{"modelVersion":"recares-health-income-calibration-2026-10-01","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":72583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"scenarios":[{"name":"harm","weight":0.15,"throughput":0.25,"uniqueFraction":0.5,"harmPerUnique":0.002,"bayShare":0.9,"sfShare":0.25,"mix":[{"name":"mobility","share":0.15,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25},{"name":"bathing_transfer","share":0.1,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25},{"name":"supplies_other","share":0.75,"unmet":0.2,"safeUse":0.8,"utility":0,"years":0.05}]},{"name":"null","weight":0.35,"throughput":0.25,"uniqueFraction":0.5,"harmPerUnique":0,"bayShare":0.95,"sfShare":0.3,"mix":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0,"years":0.5},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0,"years":0.5},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0,"years":0.08}]},{"name":"cautious_positive","weight":0.2,"throughput":0.3,"uniqueFraction":0.5,"harmPerUnique":0.0001,"bayShare":0.85,"sfShare":0.2,"mix":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.1},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.1},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.03}]},{"name":"central","weight":0.25,"throughput":0.5,"uniqueFraction":0.65,"harmPerUnique":0.0001,"bayShare":0.95,"sfShare":0.3,"mix":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.03,"years":0.25},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.02,"years":0.25},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.002,"years":0.05}]},{"name":"favorable","weight":0.05,"throughput":0.75,"uniqueFraction":0.8,"harmPerUnique":0.00005,"bayShare":0.98,"sfShare":0.4,"mix":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.05,"years":0.5},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.03,"years":0.5},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.004,"years":0.08}]}],"incomeJudgments":{"harm":{"purchaseShare":0,"netSavingsUSD":0,"baselineUSD":50000},"null":{"purchaseShare":0,"netSavingsUSD":0,"baselineUSD":50000},"cautious_positive":{"purchaseShare":0,"netSavingsUSD":0,"baselineUSD":50000},"central":{"purchaseShare":0,"netSavingsUSD":0,"baselineUSD":50000},"favorable":{"purchaseShare":0,"netSavingsUSD":0,"baselineUSD":50000}},"sources":[{"id":"irs2023","publisher":"The ReCARES Network / IRS","title":"FY2023 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202401359349201805/IRS990EZ","published":"Submission 2024-05-14","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Whole expense 82747; financial and activity rows in accompanying structured data.","limit":"Self-reported recipient totals lack person-level deduplication or clinical outcome data."},{"id":"irsO2023","publisher":"The ReCARES Network / IRS","title":"FY2023 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202401359349201805/IRS990ScheduleO","published":"Submission 2024-05-14","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Expense and balance-sheet explanations.","limit":"No clinical follow-up or current reserve commitments."},{"id":"irs2024","publisher":"The ReCARES Network / IRS","title":"FY2024 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202501339349200530/IRS990EZ","published":"Submission 2025-05-13","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Whole expense 111205; financial and activity rows in accompanying structured data.","limit":"Self-reported recipient totals lack person-level deduplication or clinical outcome data."},{"id":"irsO2024","publisher":"The ReCARES Network / IRS","title":"FY2024 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202501339349200530/IRS990ScheduleO","published":"Submission 2025-05-13","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Expense and balance-sheet explanations.","limit":"No clinical follow-up or current reserve commitments."},{"id":"irs2025","publisher":"The ReCARES Network / IRS","title":"FY2025 Form 990-EZ","url":"https://projects.propublica.org/nonprofits/full_text/202621259349200012/IRS990EZ","published":"Submission 2026-05-04","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Whole expense 72583; financial and activity rows in accompanying structured data.","limit":"Self-reported recipient totals lack person-level deduplication or clinical outcome data."},{"id":"irsO2025","publisher":"The ReCARES Network / IRS","title":"FY2025 Schedule O","url":"https://projects.propublica.org/nonprofits/full_text/202621259349200012/IRS990ScheduleO","published":"Submission 2026-05-04","retrieved":"2026-09-11","status":"Original filing directly fetched","claim":"Expense and balance-sheet explanations.","limit":"No clinical follow-up or current reserve commitments."