{"modelVersion":"breathe-whole-budget-clinical-v2-2026-09-11","finance":{"yearEnd":"2025-06-30","functional":1373246,"eventDirect":6344,"whole":1379590,"environment":511139,"lung":407539,"tobacco":299166,"community":25046,"admin":130356},"inputs":{"foundation":{"gift_usd":100000,"discount":0.03,"cessation_allocation":0.08674055335280773,"asthma_allocation":0.10339205851013707,"cessation_cash_per_offer":250,"asthma_cash_per_offer":1200,"cessation_additionality":0.4,"asthma_additionality":0.35,"extra_six_month_quit":0.03,"background_quit_hazard":0.04,"relapse_hazard":0.1,"smoking_mortality":0.012,"quit_mortality":0.008,"smoking_utility":0.75,"quit_utility":0.77,"cessation_horizon":10,"mortality_recovery_lag":2,"cessation_delay":0.5,"asthma_extra_symptom_free_days":24.4,"asthma_transfer":0.5,"asthma_child_fraction":0.6,"asthma_utility_gap":0.1,"asthma_years":1,"asthma_delay":0.25,"cessation_external_per_offer":100,"asthma_external_per_offer":300,"cessation_bay_share":0.75,"cessation_sf_share":0.05,"asthma_bay_share":0.8,"asthma_sf_share":0.08,"cessation_harm_per_added_offer":0,"asthma_harm_per_added_offer":0,"independent_harm_q":0,"harm_bay_share":0.8,"harm_sf_share":0.05},"inputs":{"cpap_allocation":0.13293264665589052,"cpap_cash_per_episode":500,"cpap_additionality":0.5,"cpap_qaly_one_year":0.005,"cpap_relative_transfer":0.8,"cpap_delay":0.25,"cpap_outside_per_episode":400,"cpap_bay_share":0.8,"cpap_sf_share":0.08,"adult_asthma_days_per_fortnight":2.02,"adult_asthma_transfer":0.5,"adult_asthma_symptom_utility_gap":0.1,"adult_asthma_homevisit_fraction":0.8}},"worlds":[{"id":"replacement","weight":0.2,"foundation":{"cessation_additionality":0,"asthma_additionality":0},"inputs":{"cpap_additionality":0}},{"id":"adverse","weight":0.1,"foundation":{"extra_six_month_quit":-0.005},"inputs":{"cpap_qaly_one_year":-0.02,"adult_asthma_days_per_fortnight":-1}},{"id":"cautious","weight":0.3,"foundation":{"cessation_additionality":0.2,"asthma_additionality":0.175,"extra_six_month_quit":0.015},"inputs":{"cpap_additionality":0.25,"cpap_qaly_one_year":0}},{"id":"central","weight":0.3,"foundation":{},"inputs":{}},{"id":"favorable","weight":0.1,"foundation":{},"inputs":{"cpap_cash_per_episode":250,"cpap_additionality":0.8,"cpap_qaly_one_year":0.018,"cpap_relative_transfer":1}}],"sources":{"sources":[{"publisher":"City of San Jose","title":"Senior Health and Wellness grant: legal recipient/EIN","url":"https://records.sanjoseca.gov/Contracts/CON667613-000.pdf","published":"2022","retrieved":"2026-09-08","sourceType":"Primary historical contract pp. 1–2; identity only, not current funding; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Official donation page","url":"https://lungsrus.org/donate/","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary current recipient address/domain and unrestricted giving; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"About us / portfolio","url":"https://lungsrus.org/about-us/","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary service breadth, not marginal allocation; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Ash Kickers","url":"https://lungsrus.org/ash-kickers-smoking-cessation-program/","published":"Undated current","retrieved":"2026-09-11","sourceType":"Primary source refreshed during V2"},{"publisher":"Breathe California","title":"Asthma services","url":"https://lungsrus.org/asthma/","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary all-age visits, equipment and follow-up; children/adults not interchangeable; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"County resources","url":"https://lungsrus.org/county-resources/","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary 18-county scope includes SF; directory not verified cohort capacity; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Anthonisen et al.; Annals of Internal Medicine","title":"Lung Health Study 14.5-year mortality randomized trial","url":"https://pubmed.ncbi.nlm.nih.gov/15710956/","published":"2005-02-15","retrieved":"2026-09-08","sourceType":"Primary randomized cohort; middle-aged mild airway obstruction; not Ash Kickers or conditional state hazard; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Krieger et al.; Archives of Pediatrics and Adolescent Medicine","title":"Seattle–King County Healthy Homes II","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC2810206/","published":"2009","retrieved":"2026-09-08","sourceType":"Primary randomized child asthma study;24.4 additional symptom-free days/year over nurse