{"edition":"chicago","organization":"Tri City Health Partnership","organizationId":"org:tri-city-health-partnership","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-18","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":329706.17298477597,"canonicalPriceUSDPerTenEquivalentYears":3297061.72984776,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":329706.17298477597,"canonicalPriceUSDPerTenEquivalentYears":3297061.72984776,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"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 net flows with positive-only overlap; price10=10*C/(health+signed resources).","counterfactual":"Other charity/public/hospital care or deferred treatment; clinical additionality independent household financial protection; annual work has no extra gift-financing multiplier.","attribution":"Patient clinical units distinct from resource household grouping. No measured utility, cash or earnings; full negative harms and access costs survive benefit failure. Other portfolio channels unknown, not zero.","uncertainty":"All utility, causal response, duration, funding additionality and residence parameters are illustrative judgments, not measured causal effects, calibrated expected values, confidence intervals or marginal gift purchase prices. Different accounting treatment of donated care prevents comparative economic-efficiency rankings.","sensitivity":[{"label":"clinical-null","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"u\":0}"},{"label":"financial-only","pricePer10Qalys":null,"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":null,"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":3438719.6895296206,"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":3438719.6895296206,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":0}"},{"label":"low-cash","pricePer10Qalys":3366356.8812084333,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"cash\":50}"},{"label":"high-cash","pricePer10Qalys":2936017.928944541,"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":3046960.3334089736,"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":3593501.0936386464,"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":4157772.753386993,"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":4157772.753386993,"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":3166925.658069627,"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":3438719.6895296206,"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":3409424.1316037346,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"payerLoss\":100}"},{"label":"external-unrecognized-provider-cost","pricePer10Qalys":3821902.2617451316,"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":3085259.389095546,"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":3822935.032455154,"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":3208799.7591644856,"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":3390616.0657028505,"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":3252297.606048471,"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":3280576.421198521,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"g\":1}"},{"label":"delay-year","pricePer10Qalys":3395973.5817431924,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"delay\":1}"},{"label":"shorter-morbidity","pricePer10Qalys":6797180.7493463,"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":1624269.3552551363,"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":2247712.4010964967,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":944646}"},{"label":"three-percent-resource-opportunity-grossup","pricePer10Qalys":3395973.5817431924,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":1427225.68}"},{"label":"program-half-allocation-hypothesis","pricePer10Qalys":1648530.86492388,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":692828}"},{"label":"no-event-addback","pricePer10Qalys":3281471.750477727,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":1379104}"},{"label":"resource-benefit-without-clinical-response","pricePer10Qalys":null,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"cash\":100}"},{"label":"Frozen original annual/gift mixed central","pricePer10Qalys":8003558.019984981,"assumptions":"N=580; k=1; a=.30; u=.05; T=.5; b=.4; g=0.995. Judged benefit conversion, not measured EV."}],"missingInputs":["Actual clinical utility/causal response and duration.","Otherwise-paid household cash, net earnings and costs after alternatives.","Current marginal capacity and distinct outside provider incidence.","Complete audit and true donated-resource opportunity costs."],"version":"chicago-tricity-alpha-income-20261007","costScope":"Whole recipient gross accounting cost: audited expense including recognized donated services plus netted direct event expense. Not medical-program expense alone. Unrecognized resources and true opportunity costs are unresolved.","geographicAttribution":"Primary mission limits care to Central Kane County; St Charles clinic is within Kane and the pinned 13-county Chicago MSA. g=.995 is a judged residence share allowing exceptions, not a patient-level measurement.","nativeOutcomes":"FY2024: 580 unique medical patients, 3,390 medical visits and 607 dental visits; only the first is modeled as persons.","inputs":[{"name":"C","value":1385656,"unit":"USD whole-recipient accounting expense","basis":"observed","sourceIds":["scheduleD","return24"],"rationale":"Original audit reconciliation plus stated event addback boundary, not full economic opportunity cost."},{"name":"N","value":580,"unit":"annual unique medical patients","basis":"observed","sourceIds":["return24"],"rationale":"580nativeunique medical patients; visits and dental contacts notadded."