},{"id":"about","publisher":"ReCARES","title":"Current organization and team","url":"https://www.recares.org/about","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Volunteer-staffed sites and named grantors; old lower-bound activity language remains.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"receive","publisher":"ReCARES","title":"Current recipient instructions","url":"https://www.recares.org/receive","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Current surplus categories, high-demand rationing, no clinical advice or quality guarantee.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"donate","publisher":"ReCARES","title":"Current donation rules","url":"https://www.recares.org/donate","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Equipment acceptance exclusions, space constraints, linked PayPal route.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"largedme","publisher":"ReCARES","title":"Large DME referral system","url":"https://www.recares.org/largedme","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Direct donor/recipient matching, 60-day notifications, parties arrange transport, no item-quality guarantee.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"volunteer","publisher":"ReCARES","title":"Current volunteer roles","url":"https://www.recares.org/volunteer","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Inspection, cleaning, repair, database and inventory support; no medical background required.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"locations","publisher":"ReCARES","title":"Locations and hours","url":"https://www.recares.org/locations","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"Oakland 4 / SF 5 / Marin 3 weekly public hours; not residence or outcome fractions.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"faq","publisher":"ReCARES","title":"Current FAQs","url":"https://www.recares.org/faq","published":"Undated current page","retrieved":"2026-09-11","status":"Native HTML directly fetched; web cache may show old WordPress page","claim":"No eligibility paperwork or residency requirement; no collection or delivery capacity.","limit":"Current page text is not measured outcome evidence or a dated budget."},{"id":"waiver","publisher":"ReCARES","title":"Historical/current cached intake instrument","url":"https://www.recares.org/liability/","published":"Undated; current native route not verified","retrieved":"2026-09-11","status":"Web-cached form reviewed","claim":"Separate collector and intended user; agency client count; insurance and access reasons.","limit":"Do not assert current implementation or data completeness; not a completed response dataset."},{"id":"who","publisher":"WHO","title":"Wheelchair provision guidelines","url":"https://www.who.int/publications/i/item/9789240074521","published":"2023-06-05","retrieved":"2026-09-11","status":"Official guideline","claim":"Individual assessment, fitting, training and follow-up.","limit":"No ReCARES utility coefficient; requirements do not prove local completion."},{"id":"walkingTrial","publisher":"Polesel et al. / JAMA Network Open","title":"Walking aids and locomotion training randomized trial","url":"https://jamanetwork.com/journals/jamanetworkopen/fullarticle/2841747","published":"2025-11-21","retrieved":"2026-09-11","status":"Primary trial; table checked","claim":"75 older adults; function improved; 0–100 health-rating between-group difference −1.17, CI −7.34 to 4.99.","limit":"Not preference utility; clinical training and selection; 90-day follow-up."},{"id":"rollator","publisher":"Gupta et al. / Chest","title":"Rollator use and health-related quality of life in COPD","url":"https://pubmed.ncbi.nlm.nih.gov/17035442/","published":"2006","retrieved":"2026-09-11","status":"Primary trial abstract","claim":"31 randomized; no significant CRQ benefit;8/18 infrequent use.","limit":"Eight weeks; COPD-specific; infrequent use is not abandonment."},{"id":"bathing","publisher":"Whitehead et al. / BMC Public Health","title":"BATH-OUT feasibility randomized trial","url":"https://link.springer.com/article/10.1186/s12889-018-6200-4","published":"2018","retrieved":"2026-09-11","status":"Primary trial; prior audited table refreshed","claim":"60 adults; three-month EQ-5D change difference .09, CI −.003 to .18.","limit":"Installed level-access shower, not portable chair; interval includes null."},{"id":"powerchair","publisher":"Davies et al. / Disability and Rehabilitation","title":"Quality of life after powered chair provision","url":"https://pubmed.ncbi.nlm.nih.gov/12623619/","published":"2003-03-18","retrieved":"2026-09-11","status":"Primary cohort abstract","claim":"64 baseline/51follow-up; EQ-5D health state not significantly improved.","limit":"Uncontrolled three-month study; selected powered-chair population."