{"edition":"chicago","organization":"CommunityHealth","organizationId":"ein:36-3831793","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":695790.7850952477,"canonicalPriceUSDPerTenEquivalentYears":6957907.850952477,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":695790.7850952477,"canonicalPriceUSDPerTenEquivalentYears":6957907.850952477,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"chicago-communityhealth-alpha-income-20261007","formula":"Health=g*(N*a*u*T-full aggregate process harm)/(1+r)^delay. Resources=.5*sum(people*discounted finite years*log(after/before)*geography), household joint changes and positive-only overlap; price10=10*C/(health+signed resources).","costScope":"Full audited recipient costs including recognized donated resources; external hospital resources not included. Recognized pharmaceutical wholesale values and donated-provider billing rates are accounting amounts, not measured opportunity costs.","counterfactual":"Alternative clinic/public/HBIS care and ineffective treatment via clinical a; financial protection has independent resourceAdditional hypothesis, not clinical response gating. Annual cost receives no marginal financing multiplier.","geographicAttribution":"Current service sites are in Cook County. g=.98 is judged resident share, not observed; pinned 13-county MSA excludes Kenosha.","uncertainty":"Central illustrative scenario and favorable/poor bounds are judgments, not calibrated EV or confidence interval. Cross-recipient results cannot be summed without deduplication. These costs are whole-portfolio equivalents, not marginal gift purchase guarantees. Cost numerators use different accounting recognition of donated care; central prices must not be interpreted as a comparable economic-efficiency ranking. Favorable and poor scenarios are illustrative cases, not exhaustive bounds.","inputs":[{"name":"C","value":21453697,"unit":"USD full audited annual expense","basis":"observed","sourceIds":["audit24"],"rationale":"Fresh original audit full expense includes consumed donated resources."},{"name":"N","value":4147,"unit":"annual unique patients","basis":"observed","sourceIds":["annual"],"rationale":"Original annual patients, not summed visits/prescriptions."},{"name":"a","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"u","value":0.05,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"T","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"harm","value":0.05,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"g","value":0.98,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"unique","value":0.8,"unit":"resource households per patient","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Household grouping resources only; clinical patients unchanged."},{"name":"resourceAdditional","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"cash","value":200,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"200otherwise-paid medical cash is transport judgment, not measured Oregon or recipient effect."},{"name":"work","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"cost","value":25,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"25net incremental access/time cost relative alternative care, not charged patient fees."},{"name":"baseline","value":20000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"years","value":1,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"overlap","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"payerLoss","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"externalCost","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"payerPeople","value":10000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"payerBaseline","value":50000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"delay","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"r","value":0.03,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."},{"name":"unknown","value":false,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","eligibility","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; sources establish mechanism, not this coefficient."}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":30.833545743298647,"price10":6957907.850952477,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {}"},{"id":"clinical-null","label":"clinical-null","overrides":{"u":0},"costUSD":21453697,"allPopulationQalys":-0.05,"editionQalys":-0.049,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":0.3530957432986492,"price10":607588661.3522388,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":0}"},{"id":"financial-only","label":"financial-only","overrides":{"u":0,"harm":0},"costUSD":21453697,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":0.40209574329864917,"price10":533546981.22396344,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":0,\"harm\":0}"},{"id":"unknown-resources","label":"unknown-resources","overrides":{"unknown":true},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":true,"incomeEquivalent":0.40209574329864917,"totalEquivalent":30.833545743298647,"price10":null,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"unknown\":true}"},{"id":"no-clinical-additionality","label":"no-clinical-additionality","overrides":{"a":0},"costUSD":21453697,"allPopulationQalys":-0.05,"editionQalys":-0.049,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":0.3530957432986492,"price10":607588661.3522388,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0}"},{"id":"no-resource-additionality","label":"no-resource-additionality","overrides":{"resourceAdditional":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"other-exposed-households","people":3317.6000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-2.033301078092154,"totalEquivalent":28.398148921907843,"price10":7554611.062501146,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"resourceAdditional\":0}"},{"id":"no-benefit-full-burdens","label":"no-benefit-full-burdens","overrides":{"a":0,"resourceAdditional":0},"costUSD":21453697,"allPopulationQalys":-0.05,"editionQalys":-0.049,"incomePathways":[{"id":"other-exposed-households","people":3317.6000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-2.033301078092154,"totalEquivalent":-2.082301078092154,"price10":null,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"resourceAdditional\":0}"},{"id":"no-exposure","label":"no-exposure","overrides":{"N":0},"costUSD":21453697,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":0,"resourceHouseholds":0,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":0}"},{"id":"no-gift-no-exposure","label":"no-gift-no-exposure","overrides":{"N":0,"C":0},"costUSD":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":0,"resourceHouseholds":0,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":0,\"C\":0}"},{"id":"adverse","label":"adverse","overrides":{"u":-0.01,"cash":-100,"work":-100,"cost":75},"costUSD":21453697,"allPopulationQalys":-6.270499999999999,"editionQalys":-6.145089999999999,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-275,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-11.02751186325543,"totalEquivalent":-17.17260186325543,"price10":null,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":-0.01,\"cash\":-100,\"work\":-100,\"cost\":75}"},{"id":"zero-otherwise-paid-cash","label":"zero-otherwise-paid-cash","overrides":{"cash":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-2.033301078092154,"totalEquivalent":28.398148921907843,"price10":7554611.062501146,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":0}"},{"id":"low-cash","label":"low-cash","overrides":{"cash":50},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-1.4233107546645076,"totalEquivalent":29.008139245335492,"price10":7395750.833431949,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":50}"},{"id":"high-cash","label":"high-cash","overrides":{"cash":400},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":175,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":2.8253911641016733,"totalEquivalent":33.25684116410167,"price10":6450912.428555511,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":400}"},{"id":"net-work-positive","label":"net-work-positive","overrides":{"work":200},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":175,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":2.8253911641016733,"totalEquivalent":33.25684116410167,"price10":6450912.428555511,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"work\":200}"},{"id":"net-work-negative","label":"net-work-negative","overrides":{"work":-100},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-2.033301078092154,"totalEquivalent":28.398148921907843,"price10":7554611.062501146,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"work\":-100}"},{"id":"negative-overlap-zero","label":"negative-overlap-zero","overrides":{"cash":-100,"work":-100,"overlap":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-225,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-6.940886641901132,"totalEquivalent":23.490563358098868,"price10":9132900.166314395,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":-100,\"work\":-100,\"overlap\":0}"},{"id":"negative-overlap-one","label":"negative-overlap-one","overrides":{"cash":-100,"work":-100,"overlap":1},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-225,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-6.940886641901132,"totalEquivalent":23.490563358098868,"price10":9132900.166314395,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":-100,\"work\":-100,\"overlap\":1}"},{"id":"positive-overlap-zero","label":"positive-overlap-zero","overrides":{"overlap":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":175,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":2.8253911641016733,"totalEquivalent":33.25684116410167,"price10":6450912.428555511,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"overlap\":0}"},{"id":"positive-overlap-one","label":"positive-overlap-one","overrides":{"overlap":1},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-2.033301078092154,"totalEquivalent":28.398148921907843,"price10":7554611.062501146,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"overlap\":1}"},{"id":"full-cash-counterparty","label":"full-cash-counterparty","overrides":{"payerLoss":200},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"distinct-global-provider-payers","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-19.507488000000002,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Distinct outside provider/payer losses for local care; do not add recognized donated resources already in C twice.