{"modelVersion":"recares-depth-v2-fy2025","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":0.02,"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}]},{"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}]},{"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}]}],"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."}],"verifiedMarginalFundingOffer":null,"rankingStatistic":"central scenario","interpretation":"Exploratory modeled health, not measured QALYs or an actionable marginal funding offer. Accrual expenses proxy donor cash costs; complete societal resources unknown. Giving HOLD.","evaluated":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"independently_audited_exploratory_v2","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 accrual expense and reported output update; original subjective health and funding priors retained"},"diagnostics":{"cases":{"old":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":111205,"programExpenseUsd":103400,"reportedRecipientEquivalents":9770,"reportedItems":42000,"equipmentDonors":4521,"cashSavingsInvestmentsUsd":176715,"netAssetsUsd":188533,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":11.38229273285568,"baseRecipientEquivalents":878.5576188121039,"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":219.63940470302597,"incrementalUniqueRecipients":109.81970235151299,"benefitQaly":0,"harmQaly":0.21963940470302598,"netQaly":-0.21963940470302598,"bayQaly":-0.1976754642327234,"sfQaly":-0.054909851175756495,"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":219.63940470302597,"incrementalUniqueRecipients":109.81970235151299,"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":0.011531068746908863},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.0057655343734544316},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0012651229710894298}],"marginalRecipientEquivalents":263.5672856436312,"incrementalUniqueRecipients":131.7836428218156,"benefitQaly":0.018561726091452728,"harmQaly":0.013178364282181559,"netQaly":0.005383361809271169,"bayQaly":0.004575857537880494,"sfQaly":0.0010766723618542337,"donorCostPer10Qaly":18575753.133995388,"bayDonorCostPer10Qaly":21853827.216465164,"sfDonorCostPer10Qaly":92878765.66997695,"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":0.6067538554921093},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.21843138797715936},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.020044292073198158}],"marginalRecipientEquivalents":439.27880940605195,"incrementalUniqueRecipients":285.53122611393377,"benefitQaly":0.8452295355424667,"harmQaly":0.028553122611393377,"netQaly":0.8166764129310733,"bayQaly":0.7758425922845196,"sfQaly":0.245002923879322,"donorCostPer10Qaly":122447.51827850316,"bayDonorCostPer10Qaly":128892.12450368756,"sfDonorCostPer10Qaly":408158.3942616772,"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":6.309800818308531},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":1.2018668225349582},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.12018668225349582}],"marginalRecipientEquivalents":658.9182141090779,"incrementalUniqueRecipients":527.1345712872624,"benefitQaly":7.631854323096985,"harmQaly":0.026356728564363118,"netQaly":7.605497594532622,"bayQaly":7.453387642641969,"sfQaly":3.042199037813049,"donorCostPer10Qaly":13148.383620801771,"bayDonorCostPer10Qaly":13416.717980409972,"sfDonorCostPer10Qaly":32870.95905200443,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.5525747446157998,"bayQaly":0.537893882075896,"sfQaly":0.20533953965649032,"benefitQaly":0.5966124452587566,"harmQaly":0.04403770064295671,"incrementalUniqueRecipients":179.00611483296618,"donorCostPer10Qaly":180970.9925659543,"bayDonorCostPer10Qaly":185910.27585974694,"sfDonorCostPer10Qaly":486998.267198264,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442926,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665988},"noFavorable":{"bayQaly":0.17392052625662893,"bayDonorCostPer10Qaly":574975.2611284347},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"expenseOnly":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":72583,"programExpenseUsd":103400,"reportedRecipientEquivalents":9770,"reportedItems":42000,"equipmentDonors":4521,"cashSavingsInvestmentsUsd":176715,"netAssetsUsd":188533,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":7.429170931422723,"baseRecipientEquivalents":1346.0452171996196,"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":336.5113042999049,"incrementalUniqueRecipients":168.25565214995245,"benefitQaly":0,"harmQaly":0.3365113042999049,"netQaly":-0.3365113042999049,"bayQaly":-0.30286017386991443,"sfQaly":-0.08412782607497622,"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":336.5113042999049,"incrementalUniqueRecipients":168.25565214995245,"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":0.017666843475745004},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.008833421737872502},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.001938305112767452}],"marginalRecipientEquivalents":403.81356515988585,"incrementalUniqueRecipients":201.90678257994293,"benefitQaly":0.02843857032638496,"harmQaly":0.020190678257994293,"netQaly":0.008247892068390668,"bayQaly":0.007010708258132068,"sfQaly":0.0016495784136781337,"donorCostPer10Qaly":12124309.965602161,"bayDonorCostPer10Qaly":14263894.077179013,"sfDonorCostPer10Qaly":60621549.828010805,"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":0.9296124781284875},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.3346604921262554},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.030710021630409323}],"marginalRecipientEquivalents":673.0226085998098,"incrementalUniqueRecipients":437.4646955898764,"benefitQaly":1.294982991885152,"harmQaly":0.043746469558987