{"model":{"version":"via-heart-whole-gift-v1","recipient":{"name":"VIA HEART PROJECT","ein":"27-1530938"},"central":{"gift":100000,"new_allocation":0.3,"maintenance_allocation":0.3,"new_cash":6800,"maintenance_cash":350,"new_additionality":0.5,"maintenance_additionality":0.5,"new_distinct":0.9,"maintenance_distinct":0.9,"new_hazard":0.05,"maintenance_hazard":0.05,"new_active":5,"maintenance_active":1,"new_baseline":0.3,"maintenance_baseline":0.85,"new_increment":0.4,"maintenance_increment":0.05,"survival_gain":0.1,"horizon":10,"mortality":0.1,"utility":0.7,"discount":0.03,"delay":0.05,"us_share":0.9,"bay_share":0.7,"sf_share":0.15,"harm_us_share":0.9,"harm_bay_share":0.7,"harm_sf_share":0.15,"harm_per_added_course":0,"independent_harm_q":0,"alternative_health_q":0,"new_outside":500,"maintenance_outside":50,"medical_per_added_survivor":25000,"real_resource_savings":0},"scenarios":{"central":{},"favorable_joint":{"new_allocation":0.5,"maintenance_allocation":0.3,"new_additionality":0.8,"maintenance_additionality":0.8,"new_hazard":0.2,"maintenance_hazard":0.1,"new_increment":0.7,"maintenance_baseline":0.7,"maintenance_increment":0.2,"horizon":15,"mortality":0.06,"utility":0.8},"adverse":{"new_additionality":0.2,"maintenance_additionality":0.2,"new_hazard":0.01,"maintenance_hazard":0.01,"new_increment":0.1,"maintenance_increment":0,"independent_harm_q":0.1},"no_allocation":{"new_allocation":0,"maintenance_allocation":0},"no_additionality":{"new_additionality":0,"maintenance_additionality":0},"new_only":{"maintenance_allocation":0},"maintenance_only":{"new_allocation":0},"maintenance_null":{"maintenance_increment":0},"target_null":{"new_increment":0,"maintenance_increment":0},"target_failure_alternative_loss":{"new_increment":0,"maintenance_increment":0,"alternative_health_q":1},"negative_readiness":{"new_increment":-0.1,"maintenance_increment":-0.05},"short_new_window":{"new_active":1},"zero_horizon":{"horizon":0},"complete_overlap":{"new_distinct":0,"maintenance_distinct":0},"no_local_health":{"bay_share":0,"sf_share":0},"no_sf_health":{"sf_share":0},"high_outside_cost":{"new_outside":2000,"maintenance_outside":200,"medical_per_added_survivor":100000},"donor_pays_outside":{"new_cash":7300,"maintenance_cash":400,"new_outside":0,"maintenance_outside":0},"zero_resources_associated":{"new_outside":0,"maintenance_outside":0,"medical_per_added_survivor":0},"signed_resource_savings":{"real_resource_savings":150000}}},"evaluated":[{"id":"central","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0.0631840572451672,"sf":0.013539440838250113},"costs":{"gift":100000,"gross":107165.88598900921,"net":103920.08766968148,"medical":674.2893503537475,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":11078744.077542463,"gross":11872634.247153265,"net":11513040.558081772},"us":{"donor":12309715.641713846,"gross":13191815.830170294,"net":12792267.286757523},"bay":{"donor":15826777.25363209,"gross":16960906.06736181,"net":16447200.797259675},"sf":{"donor":73858293.85028309,"gross":79150894.98102178,"net":76753603.72054514}}},{"id":"favorable_joint","branches":{"new":{"nominal":7.352941176470588,"added":5.882352941176471,"distinct":5.294117647058824,"firstEvents":3.3465206055629526,"survivors":0.23425644238940668,"q":1.341303571516274},"maintenance":{"nominal":85.71428571428571,"added":68.57142857142857,"distinct":61.714285714285715,"firstEvents":5.872890772637923,"survivors":0.11745781545275846,"q":0.7488865837057115}},"benefit":2.0901901552219853,"harm":0,"q":{"total":2.0901901552219853,"us":1.8811711396997868,"bay":1.4631331086553896,"sf":0.3135285232832978},"costs":{"gift":100000,"gross":116755.0413200037,"net":115162.60434521378,"medical":8792.85644605413,"grossOutside":7962.18487394958,"netOutside":6369.747899159664},"prices