{"modelVersion":"sonrisas-whole-org-v2","interpretation":"Conditional whole-gift dental model: finite DALY-derived health sensitivity, not measured marginal QALYs.","evaluated":{"inputs":{"giftUsd":100000,"fy2025ExpenseUsd":6354606,"reportedWholeOrganizationPeopleFloor":8000,"reportedClinicPatientsApprox":5000,"reportedCommunityBeneficiariesApprox":4500,"annualVisits":15000,"bayShare":1,"sfShare":0},"giftShare":0.015736616872863558,"giftLinkedReportedClinicPatients":78.68308436431779,"scenarios":[{"name":"harm","weight":0.05,"fundingAdditionality":0.25,"symptomaticTreatedShare":0.2,"completion":0.6,"disabilityWeight":0,"resolvedDurationYears":0,"benefitDelayYears":0,"attributableResolution":0,"harmQalyPerIncrementalCompletedPerson":0.002,"grossMultiplier":1.25,"incrementalCompletedSymptomaticPeople":2.360492530929534,"finiteResolvedStateQaly":0,"positiveQaly":0,"harmQaly":0.004720985061859068,"netQaly":-0.004720985061859068,"grossResourcesUsd":125000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":-0.004720985061859068,"sfQaly":0},{"name":"null","weight":0.35,"fundingAdditionality":0.1,"symptomaticTreatedShare":0,"completion":0,"disabilityWeight":0,"resolvedDurationYears":0,"benefitDelayYears":0,"attributableResolution":0,"harmQalyPerIncrementalCompletedPerson":0,"grossMultiplier":1.15,"incrementalCompletedSymptomaticPeople":0,"finiteResolvedStateQaly":0,"positiveQaly":0,"harmQaly":0,"netQaly":0,"grossResourcesUsd":114999.99999999999,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledGrossResourceCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0,"sfQaly":0},{"name":"cautious","weight":0.3,"fundingAdditionality":0.2,"symptomaticTreatedShare":0.2,"completion":0.6,"disabilityWeight":0.005,"resolvedDurationYears":0.25,"benefitDelayYears":0.1,"attributableResolution":0.3,"harmQalyPerIncrementalCompletedPerson":0,"grossMultiplier":1.15,"incrementalCompletedSymptomaticPeople":1.888394024743627,"finiteResolvedStateQaly":0.0012417141708197005,"positiveQaly":0.0007034536861846228,"harmQaly":0,"netQaly":0.0007034536861846228,"grossResourcesUsd":114999.99999999999,"modeledOrdinaryGiftCostPer10Qaly":1421557694.044904,"modeledGrossResourceCostPer10Qaly":1634791348.1516392,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.0007034536861846228,"sfQaly":0},{"name":"central","weight":0.25,"fundingAdditionality":0.35,"symptomaticTreatedShare":0.35,"completion":0.75,"disabilityWeight":0.01,"resolvedDurationYears":0.75,"benefitDelayYears":0.1,"attributableResolution":0.5,"harmQalyPerIncrementalCompletedPerson":0,"grossMultiplier":1.1,"incrementalCompletedSymptomaticPeople":7.229008375971697,"finiteResolvedStateQaly":0.007395432570713833,"positiveQaly":0.0267308219988121,"harmQaly":0,"netQaly":0.0267308219988121,"grossResourcesUsd":110000.00000000001,"modeledOrdinaryGiftCostPer10Qaly":37409998.09300437,"modeledGrossResourceCostPer10Qaly":41150997.90230482,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.0267308219988121,"sfQaly":0},{"name":"favorable","weight":0.05,"fundingAdditionality":0.6,"symptomaticTreatedShare":0.5,"completion":0.9,"disabilityWeight":0.019,"resolvedDurationYears":1.5,"benefitDelayYears":0.05,"attributableResolution":0.75,"harmQalyPerIncrementalCompletedPerson":0,"grossMultiplier":1.05,"incrementalCompletedSymptomaticPeople":21.244432778365802,"finiteResolvedStateQaly":0.027833965220985243,"positiveQaly":0.44348760231944445,"harmQaly":0,"netQaly":0.44348760231944445,"grossResourcesUsd":105000,"modeledOrdinaryGiftCostPer10Qaly":2254854.4644089043,"modeledGrossResourceCostPer10Qaly":2367597.1876293495,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"bayQaly":0.44348760231944445,"sfQaly":0}],"weighted":{"netQaly":0.028832072468437685,"positiveQaly":0.029068121721530636,"grossResourcesUsd":113749.99999999999,"modeledOrdinaryGiftCostPer10Qaly":34683597.6184055,"positiveOnlyModeledGiftCostPer10Qaly":34401947.58986798,"modeledGrossResourceCostPer10Qaly":39452592.29093625,"favorableTailQalyContribution":0.022174380115972225,"favorableTailShareOfNetQaly":0.7690872773799525,"bayImpactShare":1,"sfImpactShare":0,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null},"unknownExternalResources":["patient and caregiver time","school and community partner time","outside medical treatment","public or insurance resources induced by an incremental treatment plan"],"verdict":"PUBLISH AS UNFAVORABLE/UNCERTAIN: direct dental mechanism, but treatment completion and outcome bridge are not measured by Sonrisas."}}