{"edition":"houston","organization":"Christ Clinic","organizationId":"org:christ-clinic","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-05","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1927238.703078397,"canonicalPriceUSDPerTenEquivalentYears":19272387.03078397,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1927238.703078397,"canonicalPriceUSDPerTenEquivalentYears":19272387.03078397,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"houston-christ-clinic-initial-20261005","costScope":"Whole annual recipient recognized resources; limited clinical/resource numerator; marginal additional cost unknown","geographicAttribution":"Katy delivery is within the Houston MSA; .98 patient share is a judgment, not measured county distribution.","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":"Alternative charity clinics, FQHC/public care, insurance eligibility, household payments and employer funding replacement; additional annual care response remains a prior.","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":"Additional appropriate care and finite symptom relief in a judged annual patient cohort; visits and medicine retail values are not outcomes.","inputs":[{"name":"C","value":1723027,"unit":"USD annual recognized resources","basis":"observed","rationale":"FY2024 full recognized recipient expense; unrecognized partner resources remain unknown.","sourceIds":["services","finance"]},{"name":"N","value":1000,"unit":"annual patient opportunities","basis":"judgment","rationale":"Unsupported 1,000 annual patient opportunity proxy, not a reported unique cohort.","sourceIds":["services","finance"]},{"name":"unique","value":0.8,"unit":"households per patient proxy","basis":"judgment","rationale":"Household duplication prior, distinct from additional annual response.","sourceIds":["services","finance"]},{"name":"b","value":0.4,"unit":"incremental annual response share","basis":"judgment","rationale":"Counterfactual incremental annual care response, not a next-gift funding haircut.","sourceIds":["services","finance"]},{"name":"completion","value":0.2,"unit":"clinical improvement share","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"q","value":0.03,"unit":"QALY per person-year","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"T","value":0.5,"unit":"finite clinical years","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"g","value":0.98,"unit":"Houston MSA share","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"delay","value":0.25,"unit":"years","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"discount","value":0.03,"unit":"annual discount rate","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"success","value":0.3,"unit":"additional resource success share","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"medicalGain","value":300,"unit":"USD annual otherwise-paid care avoided","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"workGain","value":0,"unit":"USD annual net disposable work resources","basis":"unknown","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"transferGain","value":0,"unit":"USD annual net additional transfers","basis":"unknown","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"overlap","value":0.5,"unit":"independent positive benefit share","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"cost","value":50,"unit":"USD one-time incremental household burden","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"baseline","value":20000,"unit":"USD annual household consumption","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"harm","value":0,"unit":"QALY loss per exposed person","basis":"unknown","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerLoss","value":0,"unit":"USD loss per resource success","basis":"unknown","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerPeople","value":100,"unit":"distinct payer households","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"payerBaseline","value":50000,"unit":"USD annual payer household consumption","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"externalCost","value":0,"unit":"USD external loss per exposed household","basis":"unknown","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]},{"name":"resourceYears","value":1,"unit":"fraction of one-year gains realized","basis":"judgment","rationale":"Conditional local prior, not measured or empirically calibrated.","sourceIds":["services","finance"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":0.8940392268211469,"price10":19272387.03078397,"costPer10Qalys":19272387.03078397,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":0.8940392268211469,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":-0.03983416718420041,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":-0.03983416718420041,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"financial-only","label":"financial only","overrides":{"q":0},"costUSD":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":-0.03983416718420041,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":-0.03983416718420041,"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":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":0.8940392268211469,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":0.8940392268211469,"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":320,"clinicalPeople":64,"allPopulationQalys":null,"editionQalys":null,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.03983416718420041,"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":1723027,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":-2.5411520925315574,"editionQalys":-2.490329050680926,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-650,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-1.8154728163895424,"incomeUnknown":false,"totalEquivalent":-4.3058018670704685,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.8154728163895424,"combinedEquivalentYears":-4.3058018670704685,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":350,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":0.537350805028785,"incomeUnknown":false,"totalEquivalent":1.4712241990341322,"price10":11711518.89107845,"costPer10Qalys":11711518.89107845,"incomeEquivalentYears":0.537350805028785,"combinedEquivalentYears":1.4712241990341322,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"other-exposed","people":320,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.3896011187386162,"incomeUnknown":false,"totalEquivalent":0.544272275266731,"price10":31657445.699500266,"costPer10Qalys":31657445.699500266,"incomeEquivalentYears":-0.3896011187386162,"combinedEquivalentYears":0.544272275266731,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.3896011187386162,"incomeUnknown":false,"totalEquivalent":0.544272275266731,"price10":31657445.699500266,"costPer10Qalys":31657445.699500266,"incomeEquivalentYears":-0.3896011187386162,"combinedEquivalentYears":0.544272275266731,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-350,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-1.097094497733469,"incomeUnknown":false,"totalEquivalent":-0.1632211037281216,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.097094497733469,"combinedEquivalentYears":-0.1632211037281216,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-350,