comparator, indexed text; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Bryant-Stephens et al.; JAMA Pediatrics","title":"Community Health Workers Linking Clinics and Schools","url":"https://jamanetwork.com/journals/jamapediatrics/fullarticle/2825197","published":"2024-10-21","retrieved":"2026-09-11","sourceType":"Primary source refreshed during V2"},{"publisher":"California DHCS","title":"Asthma Community Supports definition updates","url":"https://www.dhcs.ca.gov/wp-content/uploads/2025/10/Community-Supports-February-2025-Service-Definition-Updates.pdf","published":"2025; effective 2026-01-01","retrieved":"2026-09-08","sourceType":"Primary existing payer boundary; APS education/assessment vs remediation supplies/modifications; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Kick It California","title":"FAQs and existing free cessation support","url":"https://kickitca.org/faqs","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary free baseline services and conditional patch access; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California affiliates","title":"Separate regional affiliates","url":"https://www.breathecalifornia.org/","published":"Undated current","retrieved":"2026-09-08","sourceType":"Primary alliance directory, not consolidated entity; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Prescription CPAP request","url":"https://lungsrus.org/requesting-a-cpap-machine/","published":"Undated","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Sleep apnea and inventory","url":"https://lungsrus.org/sleep-apnea/","published":"Undated","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"All-age asthma home visits","url":"https://lungsrus.org/asthma-home-visits/","published":"Undated","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Adult asthma workshops","url":"https://lungsrus.org/asthma-education-workshop-for-adults/","published":"Undated","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"PREDICT investigators / NIHR","title":"CPAP economic evaluation","url":"https://www.ncbi.nlm.nih.gov/books/NBK299286/","published":"2015","retrieved":"2026-09-11","sourceType":"Primary source refreshed during V2"},{"publisher":"SAVE investigators","title":"CPAP for prevention of cardiovascular events","url":"https://pubmed.ncbi.nlm.nih.gov/27571048/","published":"2016","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"HomeBASE investigators","title":"Community health worker home visits for adults with asthma","url":"https://pubmed.ncbi.nlm.nih.gov/25419871/","published":"2015","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Senior health and wellness","url":"https://lungsrus.org/senior-health-wellness-internship/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary source refreshed during V2"},{"publisher":"Breathe California","title":"World TB Day public-health event","url":"https://lungsrus.org/world-tb-day/","published":"2025-03-25 event","retrieved":"2026-09-08","sourceType":"Primary source reused from accepted coverage-v2 review; not newly fetched; reused accepted packet, not newly verified unless source-triage says otherwise"},{"publisher":"Breathe California","title":"Financial disclosures","url":"https://lungsrus.org/financials/","published":"Historical 2020–21 audit linked","retrieved":"2026-09-11","sourceType":"Primary source refreshed during V2"},{"publisher":"IRS via ProPublica original filing","title":"Original FY2025 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202641369349300219/IRS990","published":"2026-05-15","retrieved":"2026-09-11","sourceType":"Original IRS filing; fiscal year ended 2025-06-30; finances and repeated narrative independently checked"},{"publisher":"IRS via ProPublica original filing","title":"Original FY2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202511359349318961/IRS990","published":"2025-05-15","retrieved":"2026-09-11","sourceType":"Original IRS filing; current-year zero anomaly, not zero operations"},{"publisher":"IRS via ProPublica original filing","title":"Original FY2023 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202323109349300502/IRS990","published":"2023-11-06","retrieved":"2026-09-11","sourceType":"Original IRS filing; fiscal year ended 2023-06-30"},{"publisher":"Breathe California","title":"Current cessation formats","url":"https://lungsrus.org/quit-smoking-services/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary advertised delivery; no current completed cohort"},{"publisher":"Breathe California","title":"Current team