{"modelVersion":"public-health-advocates-v1","verifiedMarginalFundingOffer":null,"interpretation":"Historical policy-equivalent benchmark and explicit analyst priors, not measured marginal outcomes.","evaluated":{"inputs":{"modelVersion":"public-health-advocates-v1","gift":100000,"fy2024Expense":7533361,"fy2024Revenue":8276428,"fy2024NetAssets":2010180,"fy2023Deficit":1628224,"historicalDppResourcePerParticipant":2250},"scenarios":[{"name":"harm","weight":0.1,"annualDppCoverageEquivalentCompleters":50,"organizationAttribution":0.02,"qalyPerCompleter":-0.005,"giftDeployability":0.15,"realization":0.7,"partnerResourceMultiplier":1.1,"bayShare":0.2,"sfShare":0.02,"giftShare":0.013274287532483841,"annualAttributedCompleters":1,"annualOrganizationQaly":-0.005,"giftAttributedCompleters":0.0013938001909108032,"giftQaly":-0.000006969000954554016,"deliveryResource":3.1360504295493072,"grossResources":110003.13605042956,"bayQaly":-0.0000013938001909108033,"sfQaly":-1.3938001909108033e-7,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"null","weight":0.4,"annualDppCoverageEquivalentCompleters":0,"organizationAttribution":0,"qalyPerCompleter":0,"giftDeployability":0.2,"realization":0.75,"partnerResourceMultiplier":1.1,"bayShare":0.2,"sfShare":0.02,"giftShare":0.013274287532483841,"annualAttributedCompleters":0,"annualOrganizationQaly":0,"giftAttributedCompleters":0,"giftQaly":0,"deliveryResource":0,"grossResources":110000.00000000001,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"central","weight":0.45,"annualDppCoverageEquivalentCompleters":500,"organizationAttribution":0.05,"qalyPerCompleter":0.05,"giftDeployability":0.25,"realization":0.8,"partnerResourceMultiplier":1.25,"bayShare":0.2,"sfShare":0.02,"giftShare":0.013274287532483841,"annualAttributedCompleters":25,"annualOrganizationQaly":1.25,"giftAttributedCompleters":0.06637143766241921,"giftQaly":0.0033185718831209607,"deliveryResource":149.33573474044323,"grossResources":125149.33573474044,"bayQaly":0.0006637143766241922,"sfQaly":0.00006637143766241921,"donorCostPer10Qaly":301334439.99999994,"grossCostPer10Qaly":377118049.99999994,"wholeOrgExpensePer10ScenarioQaly":60266888},{"name":"favorableStress","weight":0.05,"annualDppCoverageEquivalentCompleters":2500,"organizationAttribution":0.15,"qalyPerCompleter":0.1,"giftDeployability":0.5,"realization":0.9,"partnerResourceMultiplier":1.5,"bayShare":0.2,"sfShare":0.02,"giftShare":0.013274287532483841,"annualAttributedCompleters":375,"annualOrganizationQaly":37.5,"giftAttributedCompleters":2.2400360211066483,"giftQaly":0.22400360211066483,"deliveryResource":5040.081047489959,"grossResources":155040.08104748995,"bayQaly":0.04480072042213297,"sfQaly":0.004480072042213297,"donorCostPer10Qaly":4464213.925925925,"grossCostPer10Qaly":6921320.888888888,"wholeOrgExpensePer10ScenarioQaly":2008896.2666666666}],"weighted":{"giftQaly":0.01269284055284222,"bayQaly":0.002538568110568444,"sfQaly":0.0002538568110568444,"grossResources":119069.51873805065,"donorCostPer10Qaly":78784571.17907125,"grossCostPer10Qaly":93808409.74275711,"bayImpactShare":0.19999999999999998,"sfImpactShare":0.02,"favorableShareOfSignedExpectedQaly":0.8824013867428016},"noFavorable":{"giftQaly":0.0015712215234831338,"donorCostPer10Qaly":636447493.2746391}}}