644,"netQaly":1.2512365223261646,"bayQaly":1.1886746962098562,"sfQaly":0.37537095669784937,"donorCostPer10Qaly":79920.94077792003,"bayDonorCostPer10Qaly":84127.30608202108,"sfDonorCostPer10Qaly":266403.1359264001,"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":9.667296749927669},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":1.8413898571290797},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.18413898571290796}],"marginalRecipientEquivalents":1009.5339128997148,"incrementalUniqueRecipients":807.6271303197718,"benefitQaly":11.692825592769656,"harmQaly":0.04038135651598859,"netQaly":11.652444236253668,"bayQaly":11.419395351528594,"sfQaly":4.660977694501468,"donorCostPer10Qaly":8581.89045770114,"bayDonorCostPer10Qaly":8757.031079286877,"sfDonorCostPer10Qaly":21454.726144252847,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.846604225162917,"bayQaly":0.824111557200033,"sfQaly":0.31460236567102495,"benefitQaly":0.9140747416750479,"harmQaly":0.06747051651213093,"incrementalUniqueRecipients":274.2567130044225,"donorCostPer10Qaly":118118.94747011972,"bayDonorCostPer10Qaly":121342.79531251304,"sfDonorCostPer10Qaly":317861.56403085834,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442927,"sfImpactShare":0.3716050030467119,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.2664650417090561,"bayDonorCostPer10Qaly":375283.74963792256},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"recipientsOnly":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":111205,"programExpenseUsd":103400,"reportedRecipientEquivalents":11000,"reportedItems":42000,"equipmentDonors":4521,"cashSavingsInvestmentsUsd":176715,"netAssetsUsd":188533,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":10.109545454545454,"baseRecipientEquivalents":989.1641562879367,"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":247.2910390719842,"incrementalUniqueRecipients":123.6455195359921,"benefitQaly":0,"harmQaly":0.2472910390719842,"netQaly":-0.2472910390719842,"bayQaly":-0.22256193516478578,"sfQaly":-0.06182275976799605,"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":247.2910390719842,"incrementalUniqueRecipients":123.6455195359921,"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":0.01298277955127917},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.006491389775639585},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0014243963850546289}],"marginalRecipientEquivalents":296.749246886381,"incrementalUniqueRecipients":148.3746234431905,"benefitQaly":0.020898565711973384,"harmQaly":0.014837462344319052,"netQaly":0.006061103367654332,"bayQaly":0.0051519378625061825,"sfQaly":0.0012122206735308665,"donorCostPer10Qaly":16498646.19264864,"bayDonorCostPer10Qaly":19410171.99135134,"sfDonorCostPer10Qaly":82493230.9632432,"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":0.6831414954363564},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.2459309383570883},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.022567780225709277}],"marginalRecipientEquivalents":494.5820781439684,"incrementalUniqueRecipients":321.47835079357947,"benefitQaly":0.9516402140191539,"harmQaly":0.03214783507935795,"netQaly":0.919492378939796,"bayQaly":0.8735177599928061,"sfQaly":0.2758477136819388,"donorCostPer10Qaly":108755.65941645236,"bayDonorCostPer10Qaly":114479.64149100249,"sfDonorCostPer10Qaly":362518.8647215079,"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":7.104176970459962},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":1.3531765658018975},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.13531765658018977}],"marginalRecipientEquivalents":741.8731172159526,"incrementalUniqueRecipients":593.4984937727621,"benefitQaly":8.59267119284205,"harmQaly":0.029674924688638107,"netQaly":8.56299626815341,"bayQaly":8.391736342790342,"sfQaly":3.4251985072613644,"donorCostPer10Qaly":11678.155270475758,"bayDonorCostPer10Qaly":11916.484969873223,"sfDonorCostPer10Qaly":29195.388176189394,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.6221414729553527,"bayQaly":0.605612354435502,"sfQaly":0.2311908839530597,"benefitQaly":0.6717233262892857,"harmQaly":0.04958185333393283,"incrementalUniqueRecipients":201.5421968436671,"donorCostPer10Qaly":160735.14521539764,"bayDonorCostPer10Qaly":165122.12683179343,"sfDonorCostPer10Qaly":432543.00641154905,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442927,"sfImpactShare":0.37160500304671196,"favorableShareOfNetBayQaly":0.6928306763665987},"noFavorable":{"bayQaly":0.19581635504840517,"bayDonorCostPer10Qaly":510682.57283861877},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"updated":{"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"},"halfUtility":{"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":0.01,"years":0.25},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.005,"years":0.25},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.05}],"pathways":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.009945510656765357},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.005,"years":0.25,"benefitQaly":0.004972755328382678},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.05,"benefitQaly":0.0010911645977708278}],"marginalRecipientEquivalents":454.65191573784494,"incrementalUniqueRecipients":227.32595786892247,"benefitQaly":0.016009430582918864,"harmQaly":0.022732595786892247,"netQaly":-0.006723165203973383,"bayQaly":-0.005714690423377375,"sfQaly":-0.0013446330407946767,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"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":0.025,"years":0.5},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.015,"years":0.5},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.0025,"years":0.08}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.025,