},{"id":"bathout2","publisher":"NIHR School for Social Care Research","title":"BATH-OUT-2 findings","url":"https://sscr.nihr.ac.uk/research/care-economics/bath-out/","published":"Undated findings page","retrieved":"2026-09-11","status":"Primary funder findings","claim":"296 randomized; first SF-36 physical-component difference 2.5, interval .8–4.2; higher QALYs reported without numeric difference on page.","limit":"Major adaptations, differential attrition; no portable-device utility mapping."},{"id":"scooterTrial","publisher":"Primary trial authors / PubMed","title":"Knee scooter versus crutches trial","url":"https://pubmed.ncbi.nlm.nih.gov/38932517/","published":"2024","retrieved":"2026-09-11","status":"Primary trial abstract","claim":"100 recruited; 88 analyzed; SF-36 67 versus 59.","limit":"Short postoperative use; no preference-utility mapping."},{"id":"scooterHarm","publisher":"Primary cohort authors / PubMed","title":"Knee scooter falls and injuries","url":"https://pubmed.ncbi.nlm.nih.gov/37658457/","published":"2023-09-02","retrieved":"2026-09-11","status":"Primary cohort abstract","claim":"118 users analyzed; 44 falls and 18 injuries.","limit":"No randomized comparator; these are not incremental harm or ReCARES rates."},{"id":"abandonment","publisher":"Phillips and Zhao","title":"Predictors of assistive technology abandonment","url":"https://pubmed.ncbi.nlm.nih.gov/10171664/","published":"1993","retrieved":"2026-09-11","status":"Primary survey abstract","claim":"227 adults; 29.3% of devices abandoned.","limit":"Historical device-level survey, not a current ReCARES use rate."},{"id":"indonesia","publisher":"Toro et al. / BMC Health Services Research","title":"WHO eight-step wheelchair service cohort","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC4722611/","published":"2016-01-22","retrieved":"2026-09-11","status":"Primary full-text XML via Europe PMC","claim":"142 received chairs;167 waiting; some WHOQOL and satisfaction benefits.","limit":"Nonrandomized, no preference-utility mapping; intensive service and different access baseline."},{"id":"medicare","publisher":"CMS / Medicare","title":"Durable medical equipment coverage","url":"https://www.medicare.gov/coverage/durable-medical-equipment-dme-coverage","published":"Undated current page","retrieved":"2026-09-11","status":"Official coverage page","claim":"Medically necessary provider-ordered DME may be covered; usual coinsurance and supplier conditions.","limit":"Coverage eligibility is not timely realized access; no local payer shares."},{"id":"walkerCoverage","publisher":"CMS / Medicare","title":"Walker coverage","url":"https://www.medicare.gov/coverage/walkers","published":"Undated current page","retrieved":"2026-09-11","status":"Official coverage page","claim":"Includes rollators and owned-walker repairs under requirements.","limit":"Not a guarantee for any specific recipient."},{"id":"grant","publisher":"StopWaste","title":"FY23–24 reuse/repair grant table","url":"https://www.stopwaste.org/sites/default/files/WMA%209.25.24%20Grant%20Memo.pdf","published":"2024-09-24 memorandum","retrieved":"2026-09-11","status":"Primary indexed table; direct PDF not rendered","claim":"ReCARES $25,000 DME Donor Stop training project.","limit":"Completion, restrictions and renewal unresolved; adjacent internship description belongs to Tech Exchange."},{"id":"meeting","publisher":"StopWaste","title":"Bay Area Reuse & Repair Network meeting notes","url":"https://www.stopwaste.org/sites/default/files/101725%20Bay%20Area%20ReuseRepair%20Network%20Meeting%20Notes.pdf","published":"2025-10-17","retrieved":"2026-09-11","status":"Reused prior evidence memo","claim":"Storage and repair constraints.","limit":"No current priced incremental offer; no fresh full-PDF verification."},{"title":"BATH-OUT-2 findings, Table 2","url":"https://sscr.nihr.ac.uk/wp-content/uploads/2025/04/151.-BATH-OUT-2-findings.pdf","publisher":"NIHR School for Social Care Research","published":"2025","retrieved":"2026-10-01","limit":"Installed showers, not portable aids; attrition and inconsistent narrative/table intervals."},{"title":"2025 device-reuse performance measures","url":"https://catada.info/assets/aggr_reports25/performance%20measures","publisher":"CATADA / NATADS","published":"2025","retrieved":"2026-10-01","limit":"State-program survey categories do not identify ReCARES counterfactual purchasers."