and key volunteers","url":"https://lungsrus.org/our-staff/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary roles, not FTE capacity"},{"publisher":"Breathe California","title":"Indoor assessment eligibility","url":"https://lungsrus.org/free-indoor-air-assessments/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary eight-county eligibility; three counties outside nine-county Bay"},{"publisher":"Breathe California","title":"Air purifier assessment pathway","url":"https://lungsrus.org/air-purifier-program/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary pathway, not incremental outcome"},{"publisher":"Breathe California","title":"Asthma camp July 2026","url":"https://lungsrus.org/asthma-summer-camp-superstuff/","published":"2026 scheduled event","retrieved":"2026-09-11","sourceType":"Primary scheduled event, not verified attendance"},{"publisher":"Breathe California","title":"Equipment acceptance policy","url":"https://lungsrus.org/wp-content/uploads/2024/10/Acceptable-CPAP-Machines-9Oct24.pdf","published":"2024-10-09","retrieved":"2026-09-11","sourceType":"Primary policy, not current inventory"},{"publisher":"Breathe California","title":"Smoke-free multi-unit housing","url":"https://lungsrus.org/smoke-free-multi-unit-housing/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary assistance mechanism, no current attributable exposure count"},{"publisher":"Breathe California","title":"Clean Cars for All referral","url":"https://lungsrus.org/clean-cars-for-all/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary identifies GRID Alternatives as authorized assistance partner; no Breathe vehicle credit"},{"publisher":"Breathe California","title":"Silicon Valley Clean Cities","url":"https://lungsrus.org/silicon-valley-clean-cities-coalition/","published":"Undated","retrieved":"2026-09-11","sourceType":"Primary coalition role, no attributable fleet denominator"},{"publisher":"Breathe California","title":"TB activities","url":"https://lungsrus.org/tuberculosis/","published":"Undated;2024 materials linked","retrieved":"2026-09-11","sourceType":"Primary education/advocacy, no completed treatment denominator"}],"factsVsJudgments":"Original finance and advertised routes are facts; allocations below broad categories, marginal response, utility transfers, geography and scenario weights are judgments. Sources reused from accepted packet retain earlier retrieval dates.","failedFreshRetrievals":["PubMed direct pages for 15710956/25419871/27571048 returned emptycontent; HomeBASE author abstract subsequently obtained through EuropePMC. ChildPMC fresh fetch hitcaptcha. Existing accepted primary packet retained."],"newPrimaryFinance":{"whole":1379590,"rollForward":{"beginning":1483421,"surplus":275234,"unrealized":95338,"priorAdjustment":140576,"ending":1994569},"restrictions":{"without":1774416,"with":220153}}},"evaluated":{"version":"breathe-whole-budget-clinical-v2-2026-09-11","gift":100000,"wholeAnnualExpense":1379590,"scope":"whole donor cost; partial clinical health; residual unresolved","quantifiedAllocation":0.3230652585188353,"unquantifiedOrEnablingAllocation":0.6769347414811647,"central":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":26.586529331178106,"cpap_additional_episodes":13.293264665589053,"cpap_net_qaly":0.05278157393990224,"adult_asthma_people":0.9649925460946126,"adult_asthma_net_qaly":0.006809342650900979,"foundation_qaly":0.060052676874320726,"whole_gift_usd":100000,"gross_partial_resource_usd":116689.03532933698,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":0.11964359346512395,"donor_per_10q":8358157.5163194975,"gross_partial_resource_per_10q":9753053.377099693},"bay":{"qaly":0.09300800818512407,"donor_per_10q":10751762.342975779,"gross_partial_resource_per_10q":12546127.758921355},"sf":{"qaly":0.007947367525024864,"donor_per_10q":125827828.75602213,"gross_partial_resource_per_10q":146827279.55125228}},"weighted":{"us":{"qaly":0.1027932694181985,"pricePer10":9728263.393701926},"bay":{"qaly":0.08099396834886188,"pricePer10":12346598.399682583},"sf":{"qaly":0.007479073242037732,"pricePer10":133706405.54491243}},"worlds":[{"id":"replacement","weight":0.2,"result":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":26.586529331178106,"cpap_additional_episodes":0,"cpap_net_qaly":0,"adult_asthma_people":0,"adult_asthma_net_qaly":0,"foundation_qaly":0,"whole_gift_usd":100000,"gross_partial_resource_usd":116689.03532933698,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":0,"donor_per_10q":null,"gross_partial