"years":0.5,"benefitQaly":0.523323298844082},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.015,"years":0.5,"benefitQaly":0.1883963875838695},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.0025,"years":0.08,"benefitQaly":0.017288139095931555}],"marginalRecipientEquivalents":757.7531928964082,"incrementalUniqueRecipients":492.53957538266536,"benefitQaly":0.7290078255238831,"harmQaly":0.049253957538266536,"netQaly":0.6797538679856165,"bayQaly":0.6457661745863357,"sfQaly":0.20392616039568495,"donorCostPer10Qaly":147112.0720450479,"bayDonorCostPer10Qaly":154854.8126789978,"sfDonorCostPer10Qaly":490373.573483493,"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":0.04,"years":0.75},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.02,"years":0.5},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.005,"years":0.12}],"pathways":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.04,"years":0.75,"benefitQaly":5.442183431382004},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.02,"years":0.5,"benefitQaly":1.0366063678822866},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.005,"years":0.12,"benefitQaly":0.10366063678822865}],"marginalRecipientEquivalents":1136.6297893446124,"incrementalUniqueRecipients":909.30383147569,"benefitQaly":6.582450436052519,"harmQaly":0.0454651915737845,"netQaly":6.536985244478735,"bayQaly":6.40624553958916,"sfQaly":2.614794097791494,"donorCostPer10Qaly":15297.57162668555,"bayDonorCostPer10Qaly":15609.766966005664,"sfDonorCostPer10Qaly":38243.92906671388,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.4386116067123156,"bayQaly":0.4294625420208589,"sfQaly":0.16724444601352934,"benefitQaly":0.5145763643001805,"harmQaly":0.07596475758786492,"incrementalUniqueRecipients":308.7844261052864,"donorCostPer10Qaly":227992.14263746055,"bayDonorCostPer10Qaly":232849.1782529966,"sfDonorCostPer10Qaly":597927.1801463017,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9791408513786605,"sfImpactShare":0.3813041959083965,"favorableShareOfNetBayQaly":0.7458445047901303},"noFavorable":{"bayQaly":0.11489501583305356,"bayDonorCostPer10Qaly":870359.7738765576},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"halfDuration":{"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":0.125},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.125},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.025}],"pathways":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.02,"years":0.125,"benefitQaly":0.009945510656765357},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.125,"benefitQaly":0.004972755328382678},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.025,"benefitQaly":0.0010911645977708278}],"marginalRecipientEquivalents":454.65191573784494,"incrementalUniqueRecipients":227.32595786892247,"benefitQaly":0.016009430582918864,"harmQaly":0.022732595786892247,"netQaly":-0.006723165203973383,"bayQaly":-0.005714690423377375,"sfQaly":-0.0013446330407946767,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"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":0.25},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.25},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.04}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.05,"years":0.25,"benefitQaly":0.523323298844082},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.25,"benefitQaly":0.1883963875838695},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.04,"benefitQaly":0.017288139095931555}],"marginalRecipientEquivalents":757.7531928964082,"incrementalUniqueRecipients":492.53957538266536,"benefitQaly":0.7290078255238831,"harmQaly":0.049253957538266536,"netQaly":0.6797538679856165,"bayQaly":0.6457661745863357,"sfQaly":0.20392616039568495,"donorCostPer10Qaly":147112.0720450479,"bayDonorCostPer10Qaly":154854.8126789978,"sfDonorCostPer10Qaly":490373.573483493,"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":0.375},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.25},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.06}],"pathways":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.08,"years":0.375,"benefitQaly":5.442183431382004},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.25,"benefitQaly":1.0366063678822866},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.06,"benefitQaly":0.10366063678822865}],"marginalRecipientEquivalents":1136.6297893446124,"incrementalUniqueRecipients":909.30383147569,"benefitQaly":6.582450436052519,"harmQaly":0.0454651915737845,"netQaly":6.536985244478735,"bayQaly":6.40624553958916,"sfQaly":2.614794097791494,"donorCostPer10Qaly":15297.57162668555,"bayDonorCostPer10Qaly":15609.766966005664,"sfDonorCostPer10Qaly":38243.92906671388,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.4386116067123156,"bayQaly":0.4294625420208589,"sfQaly":0.16724444601352934,"benefitQaly":0.5145763643001805,"harmQaly":0.07596475758786492,"incrementalUniqueRecipients":308.7844261052864,"donorCostPer10Qaly":227992.14263746055,"bayDonorCostPer10Qaly":232849.1782529966,"sfDonorCostPer10Qaly":597927.1801463017,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9791408513786605,"sfImpactShare":0.3813041959083965,"favorableShareOfNetBayQaly":0.7458445047901303},"noFavorable":{"bayQaly":0.11489501583305356,"bayDonorCostPer10Qaly":870359.7738765576},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"halfUtilityAndDuration":{"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":0.01,"years":0.125},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.005,"years":0.125},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.025}],"pathways":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.125,"benefitQaly":0.004972755328382678},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.005,"years":0.125,"benefitQaly":0.002486377