{"modelVersion":"bvhpf-whole-org-v1","geographyVersion":"resident-allocation-v1","verifiedMarginalFundingOffer":null,"interpretation":"Total health is unchanged. SF65%/Bay90% resident allocation is a subjective prior, not measured residence. Verified SF service location is a separate quantity.","evaluated":{"inputs":{"giftUsd":100000,"currentFy2025ExpenseUsd":17782834,"reportedAnnualBehavioralHealthClientsFloor":400,"reportedCurrentWholeOrganizationPeopleFloor":1500,"matchedFy2023ExpenseUsd":19334712,"fy2023AdultOutpatientClients":196,"fy2023ChildOutpatientClients":24,"currentFy2025RevenueUsd":17833260,"currentFy2025NetAssetsUsd":-1408469,"serviceSiteAttributed":{"bayShareOfCreditedQaly":1,"sfShareOfCreditedQaly":1}},"creditedReportedClients":400,"giftShare":0.005623400634567021,"giftLinkedReportedClients":2.2493602538268083,"scenarios":[{"name":"harm","weight":0.03,"fundingAdditionality":0.1,"uniqueClientReliability":0.85,"utilityGain":0,"durationYears":0,"benefitDelayYears":0,"clinicalApplicability":0,"harmQalyPerAdditionalClient":0.01,"reliableGiftLinkedClients":1.911956215752787,"additionalClients":0.1911956215752787,"finiteClientQaly":0,"positiveQaly":0,"harmQaly":0.001911956215752787,"netQaly":-0.001911956215752787,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledKnownGrossCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayQaly":-0.001911956215752787,"sfQaly":-0.001911956215752787}},{"name":"null","weight":0.42,"fundingAdditionality":0,"uniqueClientReliability":0.75,"utilityGain":0,"durationYears":0,"benefitDelayYears":0,"clinicalApplicability":0,"harmQalyPerAdditionalClient":0,"reliableGiftLinkedClients":1.6870201903701063,"additionalClients":0,"finiteClientQaly":0,"positiveQaly":0,"harmQaly":0,"netQaly":0,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":null,"modeledKnownGrossCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayQaly":0,"sfQaly":0}},{"name":"cautious","weight":0.25,"fundingAdditionality":0.05,"uniqueClientReliability":0.8,"utilityGain":0.02,"durationYears":0.5,"benefitDelayYears":0.1,"clinicalApplicability":0.25,"harmQalyPerAdditionalClient":0,"reliableGiftLinkedClients":1.7994882030614467,"additionalClients":0.08997441015307234,"finiteClientQaly":0.009897077506629619,"positiveQaly":0.00022262092772455997,"harmQaly":0,"netQaly":0.00022262092772455997,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":4491940673.418001,"modeledKnownGrossCostPer10Qaly":4491940673.418001,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayQaly":0.00022262092772455997,"sfQaly":0.00022262092772455997}},{"name":"central","weight":0.25,"fundingAdditionality":0.15,"uniqueClientReliability":0.9,"utilityGain":0.05,"durationYears":0.75,"benefitDelayYears":0.1,"clinicalApplicability":0.5,"harmQalyPerAdditionalClient":0,"reliableGiftLinkedClients":2.0244242284441274,"additionalClients":0.3036636342666191,"finiteClientQaly":0.036977162853569175,"positiveQaly":0.005614309828491721,"harmQaly":0,"netQaly":0.005614309828491721,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":178116283.3096885,"modeledKnownGrossCostPer10Qaly":178116283.3096885,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayQaly":0.005614309828491721,"sfQaly":0.005614309828491721}},{"name":"favorable","weight":0.05,"fundingAdditionality":0.35,"uniqueClientReliability":0.95,"utilityGain":0.11,"durationYears":1,"benefitDelayYears":0.05,"clinicalApplicability":0.7,"harmQalyPerAdditionalClient":0,"reliableGiftLinkedClients":2.1368922411354676,"additionalClients":0.7479122843974136,"finiteClientQaly":0.1082261505711475,"positiveQaly":0.05666056725364376,"harmQaly":0,"netQaly":0.05666056725364376,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