{"edition":"usa","organization":"Surgery on Sunday","organizationId":"org:surgery-on-sunday","boundaryVersion":"USA-50-states-DC-v1","updated":"2026-10-02","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":123513.6175867155,"canonicalPriceUSDPerTenEquivalentYears":1235136.175867155,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":123513.6175867155,"canonicalPriceUSDPerTenEquivalentYears":1235136.175867155,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"usa-surgery-on-sunday-health-resources-2026-10-02","costScope":"Full donor gift retained with judged $3000 comprehensive recipient cost per nominal patient-equivalent. Separate gross institutional resources per added case. Household and volunteer cash affect welfare, not a repeated donor charge.","geographicAttribution":"Routine 250-mile Lexington residency eligibility supports USA residents. Central g=1; pessimistic .99 allows exceptional nonresident cases. Citizenship is not residency. Independent affiliates are excluded. Actual residence extract is not available.","formula":"N=min(G/cashCase*funding,capacity); nonbuyer=N*(1-purchaseShare); health=g*[nonbuyer*(clinicalAdditionality*du*sum finite survival/discount minus acute h)-donorHarm]. Signed recipient, survival-adjusted year-end restored earnings, and volunteer cash each use separate logarithmic crosswalks. Price=10*G/(health+resources) only when positive.","counterfactual":"Purchased equivalent care has matching benefits and surgical burden in both worlds; no additional clinical or restored-wage credit. Other clinical relief discount is conditional on nonbuyers. Common-alive patients may regain function, not ordinary wages of newly surviving people. Actual cash after support and paid leave, not retail bills.","attribution":"No procedure-mix weights inferred from menu or stale counts; all dose/cost/funding/capacity/clinical/economic parameters explicit judgments. Recovered wage cohort includes annual mortality and year-end receipts; full one-off burdens retained regardless earnings overlap discount.","uncertainty":"Conditional partial judgment comparison, not identified expected unrestricted return or verified capacity; typed unknowns remain different from zero, and negative welfare has no favorable price. Year3 relief and all income parameters are unmeasured.","nativeOutcomes":"Per $10,000: 3.33 nominal patient equivalents, 1.67 additional equivalents, 1.5 nonbuyer clinical equivalents, 0.084202 health years, −0.003239 resource equivalents and 0.080963 combined equivalents. These are conditional model outputs, not observed services per dollar.","inputs":[{"name":"FY2023 surgical patients","value":86,"unit":"patients","basis":"observed","rationale":"Matched year-ending June 2023 original filing; do not use later stale-date counts.","sourceIds":["sos-fy23"]},{"name":"FY2023 full expense","value":253116,"unit":"USD","basis":"observed","rationale":"Original Part IX $239,269 plus Part VIII event direct expense $13,847. All reported recipient expenses; reported depreciation retained.","sourceIds":["sos-fy23"]},{"name":"Historical expense per surgical patient","value":2943.2093023255816,"unit":"USD/patient","basis":"observed","rationale":"Derived arithmetic from observed gross recipient expense divided by 86 surgical patients in the matched year; not a procedure count or observed marginal price.","sourceIds":["sos-fy23"]},{"name":"2023 transition expense","value":125061,"unit":"USD / six months","basis":"observed","rationale":"Original July–December 2023 six-month period, separately shown. Used only in the explicit 42-month bridge, not as a full year.","sourceIds":["sos-transition"]},{"name":"Current procedure mix and marginal funded queue","value":null,"unit":"cases/severity/funding","basis":"unknown","rationale":"Exact key diligence gap; no inferred mix from the service menu.","sourceIds":["sos-types","sos-2024"]},{"name":"G","value":10000,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"cashCase","value":3000,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"funding","value":0.5,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"capacity","value":5,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"g","value":1,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"delay","value":0.25,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"discount","value":0.03,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"purchaseShare","value":0.1,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"du","value":0.04,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"T","value":3,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"mortality","value":0.01,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"clinicalAdditionality","value":0.6,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"h","value":0.01,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"donorHarm","value":0,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"purchaseCash","value":600,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"recipientIncome","value":30000,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"nonbuyerTravel","value":30,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"nonbuyerLostPay","value":150,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"nonbuyerMedication","value":20,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"buyerIncrementalBurden","value":30,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"recoveryShare","value":0.25,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"earningsGain","value":500,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"incomeYears","value":2,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"incomeIndependent","value":0.25,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"volunteersPerCase","value":5,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"volunteerCash","value":10,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"volunteerIncome","value":60000,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"volunteerIndependent","value":1,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"donatedResourcePerAddedCase","value":5000,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]},{"name":"complicationResourcePerAddedCase","value":200,"unit":"declared