664191339},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.025,"benefitQaly":0.0005455822988854139}],"marginalRecipientEquivalents":454.65191573784494,"incrementalUniqueRecipients":227.32595786892247,"benefitQaly":0.008004715291459432,"harmQaly":0.022732595786892247,"netQaly":-0.014727880495432815,"bayQaly":-0.012518698421117892,"sfQaly":-0.0029455760990865633,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"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":0.025,"years":0.25},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.015,"years":0.25},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.0025,"years":0.04}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.025,"years":0.25,"benefitQaly":0.261661649422041},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.015,"years":0.25,"benefitQaly":0.09419819379193475},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.0025,"years":0.04,"benefitQaly":0.008644069547965778}],"marginalRecipientEquivalents":757.7531928964082,"incrementalUniqueRecipients":492.53957538266536,"benefitQaly":0.36450391276194155,"harmQaly":0.049253957538266536,"netQaly":0.315249955223675,"bayQaly":0.2994874574624912,"sfQaly":0.09457498656710249,"donorCostPer10Qaly":317208.6096857599,"bayDonorCostPer10Qaly":333903.7996692209,"sfDonorCostPer10Qaly":1057362.0322858663,"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":0.04,"years":0.375},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.02,"years":0.25},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.005,"years":0.06}],"pathways":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.04,"years":0.375,"benefitQaly":2.721091715691002},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.02,"years":0.25,"benefitQaly":0.5183031839411433},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.005,"years":0.06,"benefitQaly":0.051830318394114325}],"marginalRecipientEquivalents":1136.6297893446124,"incrementalUniqueRecipients":909.30383147569,"benefitQaly":3.2912252180262596,"harmQaly":0.0454651915737845,"netQaly":3.245760026452475,"bayQaly":3.1808448259234257,"sfQaly":1.2983040105809902,"donorCostPer10Qaly":30809.424968270745,"bayDonorCostPer10Qaly":31438.188743133414,"sfDonorCostPer10Qaly":77023.56242067686,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.18132342456222533,"bayQaly":0.18026202545706296,"sfQaly":0.07376195958420018,"benefitQaly":0.25728818215009025,"harmQaly":0.07596475758786492,"incrementalUniqueRecipients":308.7844261052864,"donorCostPer10Qaly":551500.7244178905,"bayDonorCostPer10Qaly":554748.0105498938,"sfDonorCostPer10Qaly":1355712.3558498847,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9941463762460645,"sfImpactShare":0.4067977414516956,"favorableShareOfNetBayQaly":0.8822836695244719},"noFavorable":{"bayQaly":0.022336614906201764,"bayDonorCostPer10Qaly":4476954.114127427},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"halfThroughput":{"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":0.125,"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":189.43829822410206,"incrementalUniqueRecipients":94.71914911205103,"benefitQaly":0,"harmQaly":0.18943829822410205,"netQaly":-0.18943829822410205,"bayQaly":-0.17049446840169186,"sfQaly":-0.04735957455602551,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"null","weight":0.35,"throughput":0.125,"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":189.43829822410206,"incrementalUniqueRecipients":94.71914911205103,"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":0.15,"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":0.009945510656765357},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.004972755328382678},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0010911645977708278}],"marginalRecipientEquivalents":227.32595786892247,"incrementalUniqueRecipients":113.66297893446124,"benefitQaly":0.016009430582918864,"harmQaly":0.011366297893446124,"netQaly":0.0046431326894727405,"bayQaly":0.00394666278605183,"sfQaly":0.0009286265378945481,"donorCostPer10Qaly":21537183.33889693,"bayDonorCostPer10Qaly":25337862.751643445,"sfDonorCostPer10Qaly":107685916.69448465,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"central","weight":0.25,"throughput":0.25,"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":0.523323298844082},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.1883963875838695},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.017288139095931555}],"marginalRecipientEquivalents":378.8765964482041,"incrementalUniqueRecipients":246.26978769133268,"benefitQaly":0.7290078255238831,"harmQaly":0.024626978769133268,"netQaly":0.7043808467547499,"bayQaly":0.6691618044170123,"sfQaly":0.21131425402642495,"donorCostPer10Qaly":141968.6529818688,"bayDonorCostPer10Qaly":149440.6873493356,"sfDonorCostPer10Qaly":473228.8432728961,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null},{"name":"favorable","weight":0.05,"throughput":0.375,"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":5.442183431382004},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":1.0366063678822866},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.10366063678822865}],"marginalRecipientEquivalents":568.3148946723062,"incrementalUniqueRecipients":454.651915737845,"benefitQaly":6.582450436052519,"harmQaly":0.02273259578689225,"netQaly":6.559717840265627,"bayQaly":6.428523483460315,"sfQaly":2.623887136106251,"donorCostPer10Qaly":15244.558140316389,"bayDonorCostPer10Qaly":15555.671571751416,"sfDonorCostPer10Qaly":38111.39535079097,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.4765939855062481,"bayQaly":0.4639317875742255,"sfQaly":0.17710470943609385,"benefitQaly":0.5145763643001805,"harmQaly":0.03798237879393246,"incrementalUniqueRecipients":154.3922130526432,"donorCostPer