":{"total":{"donor":478425.37077388377,"gross":558585.739332429,"net":550967.1168314499},"us":{"donor":531583.7453043154,"gross":620650.8214804766,"net":612185.6853682776},"bay":{"donor":683464.8153912626,"gross":797979.6276177557,"net":787095.8811877855},"sf":{"donor":3189502.471825892,"gross":3723904.9288828596,"net":3673114.1122096656}}},{"id":"adverse","branches":{"new":{"nominal":4.411764705882353,"added":0.8823529411764707,"distinct":0.7941176470588236,"firstEvents":0.038729574661197703,"survivors":0.00038729574661197706,"q":0.0012001048267757256},"maintenance":{"nominal":85.71428571428571,"added":17.142857142857142,"distinct":15.428571428571429,"firstEvents":0.15351685072712148,"survivors":0,"q":0}},"benefit":0.0012001048267757256,"harm":0.1,"q":{"total":-0.09879989517322428,"us":-0.08891990565590185,"bay":-0.06915992662125699,"sf":-0.01481998427598364},"costs":{"gift":100000,"gross":106501.27903232076,"net":101308.00172139639,"medical":9.682393665299427,"grossOutside":6491.596638655462,"netOutside":1298.3193277310925},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"no_allocation","branches":{"new":{"nominal":0,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0},"maintenance":{"nominal":0,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0}},"benefit":0,"harm":0,"q":{"total":0,"us":0,"bay":0,"sf":0},"costs":{"gift":100000,"gross":100000,"net":100000,"medical":0,"grossOutside":0,"netOutside":0},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"no_additionality","branches":{"new":{"nominal":4.411764705882353,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0}},"benefit":0,"harm":0,"q":{"total":0,"us":0,"bay":0,"sf":0},"costs":{"gift":100000,"gross":106491.59663865546,"net":100000,"medical":0,"grossOutside":6491.596638655462,"netOutside":0},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"new_only","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":0,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0}},"benefit":0.05492596295119302,"harm":0,"q":{"total":0.05492596295119302,"us":0.04943336665607372,"bay":0.03844817406583511,"sf":0.008238894442678953},"costs":{"gift":100000,"gross":102645.02785713765,"net":101542.08668066707,"medical":439.1455041964757,"grossOutside":2205.8823529411766,"netOutside":1102.9411764705883},"prices":{"total":{"donor":18206326.230249178,"gross":18687888.630800627,"net":18487083.562084645},"us":{"donor":20229251.366943527,"gross":20764320.700889584,"net":20541203.957871825},"bay":{"donor":26009037.471784543,"gross":26696983.758286614,"net":26410119.37440664},"sf":{"donor":121375508.20166118,"gross":124585924.20533752,"net":123247223.74723098}}},{"id":"maintenance_only","branches":{"new":{"nominal":0,"added":0,"distinct":0,"firstEvents":0,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.03533697597047441,"harm":0,"q":{"total":0.03533697597047441,"us":0.03180327837342697,"bay":0.024735883179332084,"sf":0.0053005463955711615},"costs":{"gift":100000,"gross":104520.85813187156,"net":102378.00098901441,"medical":235.14384615727178,"grossOutside":4285.714285714285,"netOutside":2142.8571428571427},"prices":{"total":{"donor":28298969.352542896,"gross":29578325.60975317,"net":28971919.12362725},"us":{"donor":31443299.280603215,"gross":32864806.23305908,"net":32191021.24847472},"bay":{"donor":40427099.075061284,"gross":42254750.87107596,"net":41388455.890896074},"sf":{"donor":188659795.6836193,"gross":197188837.39835447,"net":193146127.49084833}}},{"id":"maintenance_null","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0,"q":0}},"benefit":0.05492596295119302,"harm":0,"q":{"total":0.05492596295119302,"us":0.04943336665607372,"bay":0.03844817406583511,"sf":0.008238894442678953},"costs":{"gift":100000,"gross":106930.74214285194,"net":103684.94382352421,"