{"organization":"Pacific Vision Foundation","ein":"94-2422439","version":"pvf-whole-portfolio-v1","status":"independently accepted partial-health model; current integration reviewed September 11, 2026","date":"2026-09-08","legacyModel":"/private/tmp/mfi-pvf-model.json","legacySelectedCaseDonorPer10":714285.7142857143,"healthHorizonYears":1,"central":{"gift":100000,"first_eye_allocation":0.1,"course_cash":1000,"trial_q":0.056,"clinical_timing_transfer":0.5,"funding_additionality":0.5,"shared_harm_q":0,"independent_harm_q":0,"displaced_alternative_q":0,"public_outside_per_course":0,"private_outside_per_course":2500,"counterfactual_outside_per_course":2500,"resource_wait_years":1,"resource_discount":0.03,"other_real_savings":0,"bay_share":0.9,"sf_share":0.4,"harm_bay_share":0.9,"harm_sf_share":0.4},"parameterNotes":[{"key":"gift","label":"Whole unrestricted gift","best":"$100,000","range":"Domain $1–$1 billion","basis":"Entire ordinary gift retained; no priced restricted offer.","confidence":"Specified gift"},{"key":"first_eye_allocation","label":"Direct first-eye course allocation","best":"10%","range":"5–40%; zero","basis":"Marginal portfolio prior, not historical charity-care expense ratio. Other90% cost retained.","confidence":"Explicit uncalibrated prior"},{"key":"course_cash","label":"Direct cash per assigned unique first-eye course","best":"$1,000","range":"$500–$2,000; $250 unverified sensitivity","basis":"Legacy constructed cash budget includes referral/noncompletion costs. Separate portfolio allocation retains central costs; no second-eye benefit.","confidence":"Explicit uncalibrated prior"},{"key":"trial_q","label":"Integrated first-year trial QALY effect","best":"0.056","range":"0.006 external lower-coordinate stress","basis":"Economic randomized-assignment analysis among288/306 with six-month utility extrapolation; not a local observed effect or full-cohort outcome.","confidence":"External integrated economic-trial result; transfer uncertain"},{"key":"clinical_timing_transfer","label":"Local clinical/comparator transfer","best":"50%","range":"12.5–100%; zero; −50% harm","basis":"Joint population, severity, actual waiting-time and pathway-fit prior. No permanent-denial or lifetime extension.","confidence":"Explicit uncalibrated prior"},{"key":"funding_additionality","label":"Funding additionality","best":"50%","range":"25–75%; zero","basis":"Added support versus existing PVF/Lions/CPMC/clinical financing; distinct from clinical transfer.","confidence":"Explicit uncalibrated prior"},{"key":"shared_harm_q","label":"Extra shared harm per added course","best":"0 gift-date PV QALY","range":"0.04 stress","basis":"Outside complications already incorporated in trial. Costs of failed referrals remain.","confidence":"Explicit uncalibrated prior"},{"key":"independent_harm_q","label":"Independent donor harm","best":"0 gift-date PV QALY","range":"0.2 at zero activity","basis":"Independent of additional surgery; no second discount.","confidence":"Explicit uncalibrated prior"},{"key":"displaced_alternative_q","label":"Other displaced care health","best":"0 gift-date PV QALY","range":"1 at target failure","basis":"Distinct lost alternative clinic/resource use; not canceled by zero cataract effect.","confidence":"Explicit uncalibrated prior"},{"key":"public_outside_per_course","label":"Outside public resources","best":"$0","range":"$500 stress","basis":"Narrow uninsured route, not proof of zero public resources throughout organization/partners. Real inputs only, no transfer sum.","confidence":"Explicit uncalibrated prior"},{"key":"private_outside_per_course","label":"Outside private/partner resources","best":"$2,500","range":"$2,000–$4,000; zero donor-pays case","basis":"Clinical/facility/lens inputs beyond direct cash and internal charity transfer. Unpriced prior, not charges.","confidence":"Explicit uncalibrated prior"},{"key":"counterfactual_outside_per_course","label":"Otherwise later outside-care resources","best":"$2,500","range":"$0–$4,000 scenarios","basis":"Unpriced offset conditional on later surgery, not permanent denial. No offset to retained whole-gift cash.","confidence":"Explicit uncalibrated prior"},{"key":"resource_wait_years","label":"Timing of counterfactual outside cost","best":"1 year","range":"0.25 short-wait sensitivity","basis":"Cost valuation parameter; health remains the already integrated one-year trial transfer. Shorter clinical wait requires