{"model":{"organization":"SIRUM","ein":"27-1103057","version":"sirum-whole-gift-v1","scope":"Whole unrestricted gift; disjoint high-risk BP, high-risk statin, and bounded residual on-treatment morbidity cohorts. Entire cost retained.","central":{"gift":100000,"delivery_allocation":0.7,"cash_per_shipped_rx":1,"months_per_rx":1,"dispensed_fraction":0.7,"funded_years":1,"bp_month_share":0.2,"statin_month_share":0.15,"bp_drugs_per_person":1.5,"statin_drugs_per_person":1,"financing_additionality":0.5,"treatment_contrast":0.5,"bp_transfer":0.8,"statin_transfer":0.35,"hazard_scale":1,"horizon":10,"mortality":0.05,"discount":0.03,"delay":0.25,"bp_utility_loss":0.4,"statin_utility_loss":0.18,"other_harm_per_filled_rx":0.00001,"independent_harm_q":0,"displaced_alternative_q":0.1,"us_share":1,"bay_share":0.03,"sf_share":0,"external_pharmacy_fraction":0.5,"external_dispense_cost":25,"other_external_per_rx":2,"drug_opportunity_per_rx":0.25,"outside_incremental_fraction":0.5,"public_resource_fraction":0.7,"bp_event_cost":25000,"statin_event_cost":15000,"residual_utility_gain":0.019,"residual_drugs_per_person":2,"statin_state_horizon":3},"scenarios":[{"id":"central","overrides":{}},{"id":"favorable_joint","overrides":{"delivery_allocation":0.9,"months_per_rx":3,"dispensed_fraction":0.9,"bp_month_share":0.3,"statin_month_share":0.25,"financing_additionality":0.8,"treatment_contrast":0.8,"bp_transfer":1,"statin_transfer":0.7,"other_harm_per_filled_rx":0.000002,"displaced_alternative_q":0,"bay_share":0.1}},{"id":"adverse_joint","overrides":{"cash_per_shipped_rx":3,"dispensed_fraction":0.4,"financing_additionality":0.2,"treatment_contrast":0.2,"bp_transfer":0.3,"statin_transfer":0,"other_harm_per_filled_rx":0.00003,"displaced_alternative_q":1}},{"id":"no_additional_funding","overrides":{"financing_additionality":0}},{"id":"no_treatment_contrast","overrides":{"treatment_contrast":0}},{"id":"cardiovascular_effect_null","overrides":{"bp_transfer":0,"statin_transfer":0}},{"id":"statin_first_year_null","overrides":{"statin_transfer":0}},{"id":"higher_full_cash_cost","overrides":{"cash_per_shipped_rx":5}},{"id":"three_month_fills","overrides":{"months_per_rx":3}},{"id":"three_year_continuity","overrides":{"funded_years":3}},{"id":"short_horizon","overrides":{"horizon":1}},{"id":"low_bay","overrides":{"bay_share":0.005}},{"id":"no_local","overrides":{"bay_share":0,"sf_share":0}},{"id":"conditional_sf_reach","overrides":{"bay_share":0.03,"sf_share":0.002}},{"id":"no_external_resources","overrides":{"external_pharmacy_fraction":0,"other_external_per_rx":0,"drug_opportunity_per_rx":0,"bp_event_cost":0,"statin_event_cost":0}},{"id":"full_external_increment","overrides":{"outside_incremental_fraction":1}},{"id":"independent_harm","overrides":{"independent_harm_q":10}},{"id":"zero_gift","overrides":{"gift":0,"independent_harm_q":0,"displaced_alternative_q":0}},{"id":"residual_health_null","overrides":{"residual_utility_gain":0}},{"id":"residual_favorable","overrides":{"residual_utility_gain":0.05}},{"id":"residual_harm","overrides":{"residual_utility_gain":-0.01}}],"clinicalAnchors":{"bp":{"source":"https://pubmed.ncbi.nlm.nih.gov/2046107/","controlFiveYearRisk":0.082,"trialRelativeRate":0.64},"statin":{"source":"https://pubmed.ncbi.nlm.nih.gov/12114036/","controlFiveYearRisk":0.252,"trialRelativeRate":0.76}},"finance":{"year":2024,"totalExpense":32354215,"pharmaceuticalExpense":23152443,"nonmedicineExpense":9201772,"depreciation":522297,"nonmedicineLessDepreciation":8679475,"noncashMedicineReceived":23093298,"noncashSecuritiesReceived":981890,"cashAndTemporaryInvestments":4742910,"netAssetsWithoutDonorRestrictions":16056256,"note":"Expense excluding pharmaceutical/medicine line is not verified cash expense. Pharmaceutical line may include purchases and inventory movements; do not subtract donations received as if equivalent expense. Disregarded entities already included."