQ":0.17025567219483867,"bayCostPer10":587351.943761152}],"bayQ":0.018788226596039313,"allQ":0.018821213929844177,"bayCostPer10":5322482.11340397,"allCostPer10":5313153.570898703,"favorableShareOfSignedQ":0.9061827699625984,"withoutFavorableBayCostPer10":51059212.68570687,"subjectiveMassBelow1m":0.1,"subjectiveMassBelow100k":0,"completeResourceCostPer10":null,"verifiedMarginalCostPer10":null},"verifiedMarginalFundingOffer":null,"completeSocietalResourcesUsd":null,"interpretation":"Whole expense; finite symptomatic dental relief only. Unduplicated patients are not completed treatment or causal outcomes."}