},{"title":"2025 device reutilization value ledger","url":"https://catada.info/assets/aggr_reports25/device%20reutilization","publisher":"CATADA / NATADS","published":"2025","retrieved":"2026-10-01","limit":"Current-price minus sale-price values are not demonstrated household cash savings."}],"verifiedMarginalFundingOffer":null,"rankingStatistic":"central marginal scenario","interpretation":"Health plus income-equivalent welfare research, not measured QALYs or a verified marginal offer. Central net income credit is provisionally zero; independent positive and adverse income cases are exposed. FY2025 accrual expenses proxy donor costs; complete societal resources are unknown.","evaluated":{"scope":"marginal","rankingStatistic":"central marginal scenario","rows":[{"name":"harm","label":"harm","weight":0.15,"costUSD":10000,"uniqueRecipients":189.43829822410206,"healthYears":-0.3409889368033837,"incomeYears":0,"totalYears":-0.3409889368033837,"sfTotalYears":-0.09471914911205102,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"null","label":"null","weight":0.35,"costUSD":10000,"uniqueRecipients":189.43829822410206,"healthYears":0,"incomeYears":0,"totalYears":0,"sfTotalYears":0,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"cautious_positive","label":"cautious signed","weight":0.2,"costUSD":10000,"uniqueRecipients":227.32595786892247,"healthYears":-0.012003265227394847,"incomeYears":0,"totalYears":-0.012003265227394847,"sfTotalYears":-0.0028242977005634934,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0,"totalYears":0.37903259888679164,"sfTotalYears":0.11969450491161841,"usdPerBetterLife":263829.550000969,"sfUsdPerBetterLife":835460.2416697349},{"name":"favorable","label":"favorable","weight":0.05,"costUSD":10000,"uniqueRecipients":909.30383147569,"healthYears":5.977885234834603,"incomeYears":0,"totalYears":5.977885234834603,"sfTotalYears":2.4399531570753483,"usdPerBetterLife":16728.32382550195,"sfUsdPerBetterLife":40984.39337247977}],"weighted":{"healthYears":0.3401034178974416,"incomeYears":0,"totalYears":0.3401034178974416,"usdPerBetterLife":294028.21241318743},"publicationStatus":"calibrated_judgment_model","basis":"Reduced clinical utility-duration assumptions; original recipient and funding filters; explicit income counterfactual review"},"diagnostics":{"incomeCases":{"zero":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0,"totalYears":0.37903259888679164,"sfTotalYears":0.11969450491161841,"usdPerBetterLife":263829.550000969,"sfUsdPerBetterLife":835460.2416697349},"smallPositive":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0.002104659729883086,"totalYears":0.38113725861667475,"sfTotalYears":0.12035913430000254,"usdPerBetterLife":262372.66952841805,"sfUsdPerBetterLife":830846.7868399905},"transferOffset":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0.001052329864941543,"totalYears":0.38008492875173316,"sfTotalYears":0.12002681960581048,"usdPerBetterLife":263099.0929538245,"sfUsdPerBetterLife":833147.1276871108},"higherPurchase":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0.2617313418273171,"totalYears":0.6407639407141088,"sfTotalYears":0.20234650759392908,"usdPerBetterLife":156063.71339896802,"sfUsdPerBetterLife":494201.759096732},"sparsePickup":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":-0.0014037799036588526,"totalYears":0.3776288189831328,"sfTotalYears":0.11925120599467351,"usdPerBetterLife":264810.2977661422,"sfUsdPerBetterLife":838565.942926117},"adverse":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":-0.2340733544998881,"totalYears":0.14495924438690355,"sfTotalYears":0.04577660349060112,"usdPerBetterLife":689849.0704952555,"sfUsdPerBetterLife":2184522.056568309}},"healthCases":{"mobilityZero":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.08073831854566495,"incomeYears":0,"totalYears":0.08073831854566495,"sfTotalYears":0.02549631111968367,"usdPerBetterLife":1238569.2667533173,"sfUsdPerBetterLife":3922136.0113855046},"bathingZero":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.25971488675034093,"incomeYears":0,"totalYears":0.25971488675034093,"sfTotalYears":0.08201522739484451,"usdPerBetterLife":385037.61278855044,"sfUsdPerBetterLife":1219285.7738304096},"suppliesZero":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.3708207328162242,"incomeYears":0,"totalYears":0.3708207328162242,"sfTotalYears":0.11710128404722868,"usdPerBetterLife":269672.08451518597,"sfUsdPerBetterLife":853961.6009647556},"utilityZeroWithHarm":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":-0.04679125966135321,"incomeYears":0,"totalYears":-0.04679125966135321,"sfTotalYears":-0.01477618726147996,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},"completeNull":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