},"priorNotice":"All allocation, duration, additionality, actual case mix, health-state valuation, geography and real resource inputs are explicit uncalibrated priors. Clinical trials do not estimate SIRUM impact. Joint scenarios are not confidence intervals.","residualPrior":{"mix":{"psychiatric":{"share":0.2,"utilityGain":0.04},"diabetes":{"share":0.15,"utilityGain":0.01},"antiInfective":{"share":0.1,"utilityGain":0.05},"asthma":{"share":0.15,"utilityGain":0.03},"other":{"share":0.4,"utilityGain":0}},"interpretation":"Uncalibrated case-mix and on-treatment utility-gain priors; NOT trial extraction. Mutually exclusive residual person cohorts, two concurrent drugs average, no health credit after funded coverage or mortality benefit.","weightedMean":0.019}},"evaluated":[{"id":"central","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"bay":{"q":0.22903691851383118,"donorPer10Q":4366108.339602078,"grossResourcePer10Q":35922156.3640761,"netResourcePer10Q":19124972.278211966},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"favorable_joint","shippedRx":90000,"filledRx":81000,"medicationMonths":243000,"branches":{"bp":{"nominalPeople":4050,"additionalPeople":2592,"baselineHazard":0.017111577672329317,"targetHazard":0.010951409710290762,"q":37.602296948312954,"medicalDelta":-338498.30924164795},"statin":{"nominalPeople":5062.5,"additionalPeople":3240,"baselineHazard":0.05807046020153196,"targetHazard":0.048314622887674595,"q":11.223209114737202,"medicalDelta":-387338.6977582922},"residual":{"nominalPeople":4556.249999999999,"additionalPeople":2916,"q":52.84792480317902}},"additionalPeople":8748,"clinicalQ":101.67343086622918,"drugHarm":0.10290530872364827,"independentHarmQ":0,"displacedAlternativeQ":0,"totalQ":101.57052555750553,"nominalOutside":1194750,"nominalPublicOutside":836325,"nominalPrivateOutside":358425,"incrementalOutside":597375,"medicalDelta":-725837.0069999401,"grossResources":1294750,"netResources":-28462.006999940146,"regions":{"total":{"q":101.57052555750553,"donorPer10Q":9845.37585594983,"grossResourcePer10Q":127473.0038949104,"netResourcePer10Q":-2802.1915652908574},"us":{"q":101.57052555750553,"donorPer10Q":9845.37585594983,"grossResourcePer10Q":127473.0038949104,"netResourcePer10Q":-2802.1915652908574},"bay":{"q":10.157052555750553,"donorPer10Q":98453.75855949828,"grossResourcePer10Q":1274730.038949104,"netResourcePer10Q":-28021.915652908574},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"adverse_joint","shippedRx":23333.333333333332,"filledRx":9333.333333333334,"medicationMonths":9333.333333333334,"branches":{"bp":{"nominalPeople":103.70370370370372,"additionalPeople":4.14814814814815,"baselineHazard":0.017111577672329317,"targetHazard":0.015263527283717751,"q":0.018015364190218812,"medicalDelta":-162.1712994601051},"statin":{"nominalPeople":116.66666666666667,"additionalPeople":4.666666666666667,"baselineHazard":0.05807046020153196,"targetHazard":0.05807046020153196,"q":0,"medicalDelta":0},"residual":{"nominalPeople":252.7777777777778,"additionalPeople":10.111111111111114,"q":0.1832480245804486}},"additionalPeople":18.92592592592593,"clinicalQ":0.2012633887706674,"drugHarm":0.011116314213974354,"independentHarmQ":0,"displacedAlternativeQ":1,"totalQ":-0.8098529254433069,"nominalOutside":137666.6666666667,"nominalPublicOutside":96366.66666666667,"nominalPrivateOutside":41300.000000000015,"incrementalOutside":68833.33333333334,"medicalDelta":-162.1712994601051,"grossResources":237666.6666666667,"netResources":168671.16203387323,"regions":{"total":{"q":-0.8098529254433069,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":-0.8098529254433069,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":-0.024295587763299206,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"no_additional_funding","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":0,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":0,"medicalDelta":0},"statin":{"nominalPeople":612.5,"additionalPeople":0,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0,"medicalDelta":0},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":0,"q":0}},"additionalPeople":0,"clinicalQ":0,"drugHarm":0,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":-0.1,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":0,"grossResources":822750,"netResources":461375,"regions":{"total":{"q":-0.1,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":-0.1,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":-0.003,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"no_treatment_contrast","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":0,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":0,"medicalDelta":0},"statin":{"nominalPeople":612.5,"additionalPeople":0,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0,"medicalDelta":0},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":0,"q":0}},"additionalPeople":0,"clinicalQ":0,"drugHarm":0,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":-0.1,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