parameter; units and ledger in cost section","basis":"judgment","rationale":"Finite hypothesis, not a measured marginal organizational effect; independent acceptance/source memo preserves causal and timing boundaries.","sourceIds":[]}],"scenarios":[{"id":"central","label":"Conditional donor health and household resources","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"central-judgment","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"central-judgment","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.08096273265560598,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1235136.175867155,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2305587.5282853562},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"prior-utility-.05","label":"prior utility .05","costUSD":10000,"allPopulationQalys":0.10897511884220806,"editionQalys":0.10897511884220806,"parameters":{"id":"prior-utility-.05","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.05,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"prior-utility-.05","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.13762742431598352,"netQalyPerNonbuyer":0.07265007922813871,"healthQalysUSA":0.10897511884220806,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.105735669032483,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":917640.660202411,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":945754.6437737964,"healthGrossResourcePricePer10USD":1712929.232377834,"combinedGrossResourcePricePer10USD":1765408.6683777533},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"prior-funding-.6","label":"prior funding .6","costUSD":10000,"allPopulationQalys":0.10104261895839724,"editionQalys":0.10104261895839724,"parameters":{"id":"prior-funding-.6","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.6,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"prior-funding-.6","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":2,"additionalPatientEquivalents":2,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.2,"healthEligibleNonbuyers":1.8,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.10104261895839724,"directRecipientNetCashUSA":-246,"functionalRecoveryGrossCashUSA":265.9635,"overlapRetainedFunctionalCashDiagnosticUSA":66.490875,"volunteerNetCashUSA":-100,"directRecipientEquivalentUSA":-0.0041074486700490645,"functionalRecoveryIndependentEquivalentUSA":0.0010473757859890498,"volunteerEquivalentUSA":-0.0008272668876100463,"resourceEquivalentUSA":-0.0038873397716700613,"combinedEquivalentUSA":0.09715527918672717,"grossInstitutionalEnvelopeUSD":20400,"healthDonationPricePer10USD":989681.3941567912,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1029280.1465559625,"healthGrossResourcePricePer10USD":2018950.0440798542,"combinedGrossResourcePricePer10USD":2099731.4989741636},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.8,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.26730000000000004,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.264627,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":10,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-purchaser-partition","label":"no purchaser partition","costUSD":10000,"allPopulationQalys":0.09355798051703448,"editionQalys":0.09355798051703448,"parameters":{"id":"no-purchaser-partition","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-purchaser-partition","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":1.6666666666666667,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.09355798051703448,"directRecipientNetCashUSA":-333.33333333333337,"functionalRecoveryGrossCashUSA":246.2625,"overlapRetainedFunctionalCashDiagnosticUSA":61.565625,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.00553311726442565,"functionalRecoveryIndependentEquivalentUSA":0.0009697923944343053,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.005252713942999717,"combinedEquivalentUSA":0.08830526657403477,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1068855.9056893345,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1132435.2881734455,"healthGrossResourcePricePer10USD":1995197.6906200913,"combinedGrossResourcePricePer10USD":2113879.204590432},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":1.6666666666666667,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.2475,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.245025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-procedure-delay","label":"no procedure delay","costUSD":10000,"allPopulationQalys":0.08482671609651818,"editionQalys":0.08482671609651818,"parameters":{"id":"no-procedure-delay","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-procedure-delay","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11091857344057575,"netQalyPerNonbuyer":0.05655114406434545,"healthQalysUSA":0.08482671609651818,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034482615930484764,"functionalRecoveryIndependentEquivalentUSA":0.0008792868728099916,"volunteerEquivalentUSA":-0.0006945023212456599,"resourceEquivalentUSA":-0.003263477041484145,"combinedEquivalentUSA":0.08156323905503403,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1178873.8807973803,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1226042.5304165022,"healthGrossResourcePricePer10USD":2200564.577488444,"combinedGrossResourcePricePer10USD":2288612.7234441377},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"prior-clinical-assumptions","label":"prior clinical