0,"incomeYears":0,"totalYears":0,"sfTotalYears":0,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},"nullHealthPositiveIncome":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0,"incomeYears":0.002104659729883086,"totalYears":0.002104659729883086,"sfTotalYears":0.0006646293883841324,"usdPerBetterLife":47513618.74803155,"sfUsdPerBetterLife":150459792.7020999},"jointAdverse":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":-0.04679125966135321,"incomeYears":-0.2340733544998881,"totalYears":-0.2808646141612413,"sfTotalYears":-0.08869408868249726,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},"originalClinical":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":1.3383236088340245,"incomeYears":0,"totalYears":1.3383236088340245,"sfTotalYears":0.42262850805284985,"usdPerBetterLife":74720.34367466782,"sfUsdPerBetterLife":236614.42163644807},"halfDuration":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.16612066961271924,"incomeYears":0,"totalYears":0.16612066961271924,"sfTotalYears":0.052459158825069234,"usdPerBetterLife":601972.0497944789,"sfUsdPerBetterLife":1906244.8243491831},"halfUniqueAndSafeUse":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":246.26978769133268,"healthYears":0.08306033480635962,"incomeYears":0,"totalYears":0.08306033480635962,"sfTotalYears":0.026229579412534617,"usdPerBetterLife":1203944.0995889578,"sfUsdPerBetterLife":3812489.6486983662}},"fundingCases":{"0":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":0,"healthYears":0,"incomeYears":0,"totalYears":0,"sfTotalYears":0,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},"0.25":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":246.26978769133268,"healthYears":0.18951629944339582,"incomeYears":0,"totalYears":0.18951629944339582,"sfTotalYears":0.059847252455809206,"usdPerBetterLife":527659.100001938,"sfUsdPerBetterLife":1670920.4833394699},"0.5":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0,"totalYears":0.37903259888679164,"sfTotalYears":0.11969450491161841,"usdPerBetterLife":263829.550000969,"sfUsdPerBetterLife":835460.2416697349},"0.75":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":738.809363073998,"healthYears":0.5685488983301874,"incomeYears":0,"totalYears":0.5685488983301874,"sfTotalYears":0.1795417573674276,"usdPerBetterLife":175886.36666731266,"sfUsdPerBetterLife":556973.49444649}},"annual":{"scope":"annual","rankingStatistic":"central marginal scenario","rows":[{"name":"harm","label":"harm","weight":0.15,"costUSD":72583,"uniqueRecipients":5500,"healthYears":-9.9,"incomeYears":0,"totalYears":-9.9,"sfTotalYears":-2.75,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"null","label":"null","weight":0.35,"costUSD":72583,"uniqueRecipients":5500,"healthYears":0,"incomeYears":0,"totalYears":0,"sfTotalYears":0,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"cautious_positive","label":"cautious signed","weight":0.2,"costUSD":72583,"uniqueRecipients":5500,"healthYears":-0.29041100000000003,"incomeYears":0,"totalYears":-0.29041100000000003,"sfTotalYears":-0.068332,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"central","label":"central","weight":0.25,"costUSD":72583,"uniqueRecipients":7150,"healthYears":5.502264625,"incomeYears":0,"totalYears":5.502264625,"sfTotalYears":1.7375572499999998,"usdPerBetterLife":131914.77500048446,"sfUsdPerBetterLife":417730.12083486747},{"name":"favorable","label":"favorable","weight":0.05,"costUSD":72583,"uniqueRecipients":8800,"healthYears":57.852379199999994,"incomeYears":0,"totalYears":57.852379199999994,"sfTotalYears":23.613215999999998,"usdPerBetterLife":12546.242869126463,"sfUsdPerBetterLife":30738.295029359833}],"weighted":{"healthYears":2.72510291625,"incomeYears":0,"totalYears":2.72510291625,"usdPerBetterLife":266349.5736883255}},"marginal":{"scope":"marginal","rankingStatistic":"central marginal scenario","rows":[{"name":"harm","label":"harm","weight":0.15,"costUSD":10000,"uniqueRecipients":189.43829822410206,"healthYears":-0.3409889368033837,"incomeYears":0,"totalYears":-0.3409889368033837,"sfTotalYears":-0.09471914911205102,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"null","label":"null","weight":0.35,"costUSD":10000,"uniqueRecipients":189.43829822410206,"healthYears":0,"incomeYears":0,"totalYears":0,"sfTotalYears":0,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"cautious_positive","label":"cautious