{"modelVersion":"berkeley-free-clinic-whole-org-v1","verifiedMarginalFundingOffer":null,"interpretation":"Whole-organization explicit-prior model. Bay and SF residence shares are assumptions, not observed local allocation; volunteer resource proxy is incomplete.","evaluated":{"organization":"Berkeley Free Clinic","recommendation":"PUBLISH_UNFAVORABLE_HOLD_GIVING","estimateStatus":"conditional whole-organization prior; no observed marginal health effect","expectedGiftQaly":0.27643777782187645,"donorUsdPer10Qaly":3617450.581028593,"verifiedCompleteGrossResourceUsdPer10Qaly":null,"illustrativeVolunteerInclusiveExpectedGrossResourceUsd":339344.67111181666,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":12275625.776823979,"favorableTailShareOfSignedExpectedQaly":0.7984151758914635,"noFavorableExpectedQaly":0.05865859033597647,"noFavorableDonorUsdPer10Qaly":17047801.426395345,"verifiedBayServiceSiteShare":1,"measuredBayResidentShare":null,"measuredSfResidentShare":null,"modeledBayResidentImpactShare":0.9394885340376996,"modeledBayResidentUsdPer10Qaly":3850446.759027112,"modeledSfResidentImpactShare":0.03,"modeledSfResidentUsdPer10Qaly":120581686.03428642,"diagnostics":{"encountersPerReportedClient":1.5710014947683109,"cashCostPerReportedClient":225.97309417040358,"wholeOrgClientScaleBeforeMarginality":442.5305604064137,"currentVolunteerHoursProxy":25833.333333333332,"currentVolunteerValueProxy":1036950,"currentVolunteerInclusiveWholeOrgResourceProxy":1490478,"currentVolunteerInclusiveGrossFactor":3.2864078954331375},"scope":"All FY2025 expense is charged against the filing-reported clinical client denominator. Referrals, benefits enrollment, outreach, counseling, current transition/buildout and paused dental/TB pathways receive no separate QALY credit.","rfmf":"A general donation route, FY2025 deficit, move/buildout and claimed state/local cuts are real. A March 2026 City record documents $196,809 of renovations already undertaken and links the renovated facility to expanded capacity and hours, but does not price resulting clinical throughput. The filing reports $1.193m total net assets/fund balances; restriction and availability are not reported.","scenarios":[{"name":"harm","weight":0.1,"fundingAdditionality":0.03,"currentCapacityTransfer":0.5,"recipientUniqueness":0.8,"healthBenefitRealization":1,"finiteQalyPerHealthBenefitingClient":-0.002,"marginalClientEquivalentsBeforeCapacity":13.275916812192412,"serviceClientEquivalents":6.637958406096206,"uniqueServiceClientEquivalents":5.310366724876965,"healthBenefitingClientEquivalents":5.310366724876965,"giftQaly":-0.01062073344975393,"donorUsdPer10Qaly":null,"volunteerGrossFactor":4,"illustrativeVolunteerInclusiveGrossResourceUsd":400000,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":null,"modeledBayResidentShare":0.8,"modeledSfResidentShare":0.03,"bayResidentQaly":-0.008496586759803144,"sfResidentQaly":-0.0003186220034926179},{"name":"null","weight":0.3,"fundingAdditionality":0.05,"currentCapacityTransfer":0.4,"recipientUniqueness":0.8,"healthBenefitRealization":0,"finiteQalyPerHealthBenefitingClient":0,"marginalClientEquivalentsBeforeCapacity":22.126528020320688,"serviceClientEquivalents":8.850611208128276,"uniqueServiceClientEquivalents":7.080488966502621,"healthBenefitingClientEquivalents":0,"giftQaly