medical":439.1455041964757,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":18206326.230249178,"gross":19468159.754954167,"net":18877219.12416141},"us":{"donor":20229251.366943527,"gross":21631288.61661574,"net":20974687.915734902},"bay":{"donor":26009037.471784543,"gross":27811656.79279167,"net":26967455.891659167},"sf":{"donor":121375508.20166118,"gross":129787731.69969445,"net":125848127.49440943}}},{"id":"target_null","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0,"q":0}},"benefit":0,"harm":0,"q":{"total":0,"us":0,"bay":0,"sf":0},"costs":{"gift":100000,"gross":106491.59663865546,"net":103245.79831932773,"medical":0,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"target_failure_alternative_loss","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0,"q":0}},"benefit":0,"harm":1,"q":{"total":-1,"us":-0.9,"bay":-0.7,"sf":-0.15},"costs":{"gift":100000,"gross":106491.59663865546,"net":103245.79831932773,"medical":0,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"negative_readiness","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":-0.004391455041964757,"q":-0.013731490737798255},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":-0.009405753846290872,"q":-0.03533697597047441}},"benefit":-0.04906846670827267,"harm":0,"q":{"total":-0.04906846670827267,"us":-0.0441616200374454,"bay":-0.03434792669579086,"sf":-0.0073602700062409},"costs":{"gift":100000,"gross":106491.59663865546,"net":103245.79831932773,"medical":0,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"short_new_window","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.09682393665299426,"survivors":0.0038729574661197706,"q":0.014550519517254171},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.049887495487728584,"harm":0,"q":{"total":0.049887495487728584,"us":0.04489874593895573,"bay":0.03492124684141001,"sf":0.007483124323159287},"costs":{"gift":100000,"gross":106823.56442146574,"net":103577.766102138,"medical":331.96778281026604,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":20045103.291384548,"gross":21412893.82782152,"net":20762270.202082254},"us":{"donor":22272336.990427274,"gross":23792104.25313502,"net":23069189.113424722},"bay":{"donor":28635861.84483507,"gross":30589848.325459316,"net":29660386.002974648},"sf":{"donor":133634021.94256365,"gross":142752625.51881015,"net":138415134.68054834}}},{"id":"zero_horizon","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":0,"survivors":0,"q":0}},"benefit":0,"harm":0,"q":{"total":0,"us":0,"bay":0,"sf":0},"costs":{"gift":100000,"gross":106491.59663865546,"net":103245.79831932773,"medical":0,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"complete_overlap","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":0,"firstEvents":0,"survivors":0,"q":0},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":0,"firstEvents":0,"survivors":0,"q":0}},"benefit":0,"harm":0,"q":{"total":0,"us":0,"bay":0,"sf":0},"costs":{"gift":100000,"gross":106491.59663865546,"net":103245.79831932773,"medical":0,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":null,"gross":null,"net":null},"us":{"donor":null,"gross":null,"net":null},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"no_local_health","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0,"sf":0},"costs":{"gift":100000,"gross":107165.88598900921,"net":103920.08766968148,"medical":674.2893503537475,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":11078744.077542463,"gross":11872634.247153265,"net":11513040.558081772},"us":{"donor":12309715.641713846,"gross":13191815.830170294,"net":12792267.286757523},"bay":{"donor":null,"gross":null,"net":null},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"no_sf_health","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0.0631840572451672,"sf":