signed","weight":0.2,"costUSD":10000,"uniqueRecipients":227.32595786892247,"healthYears":-0.012003265227394847,"incomeYears":0,"totalYears":-0.012003265227394847,"sfTotalYears":-0.0028242977005634934,"usdPerBetterLife":null,"sfUsdPerBetterLife":null},{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":492.53957538266536,"healthYears":0.37903259888679164,"incomeYears":0,"totalYears":0.37903259888679164,"sfTotalYears":0.11969450491161841,"usdPerBetterLife":263829.550000969,"sfUsdPerBetterLife":835460.2416697349},{"name":"favorable","label":"favorable","weight":0.05,"costUSD":10000,"uniqueRecipients":909.30383147569,"healthYears":5.977885234834603,"incomeYears":0,"totalYears":5.977885234834603,"sfTotalYears":2.4399531570753483,"usdPerBetterLife":16728.32382550195,"sfUsdPerBetterLife":40984.39337247977}],"weighted":{"healthYears":0.3401034178974416,"incomeYears":0,"totalYears":0.3401034178974416,"usdPerBetterLife":294028.21241318743}},"tail":{"annual":{"favorableShare":1.0614714559039546,"withoutFavorableSignedYears":-0.16751604375000007},"marginal":{"favorableShare":0.8788334548048028,"withoutFavorableSignedYears":0.04120915615571141}},"mixedBasisMeanCostStress":{"annual":{"name":"central","label":"central","weight":0.25,"costUSD":88845,"uniqueRecipients":7150,"healthYears":5.502264625,"incomeYears":0,"totalYears":5.502264625,"sfTotalYears":1.7375572499999998,"usdPerBetterLife":161469.87841392672,"sfUsdPerBetterLife":511321.28164410125},"marginal":{"name":"central","label":"central","weight":0.25,"costUSD":10000,"uniqueRecipients":402.3861781754742,"healthYears":0.3096552774494907,"incomeYears":0,"totalYears":0.3096552774494907,"sfTotalYears":0.09778587708931284,"usdPerBetterLife":322939.75682785345,"sfUsdPerBetterLife":1022642.5632882025}},"historical":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":72583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":6.598454545454546,"baseRecipientEquivalents":1515.5063857928164,"rows":[{"name":"harm","weight":0.15,"throughput":0.25,"uniqueFraction":0.5,"harmPerUnique":0.002,"bayShare":0.9,"sfShare":0.25,"mix":[{"name":"mobility","share":0.15,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25},{"name":"bathing_transfer","share":0.1,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25},{"name":"supplies_other","share":0.75,"unmet":0.2,"safeUse":0.8,"utility":0,"years":0.05}],"pathways":[{"name":"mobility","share":0.15,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25,"benefitQaly":0},{"name":"bathing_transfer","share":0.1,"unmet":0.3,"safeUse":0.7,"utility":0,"years":0.25,"benefitQaly":0},{"name":"supplies_other","share":0.75,"unmet":0.2,"safeUse":0.8,"utility":0,"years":0.05,"benefitQaly":0}],"marginalRecipientEquivalents":378.8765964482041,"incrementalUniqueRecipients":189.43829822410206,"benefitQaly":0,"harmQaly":0.3788765964482041,"netQaly":-0.3788765964482041,"bayQaly":-0.3409889368033837,"sfQaly":-0.09471914911205102,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"null","weight":0.35,"throughput":0.25,"uniqueFraction":0.5,"harmPerUnique":0,"bayShare":0.95,"sfShare":0.3,"mix":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0,"years":0.5},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0,"years":0.5},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0,"years":0.08}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0,"years":0.5,"benefitQaly":0},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0,"years":0.5,"benefitQaly":0},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0,"years":0.08,"benefitQaly":0}],"marginalRecipientEquivalents":378.8765964482041,"incrementalUniqueRecipients":189.43829822410206,"benefitQaly":0,"harmQaly":0,"netQaly":0,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"cautious_positive","weight":0.2,"throughput":0.3,"uniqueFraction":0.5,"harmPerUnique":0.0001,"bayShare":0.85,"sfShare":0.2,"mix":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.02,"years":0.25},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05}],"pathways":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.02,"years":0.25,"benefitQaly":0.019891021313530714},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.009945510656765357},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0021823291955416556}],"marginalRecipientEquivalents":454.65191573784494,"incrementalUniqueRecipients":227.32595786892247,"benefitQaly":0.03201886116583773,"harmQaly":0.022732595786892247,"netQaly":0.009286265378945481,"bayQaly":0.00789332557210366,"sfQaly":0.0018572530757890963,"donorCostPer10Qaly":10768591.669448465,"bayDonorCostPer10Qaly":12668931.375821723,"sfDonorCostPer10Qaly":53842958.347242326,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"central","weight":0.25,"throughput":0.5,"uniqueFraction":0.65,"harmPerUnique":0.0001,"bayShare":0.95,"sfShare":0.3,"mix":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.05,"years":0.5},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