{"version":"sffc-vaccine-v1","organization":"San Francisco Free Clinic","program":"Proposed shingles-vaccine access","verifiedLocalProductDelivery":false,"verifiedMarginalOffer":false,"costPerspective":"Finite annual cohort; gross donor cash; no terminal-stock cash credit or future health credit.","scenarios":[{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Favorable","initiators":100,"completedSeries":95,"benchmarkAge":70,"clinicalTransfer":0.9,"counterfactualShare":0.9,"incompleteHarm":0.0005,"purchasedSeedDoses":10,"approvedEligibleDoses":195,"adminPerDose":5,"navigationPerInitiator":5,"setupCash":0},{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Central","initiators":20,"completedSeries":16,"benchmarkAge":70,"clinicalTransfer":0.75,"counterfactualShare":0.5,"incompleteHarm":0.001,"purchasedSeedDoses":20,"approvedEligibleDoses":36,"adminPerDose":15,"navigationPerInitiator":20,"setupCash":300},{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Unfavorable","initiators":4,"completedSeries":2,"benchmarkAge":60,"clinicalTransfer":0.5,"counterfactualShare":0.25,"incompleteHarm":0.001,"purchasedSeedDoses":10,"approvedEligibleDoses":6,"adminPerDose":30,"navigationPerInitiator":40,"setupCash":500}],"sources":[{"publisher":"San Francisco Free Clinic","title":"Primary care for uninsured people","url":"https://sffc.org/primary-care","published":"Undated","retrieved":"2026-09-07","sourceType":"Organization service description"},{"publisher":"Open Forum Infectious Diseases","title":"Published lifetime zoster vaccination economic model: Tables 1–2","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC6602903/","published":"2019","retrieved":"2026-09-07","sourceType":"Primary economic model"},{"publisher":"GSK Patient Access Programs Foundation","title":"Vaccine eligibility and application","url":"https://gskpaf.org/gsk/vaccines-patient-assistance/","published":"Undated current page","retrieved":"2026-09-07","sourceType":"Program terms"},{"publisher":"GSK Patient Access Programs Foundation","title":"Replenishment application, page 1","url":"https://gskpaf.org/content/dam/brs-pharma-us/gskpaf-v2/en_US/pdfs/GSK-PAP-Vaccine-English.pdf","published":"2024-04","retrieved":"2026-09-07","sourceType":"Primary program rules"},{"publisher":"GSK","title":"SHINGRIX English list price","url":"https://gskforyou.com/gsk-pricing-information/shingrix/","published":"2026-01-01 price","retrieved":"2026-09-07","sourceType":"Manufacturer list-price anchor"}],"evaluatedScenarios":[{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Favorable","initiators":100,"completedSeries":95,"benchmarkAge":70,"clinicalTransfer":0.9,"counterfactualShare":0.9,"incompleteHarm":0.0005,"purchasedSeedDoses":10,"approvedEligibleDoses":195,"adminPerDose":5,"navigationPerInitiator":5,"setupCash":0,"doses":195,"replenished":190,"terminalDoses":5,"sourceQ":0.005392,"donorCash":3821.9,"netQalys":0.41266440000000004,"consumedResourceProxy":47239.55,"costPerTenQalys":92615.2098412172,"resourceProxyPerTenQalys":1144744.979213133,"maximumCashFor100k":4126.644,"qalysPer100k":10.797362568356053},{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Central","initiators":20,"completedSeries":16,"benchmarkAge":70,"clinicalTransfer":0.75,"counterfactualShare":0.5,"incompleteHarm":0.001,"purchasedSeedDoses":20,"approvedEligibleDoses":36,"adminPerDose":15,"navigationPerInitiator":20,"setupCash":300,"doses":36,"replenished":30,"terminalDoses":14,"sourceQ":0.005392,"donorCash":5933.8,"netQalys":0.030351999999999997,"consumedResourceProxy":9688.84,"costPerTenQalys":1954994.728518714,"resourceProxyPerTenQalys":3192158.671586716,"maximumCashFor100k":303.52,"qalysPer100k":0.5115103306481512},{"dosePrice":234.69,"otherSitePapDoses":0,"wastedDoses":0,"otherCash":0,"extraHarm":0,"donatedLaborValue":0,"name":"Unfavorable","initiators":4,"completedSeries":2,"benchmarkAge":60,"clinicalTransfer":0.5,"counterfactualShare":0.25,"incompleteHarm":0.001,"purchasedSeedDoses":10,"approvedEligibleDoses":6,"adminPerDose":30,"navigationPerInitiator":40,"setupCash":500,"doses":6,"replenished":0,"terminalDoses":4,"sourceQ":0.003052,"donorCash":3186.9,"netQalys":0.000263,"consumedResourceProxy":2248.14,"costPerTenQalys":121174904.94296578,"resourceProxyPerTenQalys":85480608.36501901,"maximumCashFor100k":2.63,"qalysPer100k":0.008252533810285857}]}