},{"name":"a","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"u","value":0.05,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"T","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"harm","value":0.01,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"g","value":0.995,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"unique","value":0.8,"unit":"resource households per patient","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Household grouping only resources, not clinical count."},{"name":"resourceAdditional","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"cash","value":100,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"100otherwise-paid cash judgment, not retail service value or measured trial coefficient."},{"name":"work","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"cost","value":25,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"25net incremental travel/time access relativealternatives, not free clinic fee."},{"name":"baseline","value":20000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"years","value":1,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"overlap","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"payerLoss","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"externalCost","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"payerPeople","value":10000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"payerBaseline","value":50000,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"delay","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"r","value":0.03,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."},{"name":"unknown","value":false,"unit":"conditional parameter","basis":"judgment","sourceIds":["services","giving","oregon-original","cg-income"],"rationale":"Explicit conditional judgment; mechanism sources do not measure this coefficient."}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":3297061.72984776,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":-0.01,"editionQalys":-0.00995,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":-0.1255504040055334,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":-0.11560040400553341,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":true,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":-0.01,"editionQalys":-0.00995,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":-0.1255504040055334,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"other-exposed-households","people":464,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.28873049417749297,"totalEquivalent":4.029569505822508,"price10":3438719.6895296206,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":-0.01,"editionQalys":-0.00995,"incomePathways":[{"id":"other-exposed-households","people":464,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.28873049417749297,"totalEquivalent":-0.298680494177493,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"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":1385656,"allPopulationQalys":-0.88,"editionQalys":-0.8756,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-275,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-1.5659161272925861,"totalEquivalent":-2.4415161272925863,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.2887304941774929,"totalEquivalent":4.029569505822508,"price10":3438719.6895296206,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20211134592424504,"totalEquivalent":4.1161886540757555,"price10":3366356.8812084333,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":175,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.40120796464694786,"totalEquivalent":4.719507964646948,"price10":2936017.928944541,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":125,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.2293666854068043,"totalEquivalent":4.547666685406805,"price10":3046960.3334089736,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.4622944948035742,"totalEquivalent":3.8560055051964266,"price10":3593501.0936386464,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-225,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.98561184653798,"totalEquivalent":3.332688153462021,"price10":4157772.753386993,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-225,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.98561184653798,"totalEquivalent":3.332688153462021,"price10":4157772.753386993,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.05709793985759323,"totalEquivalent":4.375397939857594,"price10":3166925.658069627,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.2887304941774929,"totalEquivalent":4.029569505822508,"price10":3438719.6895296206,"clinicalPatients":580,"resourceHouseholds":464,"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":100},"costUSD":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"distinct-global-provider-payers","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.38504,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.25410632237676206,"totalEquivalent":4.064193677623239,"price10":3409424.1316037346,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"payerLoss\":100}"},{"id":"external-unrecognized-provider-cost","label":"external-unrecognized-provider-cost","overrides":{"externalCost":100},"costUSD":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"distinct-global-provider-payers","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-5.771,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.692733711009421,"totalEquivalent":3.6255662889905795,"price10":3821902.2617451316,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.1729139475125607,"totalEquivalent":4.491213947512561,"price10":3085259.389095546