.05,"years":0.5,"benefitQaly":1.046646597688164},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.376792775167739},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.03457627819186311}],"marginalRecipientEquivalents":757.7531928964082,"incrementalUniqueRecipients":492.53957538266536,"benefitQaly":1.4580156510477662,"harmQaly":0.049253957538266536,"netQaly":1.4087616935094998,"bayQaly":1.3383236088340247,"sfQaly":0.4226285080528499,"donorCostPer10Qaly":70984.3264909344,"bayDonorCostPer10Qaly":74720.3436746678,"sfDonorCostPer10Qaly":236614.42163644804,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"favorable","weight":0.05,"throughput":0.75,"uniqueFraction":0.8,"harmPerUnique":0.00005,"bayShare":0.98,"sfShare":0.4,"mix":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.08,"years":0.75},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12}],"pathways":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.08,"years":0.75,"benefitQaly":10.884366862764008},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":2.073212735764573},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.2073212735764573}],"marginalRecipientEquivalents":1136.6297893446124,"incrementalUniqueRecipients":909.30383147569,"benefitQaly":13.164900872105038,"harmQaly":0.0454651915737845,"netQaly":13.119435680531254,"bayQaly":12.85704696692063,"sfQaly":5.247774272212502,"donorCostPer10Qaly":7622.279070158194,"bayDonorCostPer10Qaly":7777.835785875708,"sfDonorCostPer10Qaly":19055.697675395484,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.9531879710124962,"bayQaly":0.927863575148451,"sfQaly":0.3542094188721877,"benefitQaly":1.029152728600361,"harmQaly":0.07596475758786492,"incrementalUniqueRecipients":308.7844261052864,"donorCostPer10Qaly":104911.1015257336,"bayDonorCostPer10Qaly":107774.46456393202,"sfDonorCostPer10Qaly":282318.8618710442,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442928,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.3000118176867572,"bayDonorCostPer10Qaly":333320.2030875002},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"evaluated.rows.0.usdPerBetterLife":null,"evaluated.rows.0.sfUsdPerBetterLife":null,"evaluated.rows.1.usdPerBetterLife":null,"evaluated.rows.1.sfUsdPerBetterLife":null,"evaluated.rows.2.usdPerBetterLife":null,"evaluated.rows.2.sfUsdPerBetterLife":null,"evaluated.rows.3.usdPerBetterLife":26382.955000096896,"evaluated.rows.3.sfUsdPerBetterLife":83546.0241669735,"evaluated.rows.4.usdPerBetterLife":1672.832382550195,"evaluated.rows.4.sfUsdPerBetterLife":4098.439337247977,"evaluated.weighted.usdPerBetterLife":29402.821241318743,"diagnostics.incomeCases.zero.usdPerBetterLife":26382.955000096896,"diagnostics.incomeCases.zero.sfUsdPerBetterLife":83546.0241669735,"diagnostics.incomeCases.smallPositive.usdPerBetterLife":26237.266952841805,"diagnostics.incomeCases.smallPositive.sfUsdPerBetterLife":83084.67868399905,"diagnostics.incomeCases.transferOffset.usdPerBetterLife":26309.90929538245,"diagnostics.incomeCases.transferOffset.sfUsdPerBetterLife":83314.71276871108,"diagnostics.incomeCases.higherPurchase.usdPerBetterLife":15606.371339896801,"diagnostics.incomeCases.higherPurchase.sfUsdPerBetterLife":49420.1759096732,"diagnostics.incomeCases.sparsePickup.usdPerBetterLife":26481.029776614218,"diagnostics.incomeCases.sparsePickup.sfUsdPerBetterLife":83856.5942926117,"diagnostics.incomeCases.adverse.usdPerBetterLife":68984.90704952556,"diagnostics.incomeCases.adverse.sfUsdPerBetterLife":218452.20565683092,"diagnostics.healthCases.mobilityZero.usdPerBetterLife":123856.92667533174,"diagnostics.healthCases.mobilityZero.sfUsdPerBetterLife":392213.60113855044,"diagnostics.healthCases.bathingZero.usdPerBetterLife":38503.76127885505,"diagnostics.healthCases.bathingZero.sfUsdPerBetterLife":121928.57738304096,"diagnostics.healthCases.suppliesZero.usdPerBetterLife":26967.208451518596,"diagnostics.healthCases.suppliesZero.sfUsdPerBetterLife":85396.16009647556,"diagnostics.healthCases.utilityZeroWithHarm.usdPerBetterLife":null,"diagnostics.healthCases.utilityZeroWithHarm.sfUsdPerBetterLife":null,"diagnostics.healthCases.completeNull.usdPerBetterLife":null,"diagnostics.healthCases.completeNull.sfUsdPerBetterLife":null,"diagnostics.healthCases.nullHealthPositiveIncome.usdPerBetterLife":4751361.874803155,"diagnostics.healthCases.nullHealthPositiveIncome.sfUsdPerBetterLife":15045979.270209989,"diagnostics.healthCases.jointAdverse.usdPerBetterLife":null,"diagnostics.healthCases.jointAdverse.sfUsdPerBetterLife":null,"diagnostics.healthCases.originalClinical.usdPerBetterLife":7472.034367466782,"diagnostics.healthCases.originalClinical.sfUsdPerBetterLife":