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-1.5490336977973291,"totalEquivalent":28.882416302202667,"price10":7427943.969619976,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"payerLoss\":200}"},{"id":"external-unrecognized-provider-cost","label":"external-unrecognized-provider-cost","overrides":{"externalCost":100},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"distinct-global-provider-payers","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-40.6406,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Distinct outside provider/payer losses for local care; do not add recognized donated resources already in C twice.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-3.663616810607488,"totalEquivalent":26.767833189392512,"price10":8014730.534297268,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"externalCost\":100}"},{"id":"no-net-access-cost","label":"no-net-access-cost","overrides":{"cost":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":2.4323601544024154,"totalEquivalent":32.863810154402415,"price10":6528061.3839981295,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cost\":0}"},{"id":"higher-net-access-cost","label":"higher-net-access-cost","overrides":{"cost":75},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-3.666055865765153,"totalEquivalent":26.765394134234846,"price10":8015460.894169757,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cost\":75}"},{"id":"no-household-grouping","label":"no-household-grouping","overrides":{"unique":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":30.431449999999998,"price10":7049843.829327883,"clinicalPatients":4147,"resourceHouseholds":0,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"unique\":0}"},{"id":"lower-household-baseline","label":"lower-household-baseline","overrides":{"baseline":10000},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.7956020046554371,"totalEquivalent":31.227052004655434,"price10":6870228.094794734,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"baseline\":10000}"},{"id":"higher-household-baseline","label":"higher-household-baseline","overrides":{"baseline":40000},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.20212446148720575,"totalEquivalent":30.633574461487203,"price10":7003328.007631553,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"baseline\":40000}"},{"id":"no-local","label":"no-local","overrides":{"g":0},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":0,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"g\":0}"},{"id":"all-local","label":"all-local","overrides":{"g":1},"costUSD":21453697,"allPopulationQalys":31.0525,"editionQalys":31.0525,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.4103017788761727,"totalEquivalent":31.46280177887617,"price10":6818749.693933428,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"g\":1}"},{"id":"delay-year","label":"delay-year","overrides":{"delay":1},"costUSD":21453697,"allPopulationQalys":30.148058252427184,"editionQalys":29.54509708737864,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":1,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":1,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.39038421679480506,"totalEquivalent":29.935481304173443,"price10":7166645.0864810515,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"delay\":1}"},{"id":"shorter-morbidity","label":"shorter-morbidity","overrides":{"T":0.25},"costUSD":21453697,"allPopulationQalys":15.501249999999999,"editionQalys":15.191225,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":15.593320743298648,"price10":13758260.573983187,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"T\":0.25}"},{"id":"longer-morbidity","label":"longer-morbidity","overrides":{"T":1},"costUSD":21453697,"allPopulationQalys":62.155,"editionQalys":60.9119,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":61.313995743298655,"price10":3498988.5653219386,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"T\":1}"},{"id":"cash-like-not-social-cost","label":"cash-like-not-social-cost","overrides":{"C":4551644},"costUSD":4551644,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":30.833545743298647,"price10":1476198.6953736104,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":4551644}"},{"id":"three-percent-resource-opportunity-grossup","label":"three-percent-resource-opportunity-grossup","overrides":{"C":22097307.91},"costUSD":22097307.91,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":30.833545743298647,"price10":7166645.0864810515,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":22097307.91}"},{"id":"program-half-allocation-hypothesis","label":"program-half-allocation-hypothesis","overrides":{"C":10726848.5},"costUSD":10726848.5,"allPopulationQalys":31.0525,"editionQalys":30.431449999999998,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":30.833545743298647,"price10":3478953.9254762386,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":10726848.5}"},{"id":"lower-patient-scale","label":"lower-patient-scale","overrides":{"N":3000},"costUSD":21453697,"allPopulationQalys":22.45,"editionQalys":22.000999999999998,"incomePathways":[{"id":"financial-protection-households","people":720,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":1680,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.29088189773232376,"totalEquivalent":22.29188189773232,"price10":9623995.451986678,"clinicalPatients":3000,"resourceHouseholds":2400,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":3000}"},{"id":"resource-benefit-without-clinical-response","label":"resource-benefit-without-clinical-response","overrides":{"a":0,"cash":200},"costUSD":21453697,"allPopulationQalys":-0.05,"editionQalys":-0.049,"incomePathways":[{"id":"financial-protection-households","people":995.2800000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Judged net financial protection independent of clinical response; joint positive gains and full incremental access/time cost.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]},{"id":"other-exposed-households","people":2322.32,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Full net incremental time/access costs even clinical or resource benefit fails.","counterfactual":"Net otherwise-paid household cash relative to free clinics, Medicaid/HBIS, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","eligibility","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40209574329864917,"totalEquivalent":0.3530957432986492,"price10":607588661.3522388,"clinicalPatients":4147,"resourceHouseholds":3317.6000000000004,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"cash\":200}"},{"id":"historical-alpha-central","label":"Frozen original annual/gift mixed central","costUSD":21453697,"allPopulationQalys":12.441,"editionQalys":12.19218,"assumptions":"{\"C\":21453697,\"f\":1,\"N\":4147,\"a\":0.3,\"u\":0.05,\"T\":0.5,\"b\":0.4,\"g\":0.98}","price10":17596276.465734594}],"sensitivity":[{"label":"clinical-null","pricePer10Qalys":607588661.3522388,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":0}"},{"label":"financial-only","pricePer10Qalys":533546981.22396344,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":0,\"harm\":0}"},{"label":"unknown-resources","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"unknown\":true}"},{"label":"no-clinical-additionality","pricePer10Qalys":607588661.3522388,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0}"},{"label":"no-resource-additionality","pricePer10Qalys":7554611.062501146,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"resourceAdditional\":0}"},{"label":"no-benefit-full-burdens","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"resourceAdditional\":0}"},{"label":"no-exposure","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":0}"},{"label":"no-gift-no-exposure","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":0,\"C\":0}"},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":-0.01,\"cash\":-100,\"work\":-100,\"cost\":75}"},{"label":"zero-otherwise-paid-cash","pricePer10Qalys":7554611.062501146,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":0}"},{"label":"low-cash","pricePer10Qalys":7395750.833431949,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":50}"},{"label":"high-cash","pricePer10Qalys":6450912.428555511,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":400}"},{"label":"net-work-positive","pricePer10Qalys":6450912.428555511,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"work\":200}"},{"label":"net-work-negative","pricePer10Qalys":7554611.062501146,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"work\":-100}"},{"label":"negative-overlap-zero","pricePer10Qalys":9132900.166314395,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":-100,\"work\":-100,\"overlap\":0}"},{"label":"negative-overlap-one","pricePer10Qalys":9132900.166314395,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":-100,\"work\":-100,\"overlap\":1}"},{"label":"positive-overlap-zero","pricePer10Qalys":6450912.428555511,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"overlap\":0}"},{"label":"positive-overlap-one","pricePer10Qalys":7554611.062501146,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"overlap\":1}"},{"label":"full-cash-counterparty","pricePer10Qalys":7427943.969619976,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"payerLoss\":200}"},{"label