10Qaly":209822.2030514672,"bayDonorCostPer10Qaly":215548.92912786404,"sfDonorCostPer10Qaly":564637.7237420884,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442928,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.1500059088433786,"bayDonorCostPer10Qaly":666640.4061750004},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"},"sharedClinicalFamily":{"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":0.01,"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}],"pathways":[{"name":"mobility","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.1,"benefitQaly":0.003978204262706143},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.1,"benefitQaly":0.003978204262706143},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.001,"years":0.03,"benefitQaly":0.0006546987586624966}],"marginalRecipientEquivalents":454.65191573784494,"incrementalUniqueRecipients":227.32595786892247,"benefitQaly":0.008611107284074783,"harmQaly":0.022732595786892247,"netQaly":-0.014121488502817464,"bayQaly":-0.012003265227394845,"sfQaly":-0.002824297700563493,"donorCostPer10Qaly":null,"bayDonorCostPer10Qaly":null,"sfDonorCostPer10Qaly":null,"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":0.03,"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}],"pathways":[{"name":"mobility","share":0.2,"unmet":0.5,"safeUse":0.85,"utility":0.03,"years":0.25,"benefitQaly":0.3139939793064492},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.02,"years":0.25,"benefitQaly":0.12559759172257967},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.002,"years":0.05,"benefitQaly":0.00864406954796578}],"marginalRecipientEquivalents":757.7531928964082,"incrementalUniqueRecipients":492.53957538266536,"benefitQaly":0.4482356405769946,"harmQaly":0.049253957538266536,"netQaly":0.39898168303872805,"bayQaly":0.37903259888679164,"sfQaly":0.11969450491161841,"donorCostPer10Qaly":250638.07250092048,"bayDonorCostPer10Qaly":263829.550000969,"sfDonorCostPer10Qaly":835460.2416697349,"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":0.05,"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}],"pathways":[{"name":"mobility","share":0.3,"unmet":0.7,"safeUse":0.95,"utility":0.05,"years":0.5,"benefitQaly":4.535152859485003},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.03,"years":0.5,"benefitQaly":1.5549095518234297},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.004,"years":0.08,"benefitQaly":0.05528567295372195}],"marginalRecipientEquivalents":1136.6297893446124,"incrementalUniqueRecipients":909.30383147569,"benefitQaly":6.145348084262155,"harmQaly":0.0454651915737845,"netQaly":6.09988289268837,"bayQaly":5.977885234834603,"sfQaly":2.4399531570753483,"donorCostPer10Qaly":16393.75734899191,"bayDonorCostPer10Qaly":16728.32382550195,"sfDonorCostPer10Qaly":40984.39337247977,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.3450837782263064,"bayQaly":0.3401034178974416,"sfQaly":0.1371485521747517,"benefitQaly":0.4210485358141714,"harmQaly":0.07596475758786492,"incrementalUniqueRecipients":308.7844261052864,"donorCostPer10Qaly":289784.7024684535,"bayDonorCostPer10Qaly":294028.21241318743,"sfDonorCostPer10Qaly":729136.3883490522,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9855676776391421,"sfImpactShare":0.3974355238593959,"favorableShareOfNetBayQaly":0.8788334548048028},"noFavorable":{"bayQaly":0.043378059111275145,"bayDonorCostPer10Qaly":2305312.917377792},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},"resourceBenchmarks":[{"label":"5400 volunteer hours at hypothetical $20/hour","added":108000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":180583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":16.416636363636364,"baseRecipientEquivalents":609.1381802273746,"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":152.28454505684365,"incrementalUniqueRecipients":76.14227252842183,"benefitQaly":0,"harmQaly":0.15228454505684366,"netQaly":-0.15228454505684366,"bayQaly":-0.1370560905511593,"sfQaly":-0.038071136264210916,"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":152.28454505684365,"incrementalUniqueRecipients":76.14227252842183,"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":0.007994938615484292},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.003997469307742146},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0008771589795274195}],"marginalRecipientEquivalents":182.7414540682124,"incrementalUniqueRecipients":91.3707270341062,"benefitQaly":0.012869566902753857,"harmQaly":0.00913707270341062,"netQaly":0.0037324941993432375,"bayQaly":0.003172620069441752,"sfQaly":0.0007464988398686476,"donorCostPer10Qaly":26791736.211564858,"bayDonorCostPer10Qaly":31519689.66066454,"sfDonorCostPer10Qaly":133958681.05782428,"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":0.42068605571953066},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.15144698005903104},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.013897487581887556}],"marginalRecipientEquivalents":304.5690901136873,"incrementalUniqueRecipients":197.96990857389676,"benefitQaly":0.5860305233604493,"harmQaly":0.019796990857389677,"netQaly":0.5662335325030595,"bayQaly":0.5379218558779065,"sfQaly":0.16987005975091785,"donorCostPer10Qaly":176605.57748663475,"bayDonorCostPer10Qaly":185900.60788066816,"sfDonorCostPer10Qaly":588685.2582887826,"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":4.374830410393004},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.8333010305510488},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.08333010305510487}],"marginalRecipientEquivalents":456.853635170531,"incrementalUniqueRecipients":365.48290813642484,"benefitQaly":5.291461543999158,"harmQaly":0.018274145406821242,"netQaly":5.273187398592336,"bayQaly":5.1677236506204896,"sfQaly":2.1092749594369344,"donorCostPer10Qaly":18963.86235518479,"bayDonorCostPer10Qaly":19350.87995427019,"sfDonorCostPer10Qaly":47409.65588796197,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.38312157013672377,"bayQaly":0.3729427569317155,"sfQaly":0.1423698922379183,"benefitQaly":0.4136546214206209,"harmQaly":0.03053305128389715,"incrementalUniqueRecipients":124.11190422132759,"donorCostPer10Qaly":261013.75593212675,"bayDonorCostPer10Qaly":268137.66494011745,"sfDonorCostPer10Qaly":702395.6991755477,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442927,"sfImpactShare":0.37160500304671196,"favorableShareOfNetBayQaly":0.6928306763665987},"noFavorable":{"bayQaly":0.12058586779020115,"bayDonorCostPer10Qaly":829284.5739932223},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},{"label":"5400 