23661.442163644806,"diagnostics.healthCases.halfDuration.usdPerBetterLife":60197.204979447895,"diagnostics.healthCases.halfDuration.sfUsdPerBetterLife":190624.48243491832,"diagnostics.healthCases.halfUniqueAndSafeUse.usdPerBetterLife":120394.40995889579,"diagnostics.healthCases.halfUniqueAndSafeUse.sfUsdPerBetterLife":381248.96486983664,"diagnostics.fundingCases.0.usdPerBetterLife":null,"diagnostics.fundingCases.0.sfUsdPerBetterLife":null,"diagnostics.fundingCases.0.25.usdPerBetterLife":52765.91000019379,"diagnostics.fundingCases.0.25.sfUsdPerBetterLife":167092.048333947,"diagnostics.fundingCases.0.5.usdPerBetterLife":26382.955000096896,"diagnostics.fundingCases.0.5.sfUsdPerBetterLife":83546.0241669735,"diagnostics.fundingCases.0.75.usdPerBetterLife":17588.636666731265,"diagnostics.fundingCases.0.75.sfUsdPerBetterLife":55697.34944464899,"diagnostics.annual.rows.0.usdPerBetterLife":null,"diagnostics.annual.rows.0.sfUsdPerBetterLife":null,"diagnostics.annual.rows.1.usdPerBetterLife":null,"diagnostics.annual.rows.1.sfUsdPerBetterLife":null,"diagnostics.annual.rows.2.usdPerBetterLife":null,"diagnostics.annual.rows.2.sfUsdPerBetterLife":null,"diagnostics.annual.rows.3.usdPerBetterLife":13191.477500048446,"diagnostics.annual.rows.3.sfUsdPerBetterLife":41773.01208348675,"diagnostics.annual.rows.4.usdPerBetterLife":1254.6242869126463,"diagnostics.annual.rows.4.sfUsdPerBetterLife":3073.8295029359833,"diagnostics.annual.weighted.usdPerBetterLife":26634.957368832547,"diagnostics.marginal.rows.0.usdPerBetterLife":null,"diagnostics.marginal.rows.0.sfUsdPerBetterLife":null,"diagnostics.marginal.rows.1.usdPerBetterLife":null,"diagnostics.marginal.rows.1.sfUsdPerBetterLife":null,"diagnostics.marginal.rows.2.usdPerBetterLife":null,"diagnostics.marginal.rows.2.sfUsdPerBetterLife":null,"diagnostics.marginal.rows.3.usdPerBetterLife":26382.955000096896,"diagnostics.marginal.rows.3.sfUsdPerBetterLife":83546.0241669735,"diagnostics.marginal.rows.4.usdPerBetterLife":1672.832382550195,"diagnostics.marginal.rows.4.sfUsdPerBetterLife":4098.439337247977,"diagnostics.marginal.weighted.usdPerBetterLife":29402.821241318743,"diagnostics.mixedBasisMeanCostStress.annual.usdPerBetterLife":16146.987841392673,"diagnostics.mixedBasisMeanCostStress.annual.sfUsdPerBetterLife":51132.128164410125,"diagnostics.mixedBasisMeanCostStress.marginal.usdPerBetterLife":32293.975682785345,"diagnostics.mixedBasisMeanCostStress.marginal.sfUsdPerBetterLife":102264.25632882025,"diagnostics.historical.rows.0.donorCostPer10Qaly":null,"diagnostics.historical.rows.0.bayDonorCostPer10Qaly":null,"diagnostics.historical.rows.0.sfDonorCostPer10Qaly":null,"diagnostics.historical.rows.0.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.rows.0.resourceSensitivityBayCostPer10Qaly":null,"diagnostics.historical.rows.1.donorCostPer10Qaly":null,"diagnostics.historical.rows.1.bayDonorCostPer10Qaly":null,"diagnostics.historical.rows.1.sfDonorCostPer10Qaly":null,"diagnostics.historical.rows.1.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.rows.1.resourceSensitivityBayCostPer10Qaly":null,"diagnostics.historical.rows.2.donorCostPer10Qaly":1076859.1669448465,"diagnostics.historical.rows.2.bayDonorCostPer10Qaly":1266893.1375821722,"diagnostics.historical.rows.2.sfDonorCostPer10Qaly":5384295.834724233,"diagnostics.historical.rows.2.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.rows.2.resourceSensitivityBayCostPer10Qaly":null,"diagnostics.historical.rows.3.donorCostPer10Qaly":7098.43264909344,"diagnostics.historical.rows.3.bayDonorCostPer10Qaly":7472.03436746678,"diagnostics.historical.rows.3.sfDonorCostPer10Qaly":23661.442163644802,"diagnostics.historical.rows.3.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.rows.3.resourceSensitivityBayCostPer10Qaly":null,"diagnostics.historical.rows.4.donorCostPer10Qaly":762.2279070158195,"diagnostics.historical.rows.4.bayDonorCostPer10Qaly":777.7835785875708,"diagnostics.historical.rows.4.sfDonorCostPer10Qaly":1905.5697675395484,"diagnostics.historical.rows.4.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.rows.4.resourceSensitivityBayCostPer10Qaly":null,"diagnostics.historical.weighted.donorCostPer10Qaly":10491.11015257336,"diagnostics.historical.weighted.bayDonorCostPer10Qaly":10777.446456393202,"diagnostics.historical.weighted.sfDonorCostPer10Qaly":28231.88618710442,"diagnostics.historical.weighted.completeSocietalResourceCostPer10Qaly":null,"diagnostics.historical.noFavorable.bayDonorCostPer10Qaly":33332.02030875002},"explanation":"DALY is our one-year comparison unit. QALY-based health gains and income-welfare equivalents retain their original assumptions; they are not measured clinical DALYs."}}