separate clinical transfer judgment.","confidence":"Explicit uncalibrated prior"},{"key":"resource_discount","label":"Continuous resource discount","best":"3%","range":"Domain 0–20%","basis":"No extra within-year health discount applied to integrated trial result.","confidence":"Explicit uncalibrated prior"},{"key":"other_real_savings","label":"Other net real resource savings","best":"$0 gift-date dollars","range":"$150,000 diagnostic; signed domain","basis":"Separate resource savings, not patient welfare or transfers; negative denotes additional cost.","confidence":"Explicit uncalibrated prior"},{"key":"bay_share","label":"Bay share of benefit","best":"90%","range":"70–95%","basis":"Unmeasured future residence share, not geography inferred from SF clinic location.","confidence":"Explicit uncalibrated prior"},{"key":"sf_share","label":"SF share of benefit","best":"40%","range":"20–60%; zero","basis":"Independent nested residence prior; wider California/Nevada pathway retained.","confidence":"Explicit uncalibrated prior"},{"key":"harm_bay_share","label":"Bay share of losses","best":"90%","range":"Nested domain 0–100%","basis":"Separate allocation of shared/independent/displaced-alternative harm.","confidence":"Explicit uncalibrated prior"},{"key":"harm_sf_share","label":"SF share of losses","best":"40%","range":"Nested domain 0–100%","basis":"Can differ from health share; regions never summed.","confidence":"Explicit uncalibrated prior"}],"allocationLedger":{"firstEyeDirect":0.1,"otherClinical":0.1,"educationResearch":0.15,"buildingCapital":0.4,"centralOther":0.25},"scenarios":{"central":{},"favorable_joint":{"first_eye_allocation":0.4,"course_cash":500,"clinical_timing_transfer":1,"funding_additionality":0.75,"private_outside_per_course":2000,"counterfactual_outside_per_course":2000,"bay_share":0.95,"sf_share":0.6},"pessimistic_positive":{"first_eye_allocation":0.05,"course_cash":2000,"trial_q":0.006,"funding_additionality":0.25,"private_outside_per_course":4000,"counterfactual_outside_per_course":4000,"bay_share":0.7,"sf_share":0.2},"no_quantified_allocation":{"first_eye_allocation":0},"replacement_only":{"funding_additionality":0},"no_timing_advantage":{"clinical_timing_transfer":0},"shorter_wait_transfer":{"clinical_timing_transfer":0.125,"resource_wait_years":0.25},"no_credit_future_resource_offset":{"counterfactual_outside_per_course":0},"additional_public_resources":{"public_outside_per_course":500},"donor_pays_clinical_resources":{"course_cash":3500,"private_outside_per_course":0,"counterfactual_outside_per_course":0},"shared_extra_harm":{"shared_harm_q":0.04},"independent_harm_no_activity":{"first_eye_allocation":0,"independent_harm_q":0.2},"target_failure_displaces_alternative":{"clinical_timing_transfer":0,"displaced_alternative_q":1},"no_sf_health":{"sf_share":0},"negative_clinical_transfer":{"clinical_timing_transfer":-0.5},"low_cash_unverified":{"course_cash":250},"zero_outside_resource_scenario":{"private_outside_per_course":0,"counterfactual_outside_per_course":0},"net_saving_diagnostic":{"other_real_savings":150000}},"results":{"central":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":7169245.059331688},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":7965827.843701875},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":17923112.64832922}}},"favorable_joint":{"courses":80,"added_courses":60,"benefit":3.36,"loss":0,"q":{"us":3.36,"bay":3.1919999999999997,"sf":2.016},"gross_resources":260000,"net_resources":103546.53597417902,"future_offset":116453.46402582098,"prices":{"us":{"donor":297619.04761904763,"gross":773809.5238095238,"net":308174.2142088661},"bay":{"donor":313283.20802005014,"gross":814536.3408521304,"net":324393.90969354333},"sf":{"donor":496031.74603174604,"gross":1289682.5396825396,"net":513623.6903481102}}},"pessimistic_positive":{"courses":2.5,"added_courses":0.625,"benefit":0.001875,"loss":0,"q":{"us":0.001875,"bay":0.0013124999999999999,"sf":0.000375},"gross_resources":110000,"net_resources":100073.88616612872,"future_offset":2426.1138338712703,"prices":{"us":{"donor":533333333.3333334,"gross":586666666.6666667,"net":533727392.8860199},"bay":{"donor":761904761.904762,"gross":838095238.0952382,"net":762467704.1228856},"sf":{"donor":2666666666.6666665,"gross":2933333333.3333335,"net":2668636964.4300995}}},"no_quantified_allocation":{"courses":0,"added_courses":0,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"replacement