,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-75,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.6937131623050161,"totalEquivalent":3.6245868376949844,"price10":3822935.032455154,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":4.318300000000001,"price10":3208799.7591644856,"clinicalPatients":580,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":10000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.23156185817277633,"totalEquivalent":4.086738141827224,"price10":3390616.0657028505,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":40000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.05775509346063053,"totalEquivalent":4.26054490653937,"price10":3252297.606048471,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":0,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.340000000000001,"editionQalys":4.340000000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11618131055832503,"totalEquivalent":4.223818689441676,"price10":3280576.421198521,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":4.2135922330097095,"editionQalys":4.192524271844661,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11223340194711981,"totalEquivalent":4.080290869897541,"price10":3395973.5817431924,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":2.1650000000000005,"editionQalys":2.1541750000000004,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":2.0385745959944668,"price10":6797180.7493463,"clinicalPatients":580,"resourceHouseholds":464,"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":1385656,"allPopulationQalys":8.690000000000001,"editionQalys":8.646550000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":8.530949595994468,"price10":1624269.3552551363,"clinicalPatients":580,"resourceHouseholds":464,"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":944646},"costUSD":944646,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":2247712.4010964967,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":944646}"},{"id":"three-percent-resource-opportunity-grossup","label":"three-percent-resource-opportunity-grossup","overrides":{"C":1427225.68},"costUSD":1427225.68,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":3395973.5817431924,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":1427225.68}"},{"id":"program-half-allocation-hypothesis","label":"program-half-allocation-hypothesis","overrides":{"C":692828},"costUSD":692828,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":1648530.86492388,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":692828}"},{"id":"no-event-addback","label":"no-event-addback","overrides":{"C":1379104},"costUSD":1379104,"allPopulationQalys":4.340000000000001,"editionQalys":4.318300000000001,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":4.202699595994467,"price10":3281471.750477727,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"C\":1379104}"},{"id":"resource-benefit-without-clinical-response","label":"resource-benefit-without-clinical-response","overrides":{"a":0,"cash":100},"costUSD":1385656,"allPopulationQalys":-0.01,"editionQalys":-0.00995,"incomePathways":[{"id":"financial-protection-households","people":139.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]},{"id":"other-exposed-households","people":324.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.995,"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 other charity clinics, public or hospital financial assistance, deferred care and patient-paid alternatives; no retail medicines or gross wages.","sourceIds":["services","giving","oregon-original","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11560040400553341,"totalEquivalent":-0.1255504040055334,"price10":null,"clinicalPatients":580,"resourceHouseholds":464,"assumptions":"Conditional annual recipient clinical and signed financial-protection hypothesis, not empirical portfolio EV or priced gift capacity. {\"a\":0,\"cash\":100}"},{"id":"historical-alpha-central","label":"Frozen original annual/gift mixed central","costUSD":1385656,"allPopulationQalys":1.7400000000000002,"editionQalys":1.7313000000000003,"assumptions":"N=580; k=1; a=.30; u=.05; T=.5; b=.4; g=0.995. Judged benefit conversion, not measured EV.","price10":8003558.019984981}]},"sources":[{"id":"return24","title":"Original FY2024 Form 990, EIN and program accomplishments","publisher":"Tri City Health Partnership / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202600979349301405/IRS990","published":null,"retrieved":"2026-10-07","notes":"Root freshly checked original return; native580medicalpatients and netted event6552."},{"id":"scheduleD","title":"Original FY2024 Schedule D audited-expense reconciliation","publisher":"Tri City Health Partnership / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202600979349301405/IRS990ScheduleD","published":null,"retrieved":"2026-10-07","notes":"Root freshly checked audit-expense reconciliation, not complete financial audit."},{"id":"geo","title":"Official mission and location","publisher":"Tri City Health Partnership","url":"https://tchpfreeclinic.org/","published":null,"retrieved":"2026-10-07"},{"id":"giving","title":"Official giving information","publisher":"Tri City Health Partnership","url":"https://tchpfreeclinic.org/give-help/","published":null,"retrieved":"2026-10-07"},{"id":"services","title":"Current patient eligibility and services","publisher":"Tri City Health Partnership","url":"https://tchpfreeclinic.org/become-a-patient/","published":null,"retrieved":"2026-10-07"},{"id":"oregon-original","title":"Original Oregon Medicaid clinical and financial outcomes","publisher":"New England Journal of Medicine / MIT author-hosted paper","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"}]}