assumptions","costUSD":10000,"allPopulationQalys":0.24680642920507337,"editionQalys":0.24680642920507337,"parameters":{"id":"prior-clinical-assumptions","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.6,"capacity":5,"g":1,"delay":0,"discount":0.03,"purchaseShare":0,"du":0.05,"T":5,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"prior-clinical-assumptions","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":2,"additionalPatientEquivalents":2,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":2,"grossQalyPerNonbuyer":0.22233869100422782,"netQalyPerNonbuyer":0.12340321460253668,"healthQalysUSA":0.24680642920507337,"directRecipientNetCashUSA":-400,"functionalRecoveryGrossCashUSA":295.515,"overlapRetainedFunctionalCashDiagnosticUSA":73.87875,"volunteerNetCashUSA":-100,"directRecipientEquivalentUSA":-0.0066889881507966095,"functionalRecoveryIndependentEquivalentUSA":0.0011723824970799887,"volunteerEquivalentUSA":-0.0008334027854947918,"resourceEquivalentUSA":-0.006350008439211413,"combinedEquivalentUSA":0.24045642076586196,"grossInstitutionalEnvelopeUSD":20400,"healthDonationPricePer10USD":405175.8308002148,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":415875.7735871497,"healthGrossResourcePricePer10USD":826558.6948324381,"combinedGrossResourcePricePer10USD":848386.5781177853},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":2,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.297,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.29402999999999996,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":10,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"favorable-severe-selection","label":"favorable severe selection","costUSD":10000,"allPopulationQalys":2.6702606993970277,"editionQalys":2.6702606993970277,"parameters":{"id":"favorable-severe-selection","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":1500,"funding":0.85,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.05,"du":0.1,"T":8,"mortality":0.01,"clinicalAdditionality":0.85,"h":0.005,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":1500,"incomeYears":2,"incomeIndependent":0.5,"volunteersPerCase":5,"volunteerCash":5,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"favorable-severe-selection","nominalPatientEquivalents":6.666666666666667,"uncappedAddedPatientEquivalents":5.666666666666667,"additionalPatientEquivalents":5,"capacityBinding":true,"buyersWithEquivalentAlternativeCare":0.25,"healthEligibleNonbuyers":4.75,"grossQalyPerNonbuyer":0.6672039234378886,"netQalyPerNonbuyer":0.5621601472414796,"healthQalysUSA":2.6702606993970277,"directRecipientNetCashUSA":-807.5,"functionalRecoveryGrossCashUSA":2982.8545312499996,"overlapRetainedFunctionalCashDiagnosticUSA":1491.4272656249998,"volunteerNetCashUSA":-125,"directRecipientEquivalentUSA":-0.013433986734199807,"functionalRecoveryIndependentEquivalentUSA":0.023114023010468457,"volunteerEquivalentUSA":-0.0010340405191045779,"resourceEquivalentUSA":0.008645995757164071,"combinedEquivalentUSA":2.6789066951541916,"grossInstitutionalEnvelopeUSD":36000,"healthDonationPricePer10USD":37449.52694041486,"resourceDonationPricePer10USD":11566047.776178934,"combinedDonationPricePer10USD":37328.66104701875,"healthGrossResourcePricePer10USD":134818.29698549348,"combinedGrossResourcePricePer10USD":134383.1797692675},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.25,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":4.75,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.9992812499999999,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":1500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.9892884374999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":1500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.5,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":25,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-5,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"mild-delayed-access-downside","label":"mild delayed access downside","costUSD":10000,"allPopulationQalys":-0.00481091901013256,"editionQalys":-0.00481091901013256,"parameters":{"id":"mild-delayed-access-downside","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":5000,"funding":0.2,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0,"du":0.015,"T":1,"mortality":0.01,"clinicalAdditionality":0.2,"h":0.015,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":100,"nonbuyerLostPay":300,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.05,"earningsGain":500,"incomeYears":2,"incomeIndependent":0,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"mild-delayed-access-downside","nominalPatientEquivalents":2,"uncappedAddedPatientEquivalents":0.4,"additionalPatientEquivalents":0.4,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":0.4,"grossQalyPerNonbuyer":0.014311327584228465,"netQalyPerNonbuyer":-0.0120272975253314,"healthQalysUSA":-0.00481091901013256,"directRecipientNetCashUSA":-168,"functionalRecoveryGrossCashUSA":3.940200000000001,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":-20,"directRecipientEquivalentUSA":-0.0027990243116730287,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":-0.0001654533775220093,"resourceEquivalentUSA":-0.002964477689195038,"combinedEquivalentUSA":-0.007775396699327598,"grossInstitutionalEnvelopeUSD":12080,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.4,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-420,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.003960000000000001,"annualIncomeBeforeUSD":29580,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.003920400000000001,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":2,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"zero-funding","label":"zero funding","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"parameters":{"id":"zero-funding","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"zero-funding","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":0,"additionalPatientEquivalents":0,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":0,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0,"directRecipientNetCashUSA":0,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":0,"directRecipientEquivalentUSA":0,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":0,"resourceEquivalentUSA":0,"combinedEquivalentUSA":0,"grossInstitutionalEnvelopeUSD":10000,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[]},{"id":"zero-capacity","label":"zero