{"edition":"houston","organization":"AccessHealth","organizationId":"org:accesshealth","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-05","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":12573963.910422314,"canonicalPriceUSDPerTenEquivalentYears":125739639.10422315,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":12573963.910422314,"canonicalPriceUSDPerTenEquivalentYears":125739639.10422315,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"houston-accesshealth-initial-20261005","costScope":"Whole annual recipient recognized resources; limited clinical/resource numerator; marginal additional cost unknown","geographicAttribution":"Narrow Fort Bend/Waller adult medical channel inside Houston MSA; .95 local share is judgment, not inferred from five-county WIC coverage.","formula":"Union=N*unique*b; clinical=union*completion*q*discounted finite years minus full union harms. Financial=.5*people*discounted one-year log(1+joint net gain/baseline), local share once. Headline=10*C/(clinical+financial).","counterfactual":"Insurance, Medicaid/Medicare, other FQHC and public/charity treatment, sliding fees, 340B access and partner funding remain baseline; only incremental annual care and net household resources count.","attribution":"Annual incremental recipient response is distinct from cohort deduplication and geographic share; no claim of whole annual portfolio or marginal donation causal effect.","uncertainty":"Source-grounded cost and service description; numerical clinical and disposable-resource effects are unsupported conditional hypotheses. Complete total EV remains unknown.","nativeOutcomes":"Medical encounters mapped by explicit weak priors to unique adult household opportunities; additional appropriate treatment and finite symptom relief, not visits as QALYs.","inputs":[{"name":"C","value":32035425,"unit":"USD annual recognized resources","basis":"observed","rationale":"FY2025 current recognized expense; prior-year adjustment excluded, no extra donated-service field identified.","sourceIds":["services","finance"]},{"name":"N","value":51493,"unit":"annual medical encounters","basis":"observed","rationale":"Original FY2025 MEDICAL ENCOUNTERS, not unique people, households or completed treatment.","sourceIds":["services","finance"]},{"name":"unique","value":0.15,"unit":"adult household opportunities per medical encounter","basis":"judgment","rationale":"Judged .25 episodes per encounter × .6 adult-household share = .15; no measured deduplication.","sourceIds":["services","finance"]},{"name":"b","value":0.2,"unit":"incremental annual response share","basis":"judgment","rationale":"Additional annual appropriate treatment after public/reimbursed alternatives, not next-gift multiplier.","sourceIds":["services","finance"]},{"name":"completion","value":0.2,"unit":"clinical improvement share","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"q","value":0.02,"unit":"QALY per person-year","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"T","value":0.5,"unit":"finite clinical years","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"g","value":0.95,"unit":"Houston MSA share","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"delay","value":0.25,"unit":"years","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"discount","value":0.03,"unit":"annual discount rate","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"success","value":0.2,"unit":"additional resource success share","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"medicalGain","value":200,"unit":"USD annual otherwise-paid care avoided","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"workGain","value":0,"unit":"USD annual net disposable work resources","basis":"unknown","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"transferGain","value":0,"unit":"USD annual net additional transfers","basis":"unknown","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"overlap","value":0.5,"unit":"independent positive benefit share","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"cost","value":30,"unit":"USD one-time incremental household burden","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"baseline","value":20000,"unit":"USD annual household consumption","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"harm","value":0,"unit":"QALY loss per exposed person","basis":"unknown","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerLoss","value":0,"unit":"USD loss per resource success","basis":"unknown","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerPeople","value":100,"unit":"distinct payer households","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerBaseline","value":50000,"unit":"USD annual payer household consumption","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"externalCost","value":0,"unit":"USD external loss per exposed household","basis":"unknown","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]},{"name":"resourceYears","value":1,"unit":"fraction of one-year gains realized","basis":"judgment","rationale":"Unsupported finite local prior, not empirically calibrated.","sourceIds":["services","finance"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":2.5477586247441395,"price10":125739639.10422315,"costPer10Qalys":125739639.10422315,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":2.5477586247441395,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":-0.3657328002329957,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":-0.3657328002329957,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"financial-only","label":"financial only","overrides":{"q":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":-0.3657328002329957,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":-0.3657328002329957,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"current-cost-unknown","label":"current cost unknown","overrides":{"costUnknown":true},"costUSD":null,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":2.5477586247441395,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":2.5477586247441395,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"full-unknown","label":"full unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":null,"editionQalys":null,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"zero-expansion","label":"zero