":0,"grossResources":822750,"netResources":461375,"regions":{"total":{"q":-0.1,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":-0.1,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":-0.003,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"cardiovascular_effect_null","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.017111577672329317,"q":0,"medicalDelta":0},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05807046020153196,"q":0,"medicalDelta":0},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":6.012825806545966,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":5.791241119830622,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":0,"grossResources":822750,"netResources":461375,"regions":{"total":{"q":5.791241119830622,"donorPer10Q":172674.55788980293,"grossResourcePer10Q":1420679.9250383538,"netResourcePer10Q":796677.2414640783},"us":{"q":5.791241119830622,"donorPer10Q":172674.55788980293,"grossResourcePer10Q":1420679.9250383538,"netResourcePer10Q":796677.2414640783},"bay":{"q":0.17373723359491866,"donorPer10Q":5755818.596326765,"grossResourcePer10Q":47355997.50127846,"netResourcePer10Q":26555908.04880261},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"statin_first_year_null","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05807046020153196,"q":0,"medicalDelta":0},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.591535763860421,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.3699510771450765,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-14211.54463091013,"grossResources":822750,"netResources":447163.45536908985,"regions":{"total":{"q":7.3699510771450765,"donorPer10Q":135686.1110111159,"grossResourcePer10Q":1116357.478343956,"netResourcePer10Q":606738.702453245},"us":{"q":7.3699510771450765,"donorPer10Q":135686.1110111159,"grossResourcePer10Q":1116357.478343956,"netResourcePer10Q":606738.702453245},"bay":{"q":0.22109853231435228,"donorPer10Q":4522870.367037197,"grossResourcePer10Q":37211915.94479854,"netResourcePer10Q":20224623.415108163},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"higher_full_cash_cost","shippedRx":14000,"filledRx":9800,"medicationMonths":9800,"branches":{"bp":{"nominalPeople":108.88888888888889,"additionalPeople":27.22222222222222,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":0.315741991462891,"medicalDelta":-2842.308926182026},"statin":{"nominalPeople":122.5,"additionalPeople":30.625,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.052922574663192445,"medicalDelta":-1826.1967285356834},"residual":{"nominalPeople":265.4166666666667,"additionalPeople":66.35416666666667,"q":1.2025651613091934}},"additionalPeople":124.20138888888889,"clinicalQ":1.571229727435277,"drugHarm":0.024316937343068893,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":1.4469127900922079,"nominalOutside":144550,"nominalPublicOutside":101185,"nominalPrivateOutside":43365,"incrementalOutside":72275,"medicalDelta":-4668.505654717709,"grossResources":244550,"netResources":167606.4943452823,"regions":{"total":{"q":1.4469127900922079,"donorPer10Q":691126.6572854558,"grossResourcePer10Q":1690150.2403915823,"netResourcePer10Q":1158373.161761886},"us":{"q":1.4469127900922079,"donorPer10Q":691126.6572854558,"grossResourcePer10Q":1690150.2403915823,"netResourcePer10Q":1158373.161761886},"bay":{"q":0.043407383702766235,"donorPer10Q":23037555.242848527,"grossResourcePer10Q":56338341.346386075,"netResourcePer10Q":38612438.7253962},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"three_month_fills","shippedRx":70000,"filledRx":49000,"medicationMonths":147000,"branches":{"bp":{"nominalPeople":1633.3333333333333,"additionalPeople":408.3333333333333,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":4.736129871943365,"medicalDelta":-42634.63389273039},"statin":{"nominalPeople":1837.5,"additionalPeople":459.375,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.7938386199478866,"medicalDelta":-27392.95092803525},"residual":{"nominalPeople":3981.25,"additionalPeople":995.3125,"q":18.0384774196379}},"additionalPeople":1863.0208333333333,"clinicalQ":23.568445911529153,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":23.346861224813807,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-70027.58482076564,"grossResources":822750,"netResources":391347.41517923435,"regions":{"total":{"q":23.346861224813807,"donorPer10Q":42832.31010672935,"grossResourcePer10Q":352402.8314031157,"netResourcePer10Q":167623.13846423928