volunteer hours at hypothetical $35/hour","added":189000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":261583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":23.780272727272727,"baseRecipientEquivalents":420.516623786714,"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":105.1291559466785,"incrementalUniqueRecipients":52.56457797333925,"benefitQaly":0,"harmQaly":0.1051291559466785,"netQaly":-0.1051291559466785,"bayQaly":-0.09461624035201065,"sfQaly":-0.026282288986669625,"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":105.1291559466785,"incrementalUniqueRecipients":52.56457797333925,"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":0.005519280687200621},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.0027596403436003104},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0006055439382528682}],"marginalRecipientEquivalents":126.15498713601419,"incrementalUniqueRecipients":63.07749356800709,"benefitQaly":0.008884464969053799,"harmQaly":0.006307749356800709,"netQaly":0.0025767156122530896,"bayQaly":0.002190208270415126,"sfQaly":0.0005153431224506179,"donorCostPer10Qaly":38809094.61815215,"bayDonorCostPer10Qaly":45657758.37429665,"sfDonorCostPer10Qaly":194045473.09076074,"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":0.2904192933026994},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.10455094558897174},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.009594086771693879}],"marginalRecipientEquivalents":210.258311893357,"incrementalUniqueRecipients":136.66790273068204,"benefitQaly":0.40456432566336503,"harmQaly":0.013666790273068205,"netQaly":0.3908975353902968,"bayQaly":0.37135265862078193,"sfQaly":0.11726926061708903,"donorCostPer10Qaly":255821.51573340996,"bayDonorCostPer10Qaly":269285.8060351684,"sfDonorCostPer10Qaly":852738.3857780333,"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":3.0201503920361796},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.5752667413402247},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.057526674134022474}],"marginalRecipientEquivalents":315.38746784003547,"incrementalUniqueRecipients":252.3099742720284,"benefitQaly":3.652943807510427,"harmQaly":0.01261549871360142,"netQaly":3.6403283087968257,"bayQaly":3.567521742620889,"sfQaly":1.4561313235187303,"donorCostPer10Qaly":27470.049818954725,"bayDonorCostPer10Qaly":28030.663080566046,"sfDonorCostPer10Qaly":68675.1245473868,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.26448676901786433,"bayQaly":0.25745985738752136,"sfQaly":0.09828460660669845,"benefitQaly":0.28556516478517335,"harmQaly":0.02107839576730904,"incrementalUniqueRecipients":85.68026209654298,"donorCostPer10Qaly":378090.7467369215,"bayDonorCostPer10Qaly":388410.0652222564,"sfDonorCostPer10Qaly":1017453.3271539252,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442927,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665987},"noFavorable":{"bayQaly":0.08324607395418622,"bayDonorCostPer10Qaly":1201257.852172514},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},{"label":"5400 volunteer hours at hypothetical $50/hour","added":270000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":342583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":31.14390909090909,"baseRecipientEquivalents":321.09007160308596,"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":80.27251790077149,"incrementalUniqueRecipients":40.136258950385745,"benefitQaly":0,"harmQaly":0.08027251790077149,"netQaly":-0.08027251790077149,"bayQaly":-0.07224526611069435,"sfQaly":-0.02006812947519287,"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":80.27251790077149,"incrementalUniqueRecipients":40.136258950385745,"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":0.004214307189790502},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.002107153594895251},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0004623697031084439}],"marginalRecipientEquivalents":96.32702148092578,"incrementalUniqueRecipients":48.16351074046289,"benefitQaly":0.006783830487794197,"harmQaly":0.004816351074046289,"netQaly":0.0019674794137479077,"bayQaly":0.0016723575016857216,"sfQaly":0.00039349588274958155,"donorCostPer10Qaly":50826453.02473948,"bayDonorCostPer10Qaly":59795827.087928794,"sfDonorCostPer10Qaly":254132265.1236974,"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":0.22175283070088125},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.07983101905231724},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.007325669983624407}],"marginalRecipientEquivalents":160.54503580154298,"incrementalUniqueRecipients":104.35427327100294,"benefitQaly":0.3089095197368229,"harmQaly":0.010435427327100294,"netQaly":0.2984740924097226,"bayQaly":0.28355038778923647,"sfQaly":0.08954222772291678,"donorCostPer10Qaly":335037.45398018527,"bayDonorCostPer10Qaly":352671.0041896687,"sfDonorCostPer10Qaly":1116791.5132672843,"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":2.306068894253363},