_only":{"courses":10,"added_courses":0,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":125000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"no_timing_advantage":{"courses":10,"added_courses":5,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"shorter_wait_transfer":{"courses":10,"added_courses":5,"benefit":0.035,"loss":0,"q":{"us":0.035,"bay":0.03150000000000001,"sf":0.014000000000000002},"gross_resources":125000,"net_resources":100093.39931476077,"future_offset":12406.600685239231,"prices":{"us":{"donor":28571428.571428567,"gross":35714285.71428571,"net":28598114.089931644},"bay":{"donor":31746031.74603174,"gross":39682539.68253967,"net":31775682.322146267},"sf":{"donor":71428571.42857142,"gross":89285714.28571427,"net":71495285.22482911}}},"no_credit_future_resource_offset":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":112500,"future_offset":0,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":8035714.2857142845},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":8928571.428571427},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":20089285.714285713}}},"additional_public_resources":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":130000,"net_resources":102869.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":9285714.285714285,"net":7347816.487903116},"bay":{"donor":7936507.936507935,"gross":10317460.317460315,"net":8164240.542114573},"sf":{"donor":17857142.857142854,"gross":23214285.714285713,"net":18369541.21975779}}},"donor_pays_clinical_resources":{"courses":2.857142857142857,"added_courses":1.4285714285714286,"benefit":0.04,"loss":0,"q":{"us":0.04,"bay":0.036000000000000004,"sf":0.016},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":25000000,"gross":25000000,"net":25000000},"bay":{"donor":27777777.777777776,"gross":27777777.777777776,"net":27777777.777777776},"sf":{"donor":62500000,"gross":62500000,"net":62500000}}},"shared_extra_harm":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0.2,"q":{"us":-0.06,"bay":-0.05399999999999999,"sf":-0.024000000000000007},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"independent_harm_no_activity":{"courses":0,"added_courses":0,"benefit":0,"loss":0.2,"q":{"us":-0.2,"bay":-0.18000000000000002,"sf":-0.08000000000000002},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"target_failure_displaces_alternative":{"courses":10,"added_courses":5,"benefit":0,"loss":1,"q":{"us":-1,"bay":-0.9,"sf":-0.4},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"no_sf_health":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":7169245.059331688},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":7965827.843701875},"sf":{"donor":null,"gross":null,"net":null}}},"negative_clinical_transfer":{"courses":10,"added_courses":5,"benefit":-0.14,"loss":0,"q":{"us":-0.14,"bay":-0.12600000000000003,"sf":-0.05600000000000001},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"low_cash_unverified":{"courses":40,"added_courses":20,"benefit":0.56,"loss":0,"q":{"us":0.56,"bay":0.5040000000000001,"sf":0.22400000000000003},"gross_resources":200000,"net_resources":101477.7233225746,"future_offset":48522.276677425405,"prices":{"us":{"donor":1785714.2857142854,"gross":3571428.571428571,"net":1812102.2021888322},"bay":{"donor":1984126.9841269837,"gross":3968253.9682539674,"net":2013446.8913209243},"sf":{"donor":4464285.714285714,"gross":8928571.428571427,"net":4530255.50547208}}},"zero_outside_resource_scenario":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":7142857.142857142,"gross":7142857.142857142,"net":7142857.142857142},"bay":{"donor":7936507.936507935,"gross":7936507.936507935,"net":7936507.936507935},"sf":{"donor":17857142.857142854,"gross":17857142.857142854,"net":17857142.857142854}}},"net_saving_diagnostic":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":-49630.56916935636,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":-3545040.6549540255},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":-3938934.0610600277},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":-8862601.637385063}}}},"finance":{"period":"FY2024","filed":"2025-11-17","revenueNet":1700850,"functionalExpense":2500604,"rentalExpenseNetted":4037544,"grossRevenueArithmetic":5738394,"grossExpenseArithmetic":6538148,"charityTransfer":294366,"program":591444,"management":1583598,"fundraising":325562,"cash":953695,"savings":15711,"assets":44359285,"liabilities":23505963,"restrictedNetAssets":15697279,"unrestrictedNetAssets":5156043,"pvscOwnership":0.91},"sources":[{"title":"What we do","publisher":"Pacific Vision Foundation","url":"https://pacificvisionfoundation.org/about/what-we-do/","published":"Undated current page","retrieved":"September 8, 2026","sourceType":"Primary funding body, shared clinical pathway and wider mission."