expansion","overrides":{"b":0},"costUSD":32035425,"union":0,"clinicalPeople":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"true-zero","label":"true zero","overrides":{"q":0,"medicalGain":0,"workGain":0,"transferGain":0,"cost":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"adverse","label":"adverse","overrides":{"q":-0.03,"medicalGain":-300,"workGain":-300,"harm":0.005},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":-12.267332315693203,"editionQalys":-11.653965699908541,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-630,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-5.537279923365984,"incomeUnknown":false,"totalEquivalent":-17.191245623274526,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-5.537279923365984,"combinedEquivalentYears":-17.191245623274526,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"positive-net-work","label":"positive net work","overrides":{"workGain":500},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":320,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":1.4376397132882754,"incomeUnknown":false,"totalEquivalent":4.35113113826541,"price10":73625510.19956389,"costPer10Qalys":73625510.19956389,"incomeEquivalentYears":1.4376397132882754,"combinedEquivalentYears":4.35113113826541,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"no-resource-success","label":"no resource success","overrides":{"success":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"other-exposed","people":1544.79,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.0933795241721183,"incomeUnknown":false,"totalEquivalent":1.820111900805017,"price10":176007997.01288176,"costPer10Qalys":176007997.01288176,"incomeEquivalentYears":-1.0933795241721183,"combinedEquivalentYears":1.820111900805017,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"no-gains","label":"no gains","overrides":{"medicalGain":0,"workGain":0,"transferGain":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.093379524172118,"incomeUnknown":false,"totalEquivalent":1.8201119008050173,"price10":176007997.01288176,"costPer10Qalys":176007997.01288176,"incomeEquivalentYears":-1.093379524172118,"combinedEquivalentYears":1.8201119008050173,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"negative-resource-overlap-zero","label":"negative resource overlap zero","overrides":{"medicalGain":-300,"overlap":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-330,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.2983848608966975,"incomeUnknown":false,"totalEquivalent":-0.38489343591956215,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-3.2983848608966975,"combinedEquivalentYears":-0.38489343591956215,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"negative-resource-overlap-one","label":"negative resource overlap one","overrides":{"medicalGain":-300,"overlap":1},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-330,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.2983848608966975,"incomeUnknown":false,"totalEquivalent":-0.38489343591956215,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-3.2983848608966975,"combinedEquivalentYears":-0.38489343591956215,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"mixed-sign","label":"mixed sign","overrides":{"medicalGain":300,"workGain":-300},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-180,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.1917102203099037,"incomeUnknown":false,"totalEquivalent":0.7217812046672316,"price10":443838448.4501718,"costPer10Qalys":443838448.4501718,"incomeEquivalentYears":-2.1917102203099037,"combinedEquivalentYears":0.7217812046672316,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"full-payer-incidence","label":"full payer incidence","overrides":{"payerLoss":300},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-926.8739999999999,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.2479830776917522,"incomeUnknown":false,"totalEquivalent":1.665508347285383,"price10":192346229.0189937,"costPer10Qalys":192346229.0189937,"incomeEquivalentYears":-1.2479830776917522,"combinedEquivalentYears":1.665508347285383,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"external-provider-cost","label":"external provider cost","overrides":{"externalCost":100},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":100,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1544.79,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.845456700171325,"incomeUnknown":false,"totalEquivalent":1.0680347248058104,"price10":299947410.4723015,"costPer10Qalys":299947410.4723015,"incomeEquivalentYears":-1.845456700171325,"combinedEquivalentYears":1.0680347248058104,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"annual-full-response","label":"annual full response","overrides":{"b":1},"costUSD":32035425,"union":7723.95,"clinicalPeople":1544.79,"allPopulationQalys":15.334165394616504,"editionQalys":14.567457124885678,"incomePathways":[{"id":"changed-households","people":1544.79,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":6179.16,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.8286640011649795,"incomeUnknown":false,"totalEquivalent":12.738793123720699,"price10":25147927.820844628,"costPer10Qalys":25147927.820844628,"incomeEquivalentYears":-1.8286640011649795,"combinedEquivalentYears":12.738793123720699,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":1.5334165394616504,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.5,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.5,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1924909474910504,"incomeUnknown":false,"totalEquivalent":1.3409255919706,"price10":238905314.29802394,"costPer10Qalys":238905314.29802394,"incomeEquivalentYears":-0.1924909474910504,"combinedEquivalentYears":1.3409255919706,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"all-unique","label":"all unique","overrides":{"unique":1},"costUSD":32035425,"union":10298.6,"clinicalPeople":2059.7200000000003,"allPopulationQalys":20.445553859488673,"editionQalys":19.42327616651424,"incomePathways":[{"id":"changed-households","people":2059.7200000000003,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":8238.880000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-2.4382186682199736,"incomeUnknown":false,"totalEquivalent":16.985057498294264,"price10":18860945.865633473,"costPer10Qalys":18860945.865633473,"incomeEquivalentYears":-2.4382186682199736,"combinedEquivalentYears":16.985057498294264,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"zero-resource-duration","label":"zero