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.43925121795302163},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.04392512179530216}],"marginalRecipientEquivalents":240.81755370231446,"incrementalUniqueRecipients":192.6540429618516,"benefitQaly":2.7892452340016867,"harmQaly":0.00963270214809258,"netQaly":2.7796125318535942,"bayQaly":2.7240202812165224,"sfQaly":1.1118450127414377,"donorCostPer10Qaly":35976.23728272467,"bayDonorCostPer10Qaly":36710.44620686191,"sfDonorCostPer10Qaly":89940.59320681168,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.20195176789274422,"bayQaly":0.19658629259186824,"sfQaly":0.07504628732307206,"benefitQaly":0.2180464077318489,"harmQaly":0.016094639839104682,"incrementalUniqueRecipients":65.42210208912877,"donorCostPer10Qaly":495167.73754171643,"bayDonorCostPer10Qaly":508682.4655043954,"sfDonorCostPer10Qaly":1332510.955132303,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442928,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.06356345108530749,"bayDonorCostPer10Qaly":1573231.1303518056},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},{"label":"Hypothetical $10 equipment opportunity cost per reported equivalent","added":110000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":182583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":16.598454545454544,"baseRecipientEquivalents":602.4657279155234,"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":150.61643197888085,"incrementalUniqueRecipients":75.30821598944043,"benefitQaly":0,"harmQaly":0.15061643197888086,"netQaly":-0.15061643197888086,"bayQaly":-0.13555478878099278,"sfQaly":-0.037654107994720215,"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":150.61643197888085,"incrementalUniqueRecipients":75.30821598944043,"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":0.007907362678891245},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.003953681339445622},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.0008675506481983539}],"marginalRecipientEquivalents":180.73971837465703,"incrementalUniqueRecipients":90.36985918732852,"benefitQaly":0.012728594666535222,"harmQaly":0.009036985918732853,"netQaly":0.0036916087478023694,"bayQaly":0.003137867435632014,"sfQaly":0.0007383217495604739,"donorCostPer10Qaly":27088461.110492934,"bayDonorCostPer10Qaly":31868777.77705051,"sfDonorCostPer10Qaly":135442305.55246466,"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":0.41607789334165846},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.149788041602997},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.013745255582392668}],"marginalRecipientEquivalents":301.2328639577617,"incrementalUniqueRecipients":195.80136157254512,"benefitQaly":0.5796111905270481,"harmQaly":0.019580136157254513,"netQaly":0.5600310543697936,"bayQaly":0.5320295016513039,"sfQaly":0.16800931631093807,"donorCostPer10Qaly":178561.52657914767,"bayDonorCostPer10Qaly":187959.5016622607,"sfDonorCostPer10Qaly":595205.088597159,"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":4.326908857889289},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.824173115788436},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.08241731157884359}],"marginalRecipientEquivalents":451.84929593664253,"incrementalUniqueRecipients":361.47943674931406,"benefitQaly":5.233499285256569,"harmQaly":0.018073971837465706,"netQaly":5.215425313419103,"bayQaly":5.1111168071507205,"sfQaly":2.0861701253676412,"donorCostPer10Qaly":19173.891675277868,"bayDonorCostPer10Qaly":19565.195587018232,"sfDonorCostPer10Qaly":47934.729188194666,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.3789248862161319,"bayQaly":0.3688575709403395,"sfQaly":0.14081038349682065,"benefitQaly":0.4091234808278975,"harmQaly":0.03019859461176561,"incrementalUniqueRecipients":122.75239206278789,"donorCostPer10Qaly":263904.54582854133,"bayDonorCostPer10Qaly":271107.35383597267,"sfDonorCostPer10Qaly":710174.8998663716,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442927,"sfImpactShare":0.3716050030467119,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.11926497956084575,"bayDonorCostPer10Qaly":838469.0993803652},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},{"label":"Hypothetical $50 equipment opportunity cost per reported equivalent","added":550000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":622583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":56.598454545454544,"baseRecipientEquivalents":176.68326953996495,"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":44.17081738499124,"incrementalUniqueRecipients":22.08540869249562,"benefitQaly":0,"harmQaly":0.04417081738499124,"netQaly":-0.04417081738499124,"bayQaly":-0.039753735646492115,"sfQaly":-0.01104270434624781,"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":44.17081738499124,"incrementalUniqueRecipients":22.08540869249562,"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":0.0023189679127120404},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.0011594839563560202},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.00025442390813754963}],"marginalRecipientEquivalents":53.00498086198949,"incrementalUniqueRecipients":26.502490430994744,"benefitQaly":0.0037328757772056103,"harmQaly":0.0026502490430994744,"netQaly":0.0010826267341061359,"bayQaly":0.0009202327239902154,"sfQaly":0.0002165253468212272,"donorCostPer10Qaly":92367938.87467077,"bayDonorCostPer10Qaly":108668163.38196562,"sfDonorCostPer10Qaly":461839694.3733538,"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":0.1220218830260383},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.04392787788937378},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.004031028794554301}],"marginalRecipientEquivalents":88.34163476998248,"incrementalUniqueRecipients":57.42206260048861,"benefitQaly":0.16998078970996638,"harmQaly":0.0057422062600488615,"netQaly":0.1642385834499175,"bayQaly":0.15602665427742163,"sfQaly":0.04927157503497525,"donorCostPer10Qaly":608870.3269320009,"bayDonorCostPer10Qaly":640916.1336126326,"sfDonorCostPer10Qaly":2029567.7564400034,"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":1.268939241836028},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.2417027127306721},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.02417027127306721}],"marginalRecipientEquivalents":132.51245215497372,"incrementalUniqueRecipients":106.00996172397898,"benefitQaly":1.5348122258397672,"harmQaly":0.005300498086198949,"netQaly":1.5295117277535681,"bayQaly":1.4989214931984967,"sfQaly":0.6118046911014273,"donorCostPer10Qaly":65380.34209575659,"bayDonorCostPer10Qaly":66714.63479158835,"sfDonorCostPer10Qaly":163450.85523939144,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.11112613498923034,"bayQaly":0.10817372442710446,"sfQaly":0.04129502773124225,"benefitQaly":0.11998238387492108,"harmQaly":0.008856248885690744,"incrementalUniqueRecipients":35.99921616876786,"donorCostPer10Qaly":899878.3230397727,"bayDonorCostPer10Qaly":924438.9109241355,"sfDonorCostPer10Qaly":2421599.051847683,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442926,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665987},"noFavorable":{"bayQaly":0.03497647343913646,"bayDonorCostPer10Qaly":2859064.684551826},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}},{"label":"Hypothetical $100 equipment opportunity cost per reported equivalent","added":1100000,"notCompleteSocietalCost":true,"result":{"modelVersion":"recares-depth-v2-fy2025","publicationStatus":"v2_draft_for_independent_audit","inputs":{"giftUsd":10000,"maxModeledGiftUsd":10000,"paymentFeeUsd":0,"totalExpenseUsd":1172583,"programExpenseUsd":69412,"reportedRecipientEquivalents":11000,"reportedItems":45000,"equipmentDonors":4700,"cashSavingsInvestmentsUsd":253225,"netAssetsUsd":313082,"externalResourceCostPerIncrementalUnique":null},"costPerReportedRecipient":106.59845454545454,"baseRecipientEquivalents":93.80999042285279,"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":23.452497605713198,"incrementalUniqueRecipients":11.726248802856599,"benefitQaly":0,"harmQaly":0.023452497605713198,"netQaly":-0.023452497605713198,"bayQaly":-0.02110724784514188,"sfQaly":-0.005863124401428299,"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":23.452497605713198,"incrementalUniqueRecipients":11.726248802856599,"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":0.0012312561242999428},{"name":"bathing_transfer","share":0.1,"unmet":0.25,"safeUse":0.7,"utility":0.01,"years":0.25,"benefitQaly":0.0006156280621499714},{"name":"supplies_other","share":0.8,"unmet":0.15,"safeUse":0.8,"utility":0.002,"years":0.05,"benefitQaly":0.00013508638620890804}],"marginalRecipientEquivalents":28.142997126855835,"incrementalUniqueRecipients":14.071498563427918,"benefitQaly":0.0019819705726588223,"harmQaly":0.001407149856342792,"netQaly":0.0005748207163160303,"bayQaly":0.0004885976088686258,"sfQaly":0.00011496414326320607,"donorCostPer10Qaly":173967286.07989323,"bayDonorCostPer10Qaly":204667395.38810968,"sfDonorCostPer10Qaly":869836430.3994662,"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":0.06478752463578272},{"name":"bathing_transfer","share":0.15,"unmet":0.4,"safeUse":0.85,"utility":0.03,"years":0.5,"benefitQaly":0.02332350886888178},{"name":"supplies_other","share":0.65,"unmet":0.3,"safeUse":0.9,"utility":0.005,"years":0.08,"benefitQaly":0.0021402749314973868}],"marginalRecipientEquivalents":46.904995211426396,"incrementalUniqueRecipients":30.48824688742716,"benefitQaly":0.09025130843616189,"harmQaly":0.003048824688742716,"netQaly":0.08720248374741917,"bayQaly":0.0828423595600482,"sfQaly":0.02616074512422575,"donorCostPer10Qaly":1146756.3273730674,"bayDonorCostPer10Qaly":1207111.9235505972,"sfDonorCostPer10Qaly":3822521.0912435576,"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":0.6737433512169286},{"name":"bathing_transfer","share":0.2,"unmet":0.6,"safeUse":0.95,"utility":0.04,"years":0.5,"benefitQaly":0.1283320668984626},{"name":"supplies_other","share":0.5,"unmet":0.4,"safeUse":0.95,"utility":0.01,"years":0.12,"benefitQaly":0.012833206689846261}],"marginalRecipientEquivalents":70.35749281713959,"incrementalUniqueRecipients":56.28599425371167,"benefitQaly":0.8149086248052375,"harmQaly":0.002814299712685584,"netQaly":0.812094325092552,"bayQaly":0.7958524385907009,"sfQaly":0.3248377300370208,"donorCostPer10Qaly":123138.40512135495,"bayDonorCostPer10Qaly":125651.43379730098,"sfDonorCostPer10Qaly":307846.01280338736,"completeSocietalResourceCostPer10Qaly":null,"resourceSensitivityUsd":null,"resourceSensitivityBayCostPer10Qaly":null}],"weighted":{"netQaly":0.059002426693888624,"bayQaly":0.05743484416454954,"sfQaly":0.021925596951345876,"benefitQaly":0.06370465246383411,"harmQaly":0.004702225769945495,"incrementalUniqueRecipients":19.113785548656253,"donorCostPer10Qaly":1694845.5445538114,"bayDonorCostPer10Qaly":1741103.3572843384,"sfDonorCostPer10Qaly":4560879.24182432,"completeSocietalResourceCostPer10Qaly":null,"bayImpactShare":0.9734318973442926,"sfImpactShare":0.37160500304671185,"favorableShareOfNetBayQaly":0.6928306763665986},"noFavorable":{"bayQaly":0.018570760247383678,"bayDonorCostPer10Qaly":5384809.166016151},"verifiedMarginalFundingOffer":null,"measuredQaly":null,"measuredUniqueRecipientCount":null,"measuredResidentShares":null,"completeSocietalResourcesUsd":null,"basis":"FY2025 cash/output update; original subjective health and funding priors retained"}}],"definition":"Resource benchmarks scale cash/output by an added annual resource charge; not an observed marginal resource cost or a gift budget."}}