{"modelVersion":"youth-alive-v2","verifiedMarginalFundingOffer":null,"interpretation":"Whole-gift partial-health model; finite external model and explicit analyst priors.","evaluated":{"inputs":{"modelVersion":"youth-alive-v2","gift":100000,"fy2024Expense":7305670,"fy2024Revenue":8893727,"fy2024NetAssets":5186146,"fy2024ProgramServiceRevenue":5378511,"currentCalvipAward":5000000,"historicalCountyContract":267294,"historicalCountyMinimumComprehensiveClients":180,"historicalCountyCostPerMinimumClient":1484.9666666666667,"chongReportedFiveYearHvipQaly":4.64,"chongReportedFiveYearReferralQaly":4.62,"chongReportedFiveYearIncrementalQaly":0.019999999999999574,"chongAbstractIncrementalCost":59,"chongAbstractIcer":2941},"scenarios":[{"name":"harm","weight":0.1,"cicAllocation":0.2,"fundingAdditionality":0.15,"serviceRealization":0.8,"donorCostPerAddedClient":2500,"evidenceTransfer":-0.25,"externalResourcesPerClient":1500,"giftCashDirected":20000,"additionalCash":3000,"addedClientsBeforeRealization":1.2,"realizedAddedClients":0.96,"qalyPerRealizedClient":-0.004999999999999893,"giftQaly":-0.004799999999999897,"grossResources":101440,"externalResources":1440,"bayQaly":-0.004799999999999897,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"null","weight":0.35,"cicAllocation":0.2,"fundingAdditionality":0.15,"serviceRealization":0.8,"donorCostPerAddedClient":2500,"evidenceTransfer":0,"externalResourcesPerClient":1500,"giftCashDirected":20000,"additionalCash":3000,"addedClientsBeforeRealization":1.2,"realizedAddedClients":0.96,"qalyPerRealizedClient":0,"giftQaly":0,"grossResources":101440,"externalResources":1440,"bayQaly":0,"sfQaly":0,"donorCostPer10Qaly":null,"grossCostPer10Qaly":null},{"name":"cautiousPositive","weight":0.35,"cicAllocation":0.25,"fundingAdditionality":0.2,"serviceRealization":0.85,"donorCostPerAddedClient":2500,"evidenceTransfer":0.2,"externalResourcesPerClient":1500,"giftCashDirected":25000,"additionalCash":5000,"addedClientsBeforeRealization":2,"realizedAddedClients":1.7,"qalyPerRealizedClient":0.003999999999999915,"giftQaly":0.006799999999999856,"grossResources":102550,"externalResources":2550,"bayQaly":0.006799999999999856,"sfQaly":0,"donorCostPer10Qaly":147058823.5294149,"grossCostPer10Qaly":150808823.52941495},{"name":"central","weight":0.15,"cicAllocation":0.4,"fundingAdditionality":0.35,"serviceRealization":0.9,"donorCostPerAddedClient":1800,"evidenceTransfer":0.5,"externalResourcesPerClient":750,"giftCashDirected":40000,"additionalCash":14000,"addedClientsBeforeRealization":7.777777777777778,"realizedAddedClients":7,"qalyPerRealizedClient":0.009999999999999787,"giftQaly":0.06999999999999851,"grossResources":105250,"externalResources":5250,"bayQaly":0.06999999999999851,"sfQaly":0,"donorCostPer10Qaly":14285714.28571459,"grossCostPer10Qaly":15035714.285714606},{"name":"favorableStress","weight":0.05,"cicAllocation":0.7,"fundingAdditionality":0.6,"serviceRealization":0.95,"donorCostPerAddedClient":1484.9666666666667,"evidenceTransfer":0.9,"externalResourcesPerClient":300,"giftCashDirected":70000,"additionalCash":42000,"addedClientsBeforeRealization":28.283463152932725,"realizedAddedClients":26.86928999528609,"qalyPerRealizedClient":0.017999999999999617,"giftQaly":0.4836472199151393,"grossResources":108060.78699858583,"externalResources":8060.786998585827,"bayQaly":0.4836472199151393,"sfQaly":0,"donorCostPer10Qaly":2067622.7606052607,"grossCostPer10Qaly":2234289.427271931}],"weighted":{"giftQaly":0.0365823609957567,"grossResources":102731.03934992928,"bayQaly":0.0365823609957567,"sfQaly":0,"favorableQalyContribution":0.024182360995756966,"donorCostPer10Qaly":27335578.480459288,"grossCostPer10Qaly":28082123.88529143,"bayImpactShare":1,"sfImpactShare":0,"favorableShareOfSignedExpectedQaly":0.6610388268423121},"noFavorable":{"giftQaly":0.013052631578947088,"donorCostPer10Qaly":76612903.2258081}}}