_resource_per_10q":null},"bay":{"qaly":0,"donor_per_10q":null,"gross_partial_resource_per_10q":null},"sf":{"qaly":0,"donor_per_10q":null,"gross_partial_resource_per_10q":null}}},{"id":"adverse","weight":0.1,"result":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":26.586529331178106,"cpap_additional_episodes":13.293264665589053,"cpap_net_qaly":-0.21112629575960895,"adult_asthma_people":0.9649925460946126,"adult_asthma_net_qaly":-0.0033709617083668214,"foundation_qaly":-0.0031075434884312433,"whole_gift_usd":100000,"gross_partial_resource_usd":116689.03532933698,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":-0.217604800956407,"donor_per_10q":null,"gross_partial_resource_per_10q":null},"bay":{"qaly":-0.17363269633396314,"donor_per_10q":null,"gross_partial_resource_per_10q":null},"sf":{"qaly":-0.017137697417815054,"donor_per_10q":null,"gross_partial_resource_per_10q":null}}},{"id":"cautious","weight":0.3,"result":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":26.586529331178106,"cpap_additional_episodes":6.6466323327945265,"cpap_net_qaly":0,"adult_asthma_people":0.4824962730473063,"adult_asthma_net_qaly":0.0034046713254504896,"foundation_qaly":0.01649200550228494,"whole_gift_usd":100000,"gross_partial_resource_usd":116689.03532933698,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":0.01989667682773543,"donor_per_10q":50259649.32023357,"gross_partial_resource_per_10q":58647499.951688215},"bay":{"qaly":0.015240624815444572,"donor_per_10q":65614107.82756217,"gross_partial_resource_per_10q":76564469.46393327},"sf":{"qaly":0.0011857041581725717,"donor_per_10q":843380697.5436586,"gross_partial_resource_per_10q":984132800.1175283}}},{"id":"central","weight":0.3,"result":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":26.586529331178106,"cpap_additional_episodes":13.293264665589053,"cpap_net_qaly":0.05278157393990224,"adult_asthma_people":0.9649925460946126,"adult_asthma_net_qaly":0.006809342650900979,"foundation_qaly":0.060052676874320726,"whole_gift_usd":100000,"gross_partial_resource_usd":116689.03532933698,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":0.11964359346512395,"donor_per_10q":8358157.5163194975,"gross_partial_resource_per_10q":9753053.377099693},"bay":{"qaly":0.09300800818512407,"donor_per_10q":10751762.342975779,"gross_partial_resource_per_10q":12546127.758921355},"sf":{"qaly":0.007947367525024864,"donor_per_10q":125827828.75602213,"gross_partial_resource_per_10q":146827279.55125228}}},{"id":"favorable","weight":0.1,"result":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":53.17305866235621,"cpap_additional_episodes":42.53844692988497,"cpap_net_qaly":0.7600546647345922,"adult_asthma_people":0.9649925460946126,"adult_asthma_net_qaly":0.006809342650900979,"foundation_qaly":0.060052676874320726,"whole_gift_usd":100000,"gross_partial_resource_usd":127323.64706180824,"central_enabling_cost_usd":9908.74100276169,"other_allocation_usd":57784.73314535478,"whole_organization_expected_qaly":null,"us":{"qaly":0.8269166842598138,"donor_per_10q":1209311.6743618685,"gross_partial_resource_per_10q":1539739.7281417493},"bay":{"qaly":0.658826480820876,"donor_per_10q":1517850.3431647632,"gross_partial_resource_per_10q":1932582.4138575485},"sf":{"qaly":0.06452921478860006,"donor_per_10q":15496856.784574779,"gross_partial_resource_per_10q":19731163.238065876}}}],"favorableShare":0.8134265973771536,"withoutFavorable":{"qaly":0.01679035585197142,"pricePer10":59557999.1762108},"wholeOrganizationExpectedQaly":null,"annualizedSubsetBayQaly":1.1173846879440636},"oldBaseline":{"status":"expanded clinical subset; whole-organization expected QALYs unresolved","cpap_nominal_episodes":50,"cpap_additional_episodes":25,"cpap_net_qaly":0.09926375361451395,"adult_asthma_people":2.3333333333333335,"adult_asthma_net_qaly":0.016464858977136426,"foundation_qaly":0.10792260409338413,"whole_gift_usd":100000,"gross_partial_resource_usd":132250,"central_enabling_cost_usd":10000,"other_allocation_usd":25000,"whole_organization_expected_qaly":null,"us":{"qaly":0.2236512166850345,"donor_per_10q":4471247.752737642,"gross_partial_resource_per_10q":5913225.152995532},"bay":{"qaly":0.17424000265609785,"donor_per_10q":5739210.197176861,"gross_partial_resource_per_10q":7590105.485766398},"sf":{"qaly":0.015083514919644905,"donor_per_10q":66297544.39381971,"gross_partial_resource_per_10q":87678502.46082656}},"rankingStatistic":"central clinical-subset scenario","historicalEndpoint":"/api/breathe-coverage-model","verifiedMarginalFundingOffer":null}