},{"title":"For patients","publisher":"Pacific Vision Foundation","url":"https://pacificvisionfoundation.org/for-patients/","published":"Undated current page","retrieved":"September 8, 2026","sourceType":"Primary uninsured eligibility and Lions referral route; narrower than impact report wording."},{"title":"2025 impact report","publisher":"Pacific Vision Foundation","url":"https://pacificvisionfoundation.org/wp-content/uploads/2026/07/FINAL-DIGITAL-PVF-Impact-Report-2025.pdf","published":"Announced June 11, 2026; July 2026 PDF path","retrieved":"September 8, 2026","sourceType":"Primary2025 activities/text; screenshot failed so chart shares/revenue not used. Annual surgery versus cumulative charity counts distinguished."},{"title":"FY2024 Form990","publisher":"Pacific Vision Foundation; IRS filing hosted by ProPublica","url":"https://projects.propublica.org/nonprofits/organizations/942422439/202533219349304088/full","published":"November 17, 2025 filing","retrieved":"September 8, 2026","sourceType":"Primary e-file return read; rental expenses netted outside functional expenses. Not an obtained consolidated audit."},{"title":"FY2024 related organizations","publisher":"Pacific Vision Foundation; IRS ScheduleR","url":"https://projects.propublica.org/nonprofits/full_text/202533219349304088/IRS990ScheduleR","published":"November 17, 2025 filing","retrieved":"September 8, 2026","sourceType":"Primary SFOC/PVSC ownership and internal charity-care transfer; not independent duplicate resources."},{"title":"Cost effectiveness of expedited cataract surgery","publisher":"First-eye trial economic investigators; British Journal of Ophthalmology","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC2095519/","published":"2007","retrieved":"September 8, 2026","sourceType":"Primary extraction retained from accepted legacy audit; direct current NIH access challenge. Missing18/306 and assumed one-year utility shape retained."},{"title":"Monthly giving and exact recipient","publisher":"Pacific Vision Foundation","url":"https://pacificvisionfoundation.org/","published":"Undated current page; 2026 footer","retrieved":"September 8, 2026","sourceType":"Primary EIN94-2422439; $250 monthly surgery appeal not a verified one-time complete course quote."},{"title":"Ways to give","publisher":"Pacific Vision Foundation","url":"https://pacificvisionfoundation.org/ways-to-give/","published":"Undated official giving route","retrieved":"September 8, 2026","sourceType":"Ordinary recipient; no independently verified cataract-restricted open tranche."}],"evaluated":{"central":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":7169245.059331688},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":7965827.843701875},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":17923112.64832922}}},"favorable_joint":{"courses":80,"added_courses":60,"benefit":3.36,"loss":0,"q":{"us":3.36,"bay":3.1919999999999997,"sf":2.016},"gross_resources":260000,"net_resources":103546.53597417902,"future_offset":116453.46402582098,"prices":{"us":{"donor":297619.04761904763,"gross":773809.5238095238,"net":308174.2142088661},"bay":{"donor":313283.20802005014,"gross":814536.3408521304,"net":324393.90969354333},"sf":{"donor":496031.74603174604,"gross":1289682.5396825396,"net":513623.6903481102}}},"pessimistic_positive":{"courses":2.5,"added_courses":0.625,"benefit":0.001875,"loss":0,"q":{"us":0.001875,"bay":0.0013124999999999999,"sf":0.000375},"gross_resources":110000,"net_resources":100073.88616612872,"future_offset":2426.1138338712703,"prices":{"us":{"donor":533333333.3333334,"gross":586666666.6666667,"net":533727392.8860199},"bay":{"donor":761904761.904762,"gross":838095238.0952382,"net":762467704.1228856},"sf":{"donor":2666666666.6666665,"gross":2933333333.3333335,"net":2668636964.4300995}}},"no_quantified_allocation":{"courses":0,"added_courses":0,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"replacement_only":{"courses":10,"added_courses":0,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":125000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"no_timing_advantage":{"courses":10,"added_courses":5,"benefit":0,"loss":0,"q":{"us":0,"bay":0,"sf":0},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"shorter_wait_transfer":{"courses":10,"added_courses":5,"benefit":0.035,"loss":0,"q":{"us":0.035,"bay":0.03150000000000001,"sf":0.014000000000000002},"gross_resources":125000,"net_resources":100093.39931476077,"future_offset":12406.600685239231,"prices":{"us":{"donor":28571428.571428567,"gross":35714285.71428571,"net":28598114.089931644},"bay":{"donor":31746031.74603174,"gross":39682539.68253967,"net":31775682.322146267},"sf":{"donor":71428571.42857142,"gross":89285714.28571427,"net":71495285.22482911}}},"no_credit_future_resource_offset":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":112500,"future_offset":0,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":8035714.2857142845},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":8928571.428571427},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":20089285.714285713}}},"additional_public_resources":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":130000,"net_resources":102869.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":9285714.285714285,"net":7347816.487903116},"bay":{"donor":7936507.936507935,"gross":10317460.317460315,"net":8164240.542114573},"sf":{"donor":17857142.857142854,"gross":23214285.714285713,"net":18369541.21975779}}},"donor_pays_clinical_resources":{"courses":2.857142857142857,"added_courses":1.4285714285714286,"benefit":0.04,"loss":0,"q":{"us":0.04,"bay":0.036000000000000004,"sf":0.016},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":25000000,"gross":25000000,"net":25000000},"bay":{"donor":27777777.777777776,"gross":27777777.777777776,"net":27777777.777777776},"sf":{"donor":62500000,"gross":62500000,"net":62500000}}},"shared_extra_harm":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0.2,"q":{"us":-0.06,"bay":-0.05399999999999999,"sf":-0.024000000000000007},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"independent_harm_no_activity":{"courses":0,"added_courses":0,"benefit":0,"loss":0.2,"q":{"us":-0.2,"bay":-0.18000000000000002,"sf":-0.08000000000000002},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"target_failure_displaces_alternative":{"courses":10,"added_courses":5,"benefit":0,"loss":1,"q":{"us":-1,"bay":-0.9,"sf":-0.4},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"no_sf_health":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":7169245.059331688},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":7965827.843701875},"sf":{"donor":null,"gross":null,"net":null}}},"negative_clinical_transfer":{"courses":10,"added_courses":5,"benefit":-0.14,"loss":0,"q":{"us":-0.14,"bay":-0.12600000000000003,"sf":-0.05600000000000001},"gross_resources":125000,"net_resources":100369.43083064364,"future_offset":12130.569169356351,"prices":{"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},"low_cash_unverified":{"courses":40,"added_courses":20,"benefit":0.56,"loss":0,"q":{"us":0.56,"bay":0.5040000000000001,"sf":0.22400000000000003},"gross_resources":200000,"net_resources":101477.7233225746,"future_offset":48522.276677425405,"prices":{"us":{"donor":1785714.2857142854,"gross":3571428.571428571,"net":1812102.2021888322},"bay":{"donor":1984126.9841269837,"gross":3968253.9682539674,"net":2013446.8913209243},"sf":{"donor":4464285.714285714,"gross":8928571.428571427,"net":4530255.50547208}}},"zero_outside_resource_scenario":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":100000,"net_resources":100000,"future_offset":0,"prices":{"us":{"donor":7142857.142857142,"gross":7142857.142857142,"net":7142857.142857142},"bay":{"donor":7936507.936507935,"gross":7936507.936507935,"net":7936507.936507935},"sf":{"donor":17857142.857142854,"gross":17857142.857142854,"net":17857142.857142854}}},"net_saving_diagnostic":{"courses":10,"added_courses":5,"benefit":0.14,"loss":0,"q":{"us":0.14,"bay":0.12600000000000003,"sf":0.05600000000000001},"gross_resources":125000,"net_resources":-49630.56916935636,"future_offset":12130.569169356351,"prices":{"us":{"donor":7142857.142857142,"gross":8928571.428571427,"net":-3545040.6549540255},"bay":{"donor":7936507.936507935,"gross":9920634.920634918,"net":-3938934.0610600277},"sf":{"donor":17857142.857142854,"gross":22321428.571428567,"net":-8862601.637385063}}}},"scope":"Whole gift; first-eye health component only; remaining health unquantified","verifiedMarginalFundingOffer":null}