":0,"donorUsdPer10Qaly":null,"volunteerGrossFactor":3.2864078954331375,"illustrativeVolunteerInclusiveGrossResourceUsd":328640.78954331373,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":null,"modeledBayResidentShare":0.9,"modeledSfResidentShare":0.03,"bayResidentQaly":0,"sfResidentQaly":0},{"name":"cautiousPositive","weight":0.3,"fundingAdditionality":0.08,"currentCapacityTransfer":0.5,"recipientUniqueness":0.85,"healthBenefitRealization":0.1,"finiteQalyPerHealthBenefitingClient":0.01,"marginalClientEquivalentsBeforeCapacity":35.4024448325131,"serviceClientEquivalents":17.70122241625655,"uniqueServiceClientEquivalents":15.046039053818067,"healthBenefitingClientEquivalents":1.5046039053818068,"giftQaly":0.015046039053818069,"donorUsdPer10Qaly":66462674.75600105,"volunteerGrossFactor":3.2864078954331375,"illustrativeVolunteerInclusiveGrossResourceUsd":328640.78954331373,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":218423459.0697265,"modeledBayResidentShare":0.85,"modeledSfResidentShare":0.03,"bayResidentQaly":0.012789133195745359,"sfResidentQaly":0.00045138117161454207},{"name":"central","weight":0.25,"fundingAdditionality":0.15,"currentCapacityTransfer":0.7,"recipientUniqueness":0.9,"healthBenefitRealization":0.25,"finiteQalyPerHealthBenefitingClient":0.02,"marginalClientEquivalentsBeforeCapacity":66.37958406096206,"serviceClientEquivalents":46.465708842673436,"uniqueServiceClientEquivalents":41.819137958406095,"healthBenefitingClientEquivalents":10.454784489601524,"giftQaly":0.20909568979203047,"donorUsdPer10Qaly":4782499.347521769,"volunteerGrossFactor":3.2864078954331375,"illustrativeVolunteerInclusiveGrossResourceUsd":328640.78954331373,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":15717243.61559937,"modeledBayResidentShare":0.9,"modeledSfResidentShare":0.03,"bayResidentQaly":0.18818612081282743,"sfResidentQaly":0.006272870693760914},{"name":"favorableStress","weight":0.05,"fundingAdditionality":0.35,"currentCapacityTransfer":1,"recipientUniqueness":0.95,"healthBenefitRealization":0.5,"finiteQalyPerHealthBenefitingClient":0.06,"marginalClientEquivalentsBeforeCapacity":154.8856961422448,"serviceClientEquivalents":154.8856961422448,"uniqueServiceClientEquivalents":147.14141133513255,"healthBenefitingClientEquivalents":73.57070566756627,"giftQaly":4.414242340053976,"donorUsdPer10Qaly":226539.442777347,"volunteerGrossFactor":4,"illustrativeVolunteerInclusiveGrossResourceUsd":400000,"illustrativeVolunteerInclusiveGrossUsdPer10Qaly":906157.771109388,"modeledBayResidentShare":0.95,"modeledSfResidentShare":0.03,"bayResidentQaly":4.193530223051277,"sfResidentQaly":0.13242727020161926}],"inputs":{"organization":"Berkeley Free Clinic","ordinaryGiftUsd":100000,"fy2025ExpenseUsd":453528,"fy2025RevenueUsd":371976,"fy2025DeficitUsd":81552,"fy2025ProgramExpenseUsd":376133,"fy2025NetAssetsOrFundBalancesUsd":1193255,"fy2025CashUsd":642665,"fy2025InvestmentsUsd":405895,"fy2025Clients":2007,"fy2025Encounters":3153,"fy2025Volunteers":150,"archivalVolunteerCount":180,"archivalVolunteerHours":31000,"volunteerHourValueUsd":40.14,"cityLabContractNteUsd":150000,"cityLabContractYears":3,"currentRenovationCostUsd":196809,"currentRenovationAccountingTreatment":null,"verifiedBayServiceSiteShare":1,"measuredBayResidentShare":null,"measuredSfResidentShare":null}}}