},"us":{"q":23.346861224813807,"donorPer10Q":42832.31010672935,"grossResourcePer10Q":352402.8314031157,"netResourcePer10Q":167623.13846423928},"bay":{"q":0.7004058367444141,"donorPer10Q":1427743.6702243118,"grossResourcePer10Q":11746761.046770526,"netResourcePer10Q":5587437.948807976},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"three_year_continuity","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":181.4814814814815,"additionalPeople":45.370370370370374,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.3496381099225834,"medicalDelta":-13097.449568825798},"statin":{"nominalPeople":204.16666666666666,"additionalPeople":51.041666666666664,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.15332517073695892,"medicalDelta":-8425.147256176846},"residual":{"nominalPeople":442.3611111111111,"additionalPeople":110.59027777777777,"q":5.562385253909284}},"additionalPeople":207.0023148148148,"clinicalQ":7.065348534568826,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":6.843763847853482,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-21522.59682500264,"grossResources":822750,"netResources":439852.40317499737,"regions":{"total":{"q":6.843763847853482,"donorPer10Q":146118.42580068656,"grossResourcePer10Q":1202189.3482751485,"netResourcePer10Q":642705.4073657952},"us":{"q":6.843763847853482,"donorPer10Q":146118.42580068656,"grossResourcePer10Q":1202189.3482751485,"netResourcePer10Q":642705.4073657952},"bay":{"q":0.20531291543560445,"donorPer10Q":4870614.193356218,"grossResourcePer10Q":40072978.275838286,"netResourcePer10Q":21423513.57885984},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"short_horizon","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":0.12504156010046635,"medicalDelta":-15766.204611456184},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.06098458539475915,"medicalDelta":-10116.382675147943},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":6.198851952041192,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":5.977267265325848,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-25882.587286604125,"grossResources":822750,"netResources":435492.4127133959,"regions":{"total":{"q":5.977267265325848,"donorPer10Q":167300.53310498665,"grossResourcePer10Q":1376465.1361212777,"netResourcePer10Q":728581.12810128},"us":{"q":5.977267265325848,"donorPer10Q":167300.53310498665,"grossResourcePer10Q":1376465.1361212777,"netResourcePer10Q":728581.12810128},"bay":{"q":0.17931801795977542,"donorPer10Q":5576684.436832889,"grossResourcePer10Q":45882171.20404259,"netResourcePer10Q":24286037.603376},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"low_bay","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"bay":{"q":0.0381728197523052,"donorPer10Q":26196650.037612468,"grossResourcePer10Q":215532938.1844566,"netResourcePer10Q":114749833.66927177},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"no_local","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"bay":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"conditional_sf_reach","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":573749.1683463589},"bay":{"q":0.22903691851383118,"donorPer10Q":4366108.339602078,"grossResourcePer10Q":35922156.3640761,"netResourcePer10Q":19124972.278211966},"sf":{"q":0.01526912790092208,"donorPer10Q":65491625.09403117,"grossResourcePer10Q":538832345.4611415,"netResourcePer10Q":286874584.17317945}}},{"id":"no_external_resources","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":0},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":0},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":0,"nominalPublicOutside":0,"nominalPrivateOutside":0,"incrementalOutside":0,"medicalDelta":0,"grossResources":100000,"netResources":100000,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":130983.25018806235,"netResourcePer10Q":130983.25018806235},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":130983.25018806235,"netResourcePer10Q":130983.25018806235},"bay":{"q":0.22903691851383118,"donorPer10Q":4366108.339602078,"grossResourcePer10Q":4366108.339602078,"netResourcePer10Q":4366108.339602078},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"full_external_increment","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":7.63456395046104,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":722750,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":799407.4717264115,"regions":{"total":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":