capacity","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"parameters":{"id":"zero-capacity","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":0,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"zero-capacity","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":0,"capacityBinding":true,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":0,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0,"directRecipientNetCashUSA":0,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":0,"directRecipientEquivalentUSA":0,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":0,"resourceEquivalentUSA":0,"combinedEquivalentUSA":0,"grossInstitutionalEnvelopeUSD":10000,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[]},{"id":"zero-gift","label":"zero gift","costUSD":0,"allPopulationQalys":0,"editionQalys":0,"parameters":{"id":"zero-gift","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":0,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"zero-gift","nominalPatientEquivalents":0,"uncappedAddedPatientEquivalents":0,"additionalPatientEquivalents":0,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":0,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0,"directRecipientNetCashUSA":0,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":0,"directRecipientEquivalentUSA":0,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":0,"resourceEquivalentUSA":0,"combinedEquivalentUSA":0,"grossInstitutionalEnvelopeUSD":0,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[]},{"id":"clinical-null-with-treatment-harm","label":"clinical null with treatment harm","costUSD":10000,"allPopulationQalys":-0.014889563042177093,"editionQalys":-0.014889563042177093,"parameters":{"id":"clinical-null-with-treatment-harm","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"clinical-null-with-treatment-harm","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0,"netQalyPerNonbuyer":-0.009926375361451396,"healthQalysUSA":-0.014889563042177093,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":-0.018129012851902146,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"equivalent-benefit-elsewhere-harm","label":"equivalent benefit elsewhere harm","costUSD":10000,"allPopulationQalys":-0.014889563042177093,"editionQalys":-0.014889563042177093,"parameters":{"id":"equivalent-benefit-elsewhere-harm","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"equivalent-benefit-elsewhere-harm","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":-0.009926375361451396,"healthQalysUSA":-0.014889563042177093,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.004112262964715925,"combinedEquivalentUSA":-0.01900182600689302,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"all-purchased-equivalent-care","label":"all purchased equivalent care","costUSD":10000,"allPopulationQalys":0,"editionQalys":0,"parameters":{"id":"all-purchased-equivalent-care","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"all-purchased-equivalent-care","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":1.6666666666666667,"healthEligibleNonbuyers":0,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0,"directRecipientNetCashUSA":950,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":0.015569316462755308,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":0.014879927389746936,"combinedEquivalentUSA":0.014879927389746936,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":6720462.901512902,"combinedDonationPricePer10USD":6720462.901512902,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":12544864.082824087},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":1.6666666666666667,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-actual-purchase-savings","label":"no actual purchase savings","costUSD":10000,"allPopulationQalys":0.09355798051703448,"editionQalys":0.09355798051703448,"parameters":{"id":"no-actual-purchase-savings","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":0,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-actual-purchase-savings","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":1.6666666666666667,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.09355798051703448,"directRecipientNetCashUSA":-333.33333333333337,"functionalRecoveryGrossCashUSA":246.2625,"overlapRetainedFunctionalCashDiagnosticUSA":61.565625,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.00553311726442565,"functionalRecoveryIndependentEquivalentUSA":0.0009697923944343053,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.005252713942999717,"combinedEquivalentUSA":0.08830526657403477,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1068855.9056893345,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1132435.2881734455,"healthGrossResourcePricePer10USD":1995197.6906200913,"combinedGrossResourcePricePer10USD":2113879.204590432},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":1.6666666666666667,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.2475,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.245025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"one-year-relief","label":"one year relief","costUSD":10000,"allPopulationQalys":0.019457623159971224,"editionQalys":0.019457623159971224,"parameters":{"id":"one-year-relief","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":1,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"one-year-relief","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.038163540224609244,"netQalyPerNonbuyer":0.012971748773314149,"healthQalysUSA":0.019457623159971224,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.016218173350246175,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":5139373.867910179,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":6165922.501900136,"healthGrossResourcePricePer10USD":9593497.88676567,"combinedGrossResourcePricePer10USD":11509722.003546922},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"two-year-relief","label":"two