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-1.097094497733469,"incomeUnknown":false,"totalEquivalent":-0.1632211037281216,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.097094497733469,"combinedEquivalentYears":-0.1632211037281216,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.7420078458371824,"incomeUnknown":false,"totalEquivalent":0.19186554816816492,"price10":89803876.54013912,"costPer10Qalys":89803876.54013912,"incomeEquivalentYears":-0.7420078458371824,"combinedEquivalentYears":0.19186554816816492,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-288,"years":1,"editionShare":0.98,"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":-0.32080616381294125,"incomeUnknown":false,"totalEquivalent":0.613067230192406,"price10":28105025.275274333,"costPer10Qalys":28105025.275274333,"incomeEquivalentYears":-0.32080616381294125,"combinedEquivalentYears":0.613067230192406,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-320,"years":1,"editionShare":0.98,"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":-0.3521257008069561,"incomeUnknown":false,"totalEquivalent":0.5817476931983911,"price10":29618114.86568977,"costPer10Qalys":29618114.86568977,"incomeEquivalentYears":-0.3521257008069561,"combinedEquivalentYears":0.5817476931983911,"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":1723027,"union":800,"clinicalPeople":160,"allPopulationQalys":2.382330086748335,"editionQalys":2.334683485013368,"incomePathways":[{"id":"changed-households","people":240,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":560,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.09958541796050102,"incomeUnknown":false,"totalEquivalent":2.235098067052867,"price10":7708954.812313589,"costPer10Qalys":7708954.812313589,"incomeEquivalentYears":-0.09958541796050102,"combinedEquivalentYears":2.235098067052867,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.476466017349667,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"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":-0.020323554685816536,"incomeUnknown":false,"totalEquivalent":0.45614246266385045,"price10":37773878.580336586,"costPer10Qalys":37773878.580336586,"incomeEquivalentYears":-0.020323554685816536,"combinedEquivalentYears":0.45614246266385045,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"all-unique","label":"all unique","overrides":{"unique":1},"costUSD":1723027,"union":400,"clinicalPeople":80,"allPopulationQalys":1.1911650433741674,"editionQalys":1.167341742506684,"incomePathways":[{"id":"changed-households","people":120,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":280,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.04979270898025051,"incomeUnknown":false,"totalEquivalent":1.1175490335264335,"price10":15417909.624627179,"costPer10Qalys":15417909.624627179,"incomeEquivalentYears":-0.04979270898025051,"combinedEquivalentYears":1.1175490335264335,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.3896011187386162,"incomeUnknown":false,"totalEquivalent":0.544272275266731,"price10":31657445.699500266,"costPer10Qalys":31657445.699500266,"incomeEquivalentYears":-0.3896011187386162,"combinedEquivalentYears":0.544272275266731,"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":1723027,"union":320,"clinicalPeople":64,"allPopulationQalys":3.756217534834268,"editionQalys":3.6810931841375827,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":3.6412590169533825,"price10":4731953.953228094,"costPer10Qalys":4731953.953228094,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":3.6412590169533825,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"id":"higher-full-cost","label":"higher full cost","overrides":{"C":20000000},"costUSD":20000000,"union":320,"clinicalPeople":64,"allPopulationQalys":0.952932034699334,"editionQalys":0.9338733940053473,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":0.8940392268211469,"price10":223703830.88348553,"costPer10Qalys":223703830.88348553,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":0.8940392268211469,"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":1723027,"union":320,"clinicalPeople":32,"allPopulationQalys":0.15882200578322234,"editionQalys":0.15564556566755788,"incomePathways":[{"id":"changed-households","people":96,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.98,"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":224,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"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":-0.03983416718420041,"incomeUnknown":false,"totalEquivalent":0.11581139848335747,"price10":148778705.94470072,"costPer10Qalys":148778705.94470072,"incomeEquivalentYears":-0.03983416718420041,"combinedEquivalentYears":0.11581139848335747,"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":11711518.89107845,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no resource success","pricePer10Qalys":31657445.699500266,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"no gains","pricePer10Qalys":31657445.699500266,"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":89803876.54013912,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"full payer incidence","pricePer10Qalys":28105025.275274333,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"external provider cost","pricePer10Qalys":29618114.86568977,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"annual full response","pricePer10Qalys":7708954.812313589,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"half geography","pricePer10Qalys":37773878.580336586,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"all unique","pricePer10Qalys":15417909.624627179,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"zero resource duration","pricePer10Qalys":31657445.699500266,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"two year health","pricePer10Qalys":4731953.953228094,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"higher full cost","pricePer10Qalys":223703830.88348553,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."},{"label":"weak clinical","pricePer10Qalys":148778705.94470072,"assumptions":"Conditional finite annual channel; full portfolio, current cost and marginal gift unknown."}],"missingInputs":["Unique completed patient households and dose","Clinical response, utility and net household resources versus alternative care","Unrecognized partner and volunteer opportunity costs","Marginal donor capacity and complete portfolio EV"]},"sources":[{"id":"services","title":"Current Total Care services and eligibility","url":"https://christclinickaty.org/total-care/","publisher":"Christ Clinic","published":null,"retrieved":"2026-10-05"},{"id":"finance","title":"Original FY2024 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202533219349328478/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"finance23","title":"Original FY2023 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202500339349300050/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"finance22","title":"Original FY2022 Form 990","url":"https://projects.propublica.org/nonprofits/full_text/202323199349325642/IRS990","publisher":"IRS","published":null,"retrieved":"2026-10-05"},{"id":"give","title":"Current official donation route","url":"https://christclinickaty.org/donate/","publisher":"Christ Clinic","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"}]}