{"modelVersion":"safe-sound-whole-org-v2","verifiedMarginalFundingOffer":null,"interpretation":"Conditional whole-organization analyst-prior model, not measured marginal outcomes.","evaluated":{"inputs":{"modelVersion":"safe-sound-whole-org-v2","gift":100000,"fy2024Expense":13205575,"fy2024ResourceOutlayBeforeDirectDonorBenefits":13463573,"directDonorBenefits":257998,"fy2024ProgramExpense":10631789,"childrenFamilyExpense":4194131,"communityEducationExpense":2697576,"strategicPolicyExpense":3740082,"fy2024Revenue":11332023,"fy2024Deficit":1873552,"unrestrictedNetAssets":15605308,"cashAndInvestments":10920345,"recognizedInKind":258071,"reportedDirectPeople":13325,"reportedIFSChildrenCaregivers":333},"scenarios":[{"name":"harm","weight":0.1,"effectiveIFSShare":0.3,"causalTransfer":0.5,"components":{"stress":{"affectedShare":0.2,"utilityChange":-0.03,"years":0.5},"familyFunction":{"affectedShare":0,"utilityChange":0,"years":0},"maltreatment":{"absoluteCasesAverted":0,"qalyPerCase":0}},"giftDeployability":0.2,"giftRealization":0.75,"partnerResourceMultiplier":1,"bayShare":1,"sfShare":0.9,"qalyPerEffectiveIFS":-0.003,"effectiveIFSPersonEquivalents":99.89999999999999,"annualOrganizationQaly":-0.14984999999999998,"giftShareOfWholeExpense":0.007572559316803698,"giftLinkedReportedIFSBeforeFactors":2.5216622524956316,"giftQaly":-0.00017021220204345512,"bayQaly":-0.00017021220204345512,"sfQaly":-0.0001531909818391096,"donorCostPer10Qaly":null,"auditedGrossBaseMultiplier":1.0195370515861673,"grossResources":101953.70515861672,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"null","weight":0.35,"effectiveIFSShare":0.6,"causalTransfer":0,"components":{"stress":{"affectedShare":0,"utilityChange":0,"years":0},"familyFunction":{"affectedShare":0,"utilityChange":0,"years":0},"maltreatment":{"absoluteCasesAverted":0,"qalyPerCase":0}},"giftDeployability":0.3,"giftRealization":0.8,"partnerResourceMultiplier":1,"bayShare":1,"sfShare":0.95,"qalyPerEffectiveIFS":0,"effectiveIFSPersonEquivalents":199.79999999999998,"annualOrganizationQaly":0,"giftShareOfWholeExpense":0.007572559316803698,"giftLinkedReportedIFSBeforeFactors":2.5216622524956316,"giftQaly":0,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"auditedGrossBaseMultiplier":1.0195370515861673,"grossResources":101953.70515861672,"grossCostPer10Qaly":null,"wholeOrgExpensePer10ScenarioQaly":null},{"name":"central","weight":0.5,"effectiveIFSShare":0.6,"causalTransfer":0.3,"components":{"stress":{"affectedShare":0.3,"utilityChange":0.03,"years":0.5},"familyFunction":{"affectedShare":0.2,"utilityChange":0.02,"years":0.5},"maltreatment":{"absoluteCasesAverted":0,"qalyPerCase":0}},"giftDeployability":0.3,"giftRealization":0.85,"partnerResourceMultiplier":1.02,"bayShare":1,"sfShare":0.95,"qalyPerEffectiveIFS":0.0065,"effectiveIFSPersonEquivalents":199.79999999999998,"annualOrganizationQaly":0.3896099999999999,"giftShareOfWholeExpense":0.007572559316803698,"giftLinkedReportedIFSBeforeFactors":2.5216622524956316,"giftQaly":0.0007523379330320714,"bayQaly":0.0007523379330320714,"sfQaly":0.0007147210363804677,"donorCostPer10Qaly":1329189923.9611664,"auditedGrossBaseMultiplier":1.0195370515861673,"grossResources":103992.77926178905,"grossCostPer10Qaly":1382261543.5948775,"wholeOrgExpensePer10ScenarioQaly":338943430.61009735},{"name":"favorableStress","weight":0.05,"effectiveIFSShare":0.8,"causalTransfer":0.6,"components":{"stress":{"affectedShare":0.5,"utilityChange":0.06,"years":1},"familyFunction":{"affectedShare":0.3,"utilityChange":0.04,"years":1},"maltreatment":{"absoluteCasesAverted":0.01,"qalyPerCase":0.5}},"giftDeployability":0.6,"giftRealization":0.95,"partnerResourceMultiplier":1.05,"bayShare":1,"sfShare":0.98,"qalyPerEffectiveIFS":0.04699999999999999,"effectiveIFSPersonEquivalents":266.40000000000003,"annualOrganizationQaly":7.512479999999999,"giftShareOfWholeExpense":0.007572559316803698,"giftLinkedReportedIFSBeforeFactors":2.5216622524956316,"giftQaly":0.03242655923729182,"bayQaly":0.03242655923729182,"sfQaly":0.03177802805254598,"donorCostPer10Qaly":30838917.958645474,"auditedGrossBaseMultiplier":1.0195370515861673,"grossResources":107051.39041654757,"grossCostPer10Qaly":33013490.46414837,"wholeOrgExpensePer10ScenarioQaly":17578183.236427918}],"weighted":{"giftQaly":0.0019804757081762813,"bayQaly":0.0019804757081762813,"sfQaly":0.001930942822633622,"grossResources":103228.12647309943,"donorCostPer10Qaly":504929192.45187247,"grossCostPer10Qaly":521228945.38381857,"bayImpactShare":1,"sfImpactShare":0.9749894001031341,"favorableShareOfSignedExpectedQaly":0.8186558184839283},"zeroFavorable":{"retainedWeight":0.95,"giftQaly":0.00037805025927546335,"donorCostPer10Qaly":2645150943.465847}}}