1047089.8887134694},"us":{"q":7.63456395046104,"donorPer10Q":130983.25018806235,"grossResourcePer10Q":1077664.6909222829,"netResourcePer10Q":1047089.8887134694},"bay":{"q":0.22903691851383118,"donorPer10Q":4366108.339602078,"grossResourcePer10Q":35922156.3640761,"netResourcePer10Q":34902996.29044898},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"independent_harm","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":6.012825806545966}},"additionalPeople":621.0069444444443,"clinicalQ":7.856148637176384,"drugHarm":0.12158468671534446,"independentHarmQ":10,"displacedAlternativeQ":0.1,"totalQ":-2.365436049538961,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":-2.365436049538961,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":-2.365436049538961,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":-0.07096308148616882,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"zero_gift","shippedRx":0,"filledRx":0,"medicationMonths":0,"branches":{"bp":{"nominalPeople":0,"additionalPeople":0,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":0,"medicalDelta":0},"statin":{"nominalPeople":0,"additionalPeople":0,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0,"medicalDelta":0},"residual":{"nominalPeople":0,"additionalPeople":0,"q":0}},"additionalPeople":0,"clinicalQ":0,"drugHarm":0,"independentHarmQ":0,"displacedAlternativeQ":0,"totalQ":0,"nominalOutside":0,"nominalPublicOutside":0,"nominalPrivateOutside":0,"incrementalOutside":0,"medicalDelta":0,"grossResources":0,"netResources":0,"regions":{"total":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"residual_health_null","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":0}},"additionalPeople":621.0069444444443,"clinicalQ":1.843322830630417,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":1.6217381439150724,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":1.6217381439150724,"donorPer10Q":616622.3590115965,"grossResourcePer10Q":5073260.4587679105,"netResourcePer10Q":2701006.1603962025},"us":{"q":1.6217381439150724,"donorPer10Q":616622.3590115965,"grossResourcePer10Q":5073260.4587679105,"netResourcePer10Q":2701006.1603962025},"bay":{"q":0.04865214431745217,"donorPer10Q":20554078.633719884,"grossResourcePer10Q":169108681.95893037,"netResourcePer10Q":90033538.67987342},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"residual_favorable","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":15.823225806699913}},"additionalPeople":621.0069444444443,"clinicalQ":17.66654863733033,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":17.444963950614984,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":17.444963950614984,"donorPer10Q":57323.13364652996,"grossResourcePer10Q":471626.08207682526,"netResourcePer10Q":251093.93918292937},"us":{"q":17.444963950614984,"donorPer10Q":57323.13364652996,"grossResourcePer10Q":471626.08207682526,"netResourcePer10Q":251093.93918292937},"bay":{"q":0.5233489185184494,"donorPer10Q":1910771.1215509989,"grossResourcePer10Q":15720869.402560843,"netResourcePer10Q":8369797.972764313},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}},{"id":"residual_harm","shippedRx":70000,"filledRx":49000,"medicationMonths":49000,"branches":{"bp":{"nominalPeople":544.4444444444445,"additionalPeople":136.11111111111111,"baselineHazard":0.017111577672329317,"targetHazard":0.012183443302698473,"q":1.5787099573144547,"medicalDelta":-14211.54463091013},"statin":{"nominalPeople":612.5,"additionalPeople":153.125,"baselineHazard":0.05807046020153196,"targetHazard":0.05319254154460328,"q":0.2646128733159622,"medicalDelta":-9130.983642678417},"residual":{"nominalPeople":1327.0833333333333,"additionalPeople":331.7708333333333,"q":-3.1646451613399824}},"additionalPeople":621.0069444444443,"clinicalQ":-1.3213223307095654,"drugHarm":0.12158468671534446,"independentHarmQ":0,"displacedAlternativeQ":0.1,"totalQ":-1.54290701742491,"nominalOutside":722750,"nominalPublicOutside":505924.99999999994,"nominalPrivateOutside":216825.00000000006,"incrementalOutside":361375,"medicalDelta":-23342.52827358855,"grossResources":822750,"netResources":438032.47172641143,"regions":{"total":{"q":-1.54290701742491,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"us":{"q":-1.54290701742491,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"bay":{"q":-0.0462872105227473,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null},"sf":{"q":0,"donorPer10Q":null,"grossResourcePer10Q":null,"netResourcePer10Q":null}}}]}