resource duration","overrides":{"resourceYears":0},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.093379524172118,"incomeUnknown":false,"totalEquivalent":1.8201119008050173,"price10":176007997.01288176,"costPer10Qalys":176007997.01288176,"incomeEquivalentYears":-1.093379524172118,"combinedEquivalentYears":1.8201119008050173,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"two-year-health","label":"two year health","overrides":{"T":2},"costUSD":32035425,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":12.08868184507631,"editionQalys":11.484247752822494,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":11.118514952589498,"price10":28812683.291430894,"costPer10Qalys":28812683.291430894,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":11.118514952589498,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"higher-full-cost","label":"hypothetical alternative annual cost","overrides":{"C":20000000},"costUSD":20000000,"union":1544.79,"clinicalPeople":308.958,"allPopulationQalys":3.0668330789233007,"editionQalys":2.9134914249771353,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":2.5477586247441395,"price10":78500372.0751157,"costPer10Qalys":78500372.0751157,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":2.5477586247441395,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"weak-clinical","label":"weak clinical","overrides":{"completion":0.1,"q":0.01},"costUSD":32035425,"union":1544.79,"clinicalPeople":154.479,"allPopulationQalys":0.7667082697308252,"editionQalys":0.7283728562442838,"incomePathways":[{"id":"changed-households","people":308.958,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":70,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed","people":1235.8319999999999,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.95,"delayYears":0.25,"discountRate":0.03,"rationale":"One joint household log; positive components overlap-adjusted, all costs and negative gains full.","counterfactual":"Existing public, charity and family assistance retained; only incremental otherwise-paid costs or net work resources count.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3657328002329957,"incomeUnknown":false,"totalEquivalent":0.3626400560112881,"price10":883394552.5036763,"costPer10Qalys":883394552.5036763,"incomeEquivalentYears":-0.3657328002329957,"combinedEquivalentYears":0.3626400560112881,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"current cost unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"full unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"zero expansion","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"true zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"positive net work","pricePer10Qalys":73625510.19956389,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no resource success","pricePer10Qalys":176007997.01288176,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no gains","pricePer10Qalys":176007997.01288176,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"negative resource overlap zero","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"negative resource overlap one","pricePer10Qalys":null,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"mixed sign","pricePer10Qalys":443838448.4501718,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"full payer incidence","pricePer10Qalys":192346229.0189937,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"external provider cost","pricePer10Qalys":299947410.4723015,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"annual full response","pricePer10Qalys":25147927.820844628,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"half geography","pricePer10Qalys":238905314.29802394,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"all unique","pricePer10Qalys":18860945.865633473,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"zero resource duration","pricePer10Qalys":176007997.01288176,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"two year health","pricePer10Qalys":28812683.291430894,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"hypothetical alternative annual cost","pricePer10Qalys":78500372.0751157,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"weak clinical","pricePer10Qalys":883394552.5036763,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."}],"missingInputs":["Unique adult patient households and treatment completion","Causal clinical utility and net household incidence versus alternatives","Unrecognized provider opportunity costs and broader service geography","Marginal donation capacity and complete portfolio outcomes"]},"sources":[{"id":"services","title":"Current FQHC services, fee and pharmacy mechanisms","url":"https://www.myaccesshealth.org/","publisher":"AccessHealth","published":null,"retrieved":"2026-10-05"},{"id":"finance","title":"Original FY2025 Form 990, medical encounters and expense","url":"https://projects.propublica.org/nonprofits/full_text/202641359349308619/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"reconcile","title":"Original FY2025 Schedule D prior-year expense adjustment","url":"https://projects.propublica.org/nonprofits/full_text/202641359349308619/IRS990ScheduleD","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"finance24","title":"Original FY2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202541359349309069/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"finance23","title":"Original FY2023 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202411369349309581/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"give","title":"Current official donation route","url":"https://www.myaccesshealth.org/donate","publisher":"AccessHealth","published":null,"retrieved":"2026-10-05"},{"id":"cg-cost","title":"Coefficient Giving income welfare conversion","url":"https://www.openphilanthropy.org/research/technical-updates-to-our-global-health-and-wellbeing-cause-prioritization-framework/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-05"}]}