0},"costs":{"gift":100000,"gross":107165.88598900921,"net":103920.08766968148,"medical":674.2893503537475,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":11078744.077542463,"gross":11872634.247153265,"net":11513040.558081772},"us":{"donor":12309715.641713846,"gross":13191815.830170294,"net":12792267.286757523},"bay":{"donor":15826777.25363209,"gross":16960906.06736181,"net":16447200.797259675},"sf":{"donor":null,"gross":null,"net":null}}},{"id":"high_outside_cost","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0.0631840572451672,"sf":0.013539440838250113},"costs":{"gift":100000,"gross":128663.54395603684,"net":115680.35067872592,"medical":2697.15740141499,"grossOutside":25966.386554621848,"netOutside":12983.193277310924},"prices":{"total":{"donor":11078744.077542463,"gross":14254304.755985675,"net":12815929.999699699},"us":{"donor":12309715.641713846,"gross":15838116.395539638,"net":14239922.221888553},"bay":{"donor":15826777.25363209,"gross":20363292.508550964,"net":18308471.42814243},"sf":{"donor":73858293.85028309,"gross":95028698.37323783,"net":85439533.33133133}}},{"id":"donor_pays_outside","branches":{"new":{"nominal":4.109589041095891,"added":2.0547945205479454,"distinct":1.849315068493151,"firstEvents":0.40906704500493624,"survivors":0.01636268180019745,"q":0.05116391069426199},"maintenance":{"nominal":75,"added":37.5,"distinct":33.75,"firstEvents":1.6460069231009022,"survivors":0.00823003461550451,"q":0.030919853974165103}},"benefit":0.0820837646684271,"harm":0,"q":{"total":0.0820837646684271,"us":0.07387538820158439,"bay":0.05745863526789896,"sf":0.012312564700264064},"costs":{"gift":100000,"gross":100614.81791039255,"net":100614.81791039255,"medical":614.817910392549,"grossOutside":0,"netOutside":0},"prices":{"total":{"donor":12182677.09868627,"gross":12257578.379454285,"net":12257578.379454285},"us":{"donor":13536307.887429189,"gross":13619531.532726983,"net":13619531.532726983},"bay":{"donor":17403824.426694673,"gross":17510826.256363265,"net":17510826.256363265},"sf":{"donor":81217847.32457514,"gross":81717189.1963619,"net":81717189.1963619}}},{"id":"zero_resources_associated","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0.0631840572451672,"sf":0.013539440838250113},"costs":{"gift":100000,"gross":100000,"net":100000,"medical":0,"grossOutside":0,"netOutside":0},"prices":{"total":{"donor":11078744.077542463,"gross":11078744.077542463,"net":11078744.077542463},"us":{"donor":12309715.641713846,"gross":12309715.641713846,"net":12309715.641713846},"bay":{"donor":15826777.25363209,"gross":15826777.25363209,"net":15826777.25363209},"sf":{"donor":73858293.85028309,"gross":73858293.85028309,"net":73858293.85028309}}},{"id":"signed_resource_savings","branches":{"new":{"nominal":4.411764705882353,"added":2.2058823529411766,"distinct":1.985294117647059,"firstEvents":0.4391455041964757,"survivors":0.017565820167859028,"q":0.05492596295119302},"maintenance":{"nominal":85.71428571428571,"added":42.857142857142854,"distinct":38.57142857142857,"firstEvents":1.881150769258174,"survivors":0.009405753846290872,"q":0.03533697597047441}},"benefit":0.09026293892166742,"harm":0,"q":{"total":0.09026293892166742,"us":0.08123664502950069,"bay":0.0631840572451672,"sf":0.013539440838250113},"costs":{"gift":100000,"gross":107165.88598900921,"net":-46079.91233031852,"medical":674.2893503537475,"grossOutside":6491.596638655462,"netOutside":3245.798319327731},"prices":{"total":{"donor":11078744.077542463,"gross":11872634.247153265,"net":-5105075.558231922},"us":{"donor":12309715.641713846,"gross":13191815.830170294,"net":-5672306.1758132465},"bay":{"donor":15826777.25363209,"gross":16960906.06736181,"net":-7292965.08318846},"sf":{"donor":73858293.85028309,"gross":79150894.98102178,"net":-34033837.05487948}}}]}