":17648958.499187835,"modeledKnownGrossCostPer10Qaly":17648958.499187835,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayQaly":0.05666056725364376,"sfQaly":0.05666056725364376}}],"weighted":{"netQaly":0.004234902365263675,"positiveQaly":0.004292261051736258,"knownGrossResourcesUsd":100000,"modeledOrdinaryGiftCostPer10Qaly":236132952.7222141,"positiveOnlyModeledGiftCostPer10Qaly":232977441.94647506,"modeledKnownGrossCostPer10Qaly":236132952.7222141,"favorableTailQalyContribution":0.002833028362682188,"favorableTailShareOfNetQaly":0.6689713524259248,"verifiedMarginalGiftCostPer10Qaly":null,"verifiedMarginalGrossCostPer10Qaly":null,"serviceSiteAttributed":{"bayImpactShare":1,"sfImpactShare":1}},"unknownExternalResources":["Medi-Cal and other medical care induced outside BVHPF","client and caregiver time and travel","housing subsidies and public services outside the Form 990 expense boundary","any donated professional services not recognized in Form 990 expense"],"verdict":"PUBLISH RESEARCH; GIVING HOLD: severe direct clinical mechanism and balance-sheet fragility, but liquidity and a priced ordinary-gift capacity pathway are unestablished and organization-level clinical outcomes are absent."},"geography":{"verifiedServiceSiteShares":{"sf":1,"bay":1,"basis":"credited behavioral-health services are delivered at SF sites; this does not measure client residence"},"measuredResidentShares":{"sf":null,"bay":null},"totalHealthUnchanged":{"netQaly":0.004234902365263675,"positiveQaly":0.004292261051736258,"donorCostPer10Qaly":236132952.7222141},"residenceSensitivity":[{"id":"wide-low","sfResidentShare":0.25,"bayResidentShare":0.55,"rationale":"Allows substantial period mismatch, cross-program duplication, temporary out-of-county eligibility, and nonresident participation in the broader 400-client umbrella.","evidenceStatus":"subjective residence-allocation sensitivity; not measured","sfResidentNetQaly":0.0010587255913159187,"bayResidentNetQaly":0.0023291963008950215,"sfResidentDonorCostPer10Qaly":944531810.8888564,"bayResidentDonorCostPer10Qaly":429332641.3131165,"sfResidentPositiveQaly":0.0010730652629340645,"bayResidentPositiveQaly":0.002360743578454942},{"id":"subjective-central","sfResidentShare":0.65,"bayResidentShare":0.9,"rationale":"Judgmental center informed by the nominal 220/400 older contracted-outpatient ratio and SF-based service mission, discounted because 220 is period-mismatched and not unduplicated across programs; assumes most remaining clients reside elsewhere in the nine-county Bay Area.","evidenceStatus":"subjective residence-allocation sensitivity; not measured","sfResidentNetQaly":0.002752686537421389,"bayResidentNetQaly":0.0038114121287373074,"sfResidentDonorCostPer10Qaly":363281465.72648317,"bayResidentDonorCostPer10Qaly":262369947.46912676,"sfResidentPositiveQaly":0.0027899696836285676,"bayResidentPositiveQaly":0.003863034946562632},{"id":"wide-high","sfResidentShare":0.9,"bayResidentShare":0.99,"rationale":"High-side sensitivity if nearly all SF-site clients are local residents; not supported by a measured residence table.","evidenceStatus":"subjective residence-allocation sensitivity; not measured","sfResidentNetQaly":0.0038114121287373074,"bayResidentNetQaly":0.004192553341611038,"sfResidentDonorCostPer10Qaly":262369947.46912676,"bayResidentDonorCostPer10Qaly":238518134.06284252,"sfResidentPositiveQaly":0.003863034946562632,"bayResidentPositiveQaly":0.004249338441218896}],"displayRecommendation":"Keep resident-local prices out of the primary SF/Bay ranking unless explicitly labeled subjective sensitivity; display the verified result as SF service-site-attributed, not SF-resident health."}}