year relief","costUSD":10000,"allPopulationQalys":0.05247093805329825,"editionQalys":0.05247093805329825,"parameters":{"id":"two-year-relief","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":2,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"two-year-relief","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.07484500121719484,"netQalyPerNonbuyer":0.0349806253688655,"healthQalysUSA":0.05247093805329825,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.0492314882435732,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1905816.8904551181,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":2031220.3341334953,"healthGrossResourcePricePer10USD":3557524.8621828877,"combinedGrossResourcePricePer10USD":3791611.290382525},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"five-year-relief","label":"five year relief","costUSD":10000,"allPopulationQalys":0.14401568286610691,"editionQalys":0.14401568286610691,"parameters":{"id":"five-year-relief","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":5,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"five-year-relief","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.1765613843425378,"netQalyPerNonbuyer":0.09601045524407127,"healthQalysUSA":0.14401568286610691,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.14077623305638187,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":694368.8215746002,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":710347.1788448076,"healthGrossResourcePricePer10USD":1296155.1336059205,"combinedGrossResourcePricePer10USD":1325981.4005103076},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"ten-year-relief","label":"ten year relief","costUSD":10000,"allPopulationQalys":0.27437079999139874,"editionQalys":0.27437079999139874,"parameters":{"id":"ten-year-relief","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":10,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"ten-year-relief","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.3214004033706398,"netQalyPerNonbuyer":0.18291386666093248,"healthQalysUSA":0.27437079999139874,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.27113135018167367,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":364470.271629251,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":368824.92538393004,"healthGrossResourcePricePer10USD":680344.5070412686,"combinedGrossResourcePricePer10USD":688473.1940500028},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"higher-treatment-harm","label":"higher treatment harm","costUSD":10000,"allPopulationQalys":0.024643930296622655,"editionQalys":0.024643930296622655,"parameters":{"id":"higher-treatment-harm","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.05,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"higher-treatment-harm","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.016429286864415103,"healthQalysUSA":0.024643930296622655,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.021404480486897602,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":4057794.304575864,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":4671919.043361662,"healthGrossResourcePricePer10USD":7574549.368541614,"combinedGrossResourcePricePer10USD":8720915.547608435},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"negative-functional-cash","label":"negative functional cash","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"negative-functional-cash","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":-500,"incomeYears":2,"incomeIndependent":1,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"negative-functional-cash","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":-221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":-221.63624999999996,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":-0.0035501350600742306,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.007662398024790157,"combinedEquivalentUSA":0.07653978444054088,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1306510.0814032725,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2438818.818619442},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-independent-earnings","label":"no independent earnings","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"no-independent-earnings","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-independent-earnings","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.004112262964715925,"combinedEquivalentUSA":0.08008991950061511,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1248596.5852323272,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2330713.6257670107},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"full-independent-earnings","label":"full independent earnings","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"full-independent-earnings","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":1,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"full-independent-earnings","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":221.63624999999996,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0034912526199634988,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.0006210103447524269,"combinedEquivalentUSA":0.08358117212057861,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1196441.7040686475,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2233357.847594809},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-recipient-burden","label":"no recipient