":"external-unrecognized-provider-cost","pricePer10Qalys":8014730.534297268,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"externalCost\":100}"},{"label":"no-net-access-cost","pricePer10Qalys":6528061.3839981295,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cost\":0}"},{"label":"higher-net-access-cost","pricePer10Qalys":8015460.894169757,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cost\":75}"},{"label":"no-household-grouping","pricePer10Qalys":7049843.829327883,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"unique\":0}"},{"label":"lower-household-baseline","pricePer10Qalys":6870228.094794734,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"baseline\":10000}"},{"label":"higher-household-baseline","pricePer10Qalys":7003328.007631553,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"baseline\":40000}"},{"label":"no-local","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"g\":0}"},{"label":"all-local","pricePer10Qalys":6818749.693933428,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"g\":1}"},{"label":"delay-year","pricePer10Qalys":7166645.0864810515,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"delay\":1}"},{"label":"shorter-morbidity","pricePer10Qalys":13758260.573983187,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"T\":0.25}"},{"label":"longer-morbidity","pricePer10Qalys":3498988.5653219386,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"T\":1}"},{"label":"cash-like-not-social-cost","pricePer10Qalys":1476198.6953736104,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":4551644}"},{"label":"three-percent-resource-opportunity-grossup","pricePer10Qalys":7166645.0864810515,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":22097307.91}"},{"label":"program-half-allocation-hypothesis","pricePer10Qalys":3478953.9254762386,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":10726848.5}"},{"label":"lower-patient-scale","pricePer10Qalys":9623995.451986678,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"N\":3000}"},{"label":"resource-benefit-without-clinical-response","pricePer10Qalys":607588661.3522388,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"cash\":200}"},{"label":"Frozen original annual/gift mixed central","pricePer10Qalys":17596276.465734594,"assumptions":"{\"C\":21453697,\"f\":1,\"N\":4147,\"a\":0.3,\"u\":0.05,\"T\":0.5,\"b\":0.4,\"g\":0.98}"}],"missingInputs":["Completed clinical conditions, causal utility and duration.","Actual otherwise-paid household spending, net work, access costs and outside payer incidence.","Current residence, volunteer/gift expansion capacity and calibrated cost allocation."],"nativeOutcomes":"4147annualpatients; visits24695/prescriptions23579/newregistrations1888 not additive. Clinical response and household financial protection are conditional judgments.","attribution":"Patient clinical count distinct from resource household grouping; no measured utility or earnings coefficient. Full negative costs survive benefit failure. Donated retail/accounting values are not household resources."},"sources":[{"id":"audit24","title":"Original 2024/2023 audited financial statements","url":"https://3297edd6-b428-4c43-82cf-3cfd7802cbd6.filesusr.com/ugd/1781df_9f9f92ab32d64c938dfca5037bc0cf17.pdf","retrieved":"2026-10-07","published":null,"publisher":"CommunityHealth (source host)"},{"id":"annual","title":"2024 annual report","url":"https://commhealthchi.wixsite.com/annual-report-2024","retrieved":"2026-10-07","published":null,"publisher":"CommunityHealth (source host)"},{"id":"geo","title":"Current Chicago locations","url":"https://communityhealth.org/","retrieved":"2026-10-07","published":null,"publisher":"CommunityHealth (source host)"},{"id":"services","title":"Services and dental wait list","url":"https://communityhealth.org/services/","retrieved":"2026-10-07","published":null,"publisher":"CommunityHealth (source host)"},{"id":"donate","title":"Recipient giving and EIN","url":"https://communityhealth.org/ways-to-give/","retrieved":"2026-10-07","published":null,"publisher":"CommunityHealth (source host)"},{"id":"trial","title":"Oregon randomized Medicaid clinical outcomes","url":"https://doi.org/10.1056/NEJMsa1212321","retrieved":"2026-09-29","published":null,"publisher":"New England Journal of Medicine"},{"id":"eligibility","title":"Current eligibility requirements","publisher":"CommunityHealth","url":"https://communityhealth.org/do-i-qualify/","published":null,"retrieved":"2026-10-07"},{"id":"oregon-original","title":"Original Oregon Medicaid randomized clinical and financial outcomes","publisher":"New England Journal of Medicine / MIT author-hosted manuscript","url":"https://economics.mit.edu/sites/default/files/2022-08/nejmsa1212321.pdf","published":"2013-05-02","retrieved":"2026-10-07"},{"id":"cg-income","title":"Cost-effectiveness framework","publisher":"Coefficient Giving","url":"https://coefficientgiving.org/research/cost-effectiveness/","published":null,"retrieved":"2026-10-07"}]}