burden","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"no-recipient-burden","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":0,"nonbuyerLostPay":0,"nonbuyerMedication":0,"buyerIncrementalBurden":0,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-recipient-burden","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":100.00000000000001,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":0.0016380692640400266,"functionalRecoveryIndependentEquivalentUSA":0.0008698609860874702,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":0.001818541177119125,"combinedEquivalentUSA":0.08602072364245017,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":54989131.54026944,"combinedDonationPricePer10USD":1162510.5644967072,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2170019.7203938537},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":600,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"cash-positive-purchaser-heavy","label":"cash positive purchaser heavy","costUSD":10000,"allPopulationQalys":0.06549058636192413,"editionQalys":0.06549058636192413,"parameters":{"id":"cash-positive-purchaser-heavy","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.3,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":1500,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":50,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"cash-positive-purchaser-heavy","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.5,"healthEligibleNonbuyers":1.1666666666666667,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.06549058636192413,"directRecipientNetCashUSA":618.3333333333334,"functionalRecoveryGrossCashUSA":172.38375000000002,"overlapRetainedFunctionalCashDiagnosticUSA":43.095937500000005,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":0.009937929611406637,"functionalRecoveryIndependentEquivalentUSA":0.0006777028023111438,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":0.009926243340709408,"combinedEquivalentUSA":0.07541682970263354,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1526937.0081276207,"resourceDonationPricePer10USD":10074304.705978848,"combinedDonationPricePer10USD":1325963.984355975,"healthGrossResourcePricePer10USD":2850282.415171559,"combinedGrossResourcePricePer10USD":2475132.77079782},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":1470,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.1666666666666667,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-100,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.17325000000000002,"annualIncomeBeforeUSD":29900,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.17151750000000002,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"volunteer-paid-work-displacement-stress","label":"volunteer paid work displacement stress","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"volunteer-paid-work-displacement-stress","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":200,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"volunteer-paid-work-displacement-stress","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-1666.6666666666667,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.013809661356801391,"resourceEquivalentUSA":-0.01635972209351807,"combinedEquivalentUSA":0.06784246037181296,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1474003.1456988223,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":2751472.538637802},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"independent-harm-no-activity","label":"independent harm no activity","costUSD":10000,"allPopulationQalys":-0.01,"editionQalys":-0.01,"parameters":{"id":"independent-harm-no-activity","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0.01,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"independent-harm-no-activity","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":0,"additionalPatientEquivalents":0,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0,"healthEligibleNonbuyers":0,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":-0.01,"directRecipientNetCashUSA":0,"functionalRecoveryGrossCashUSA":0,"overlapRetainedFunctionalCashDiagnosticUSA":0,"volunteerNetCashUSA":0,"directRecipientEquivalentUSA":0,"functionalRecoveryIndependentEquivalentUSA":0,"volunteerEquivalentUSA":0,"resourceEquivalentUSA":0,"combinedEquivalentUSA":-0.01,"grossInstitutionalEnvelopeUSD":10000,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[]},{"id":"survival-.03","label":"survival .03","costUSD":10000,"allPopulationQalys":0.08030338533289808,"editionQalys":0.08030338533289808,"parameters":{"id":"survival-.03","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.03,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"survival-.03","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.10576994263897242,"netQalyPerNonbuyer":0.05353559022193205,"healthQalysUSA":0.08030338533289808,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":214.97624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":53.74406249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.00084674207058657,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.0032655208941293557,"combinedEquivalentUSA":0.07703786443876871,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1245277.5133383172,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1298062.9814768822,"healthGrossResourcePricePer10USD":2324518.0248981924,"combinedGrossResourcePricePer10USD":2423050.8987568473},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.21824999999999997,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.21170249999999996,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"discount-.05","label":"discount .05","costUSD":10000,"allPopulationQalys":0.08013716762997505,"editionQalys":0.08013716762997505,"parameters":{"id":"discount-.05","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.05,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"discount-.05","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.10550590649035685,"netQalyPerNonbuyer":0.05342477841998337,"healthQalysUSA":0.08013716762997505,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034064567571523187,"functionalRecoveryIndependentEquivalentUSA":0.0008441541421418289,"volunteerEquivalentUSA":-0.0006860825552894731,"resourceEquivalentUSA":-0.003248385170299963,"combinedEquivalentUSA":0.07688878245967509,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1247860.424288259,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1300579.8349381557,"healthGrossResourcePricePer10USD":2329339.458671417,"combinedGrossResourcePricePer10USD":2427749.025217891},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.05,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.05,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.05,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.05,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.05,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"domestic-share-.99","label":"domestic share .99","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08336016064067772,"parameters":{"id":"domestic-share-.99","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":0.99,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"domestic-share-.99","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08336016064067772,"directRecipientNetCashUSA":-202.95,"functionalRecoveryGrossCashUSA":219.41988749999996,"overlapRetainedFunctionalCashDiagnosticUSA":54.85497187499999,"volunteerNetCashUSA":-82.5,"directRecipientEquivalentUSA":-0.0033886451527904786,"functionalRecoveryIndependentEquivalentUSA":0.0008640850234409659,"volunteerEquivalentUSA":-0.0006824951822782883,"resourceEquivalentUSA":-0.003207055311627801,"combinedEquivalentUSA":0.08015310532904991,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1199613.811099141,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1247612.2988557122,"healthGrossResourcePricePer10USD":2239279.11405173,"combinedGrossResourcePricePer10USD":2328876.2911973298},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":0.99,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":0.99,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.99,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":0.99,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":0.99,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"lower-cash-cost","label":"lower cash cost","costUSD":10000,"allPopulationQalys":0.12630327369799654,"editionQalys":0.12630327369799654,"parameters":{"id":"lower-cash-cost","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":2000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"lower-cash-cost","nominalPatientEquivalents":5,"uncappedAddedPatientEquivalents":2.5,"additionalPatientEquivalents":2.5,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.25,"healthEligibleNonbuyers":2.25,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.12630327369799654,"directRecipientNetCashUSA":-307.5,"functionalRecoveryGrossCashUSA":332.4543749999999,"overlapRetainedFunctionalCashDiagnosticUSA":83.11359374999998,"volunteerNetCashUSA":-125,"directRecipientEquivalentUSA":-0.005134310837561332,"functionalRecoveryIndependentEquivalentUSA":0.0013092197324863118,"volunteerEquivalentUSA":-0.001034083609512558,"resourceEquivalentUSA":-0.004859174714587579,"combinedEquivalentUSA":0.12144409898340897,"grossInstitutionalEnvelopeUSD":23000,"healthDonationPricePer10USD":791745.115325433,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":823424.11724477,"healthGrossResourcePricePer10USD":1821013.7652484959,"combinedGrossResourcePricePer10USD":1893875.469662971},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.25,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":2.25,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.33412499999999995,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.33078374999999993,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":12.5,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"higher-cash-cost","label":"higher cash cost","costUSD":10000,"allPopulationQalys":0.05613478831022069,"editionQalys":0.05613478831022069,"parameters":{"id":"higher-cash-cost","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":4500,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"higher-cash-cost","nominalPatientEquivalents":2.2222222222222223,"uncappedAddedPatientEquivalents":1.1111111111111112,"additionalPatientEquivalents":1.1111111111111112,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.11111111111111112,"healthEligibleNonbuyers":1,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.05613478831022069,"directRecipientNetCashUSA":-136.66666666666666,"functionalRecoveryGrossCashUSA":147.7575,"overlapRetainedFunctionalCashDiagnosticUSA":36.939375,"volunteerNetCashUSA":-55.55555555555556,"directRecipientEquivalentUSA":-0.002281915927805036,"functionalRecoveryIndependentEquivalentUSA":0.0005818754366605833,"volunteerEquivalentUSA":-0.0004595927153389146,"resourceEquivalentUSA":-0.0021596332064833675,"combinedEquivalentUSA":0.05397515510373732,"grossInstitutionalEnvelopeUSD":15777.777777777777,"healthDonationPricePer10USD":1781426.5094822242,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1852704.2638007326,"healthGrossResourcePricePer10USD":2810695.159405287,"combinedGrossResourcePricePer10USD":2923155.6162189334},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.11111111111111112,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.1485,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.14701499999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":5.555555555555555,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"no-donated-resource-opportunity-cost","label":"no donated resource opportunity cost","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"no-donated-resource-opportunity-cost","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":0,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"no-donated-resource-opportunity-cost","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.08096273265560598,"grossInstitutionalEnvelopeUSD":10333.333333333334,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1235136.175867155,"healthGrossResourcePricePer10USD":1227204.9287544212,"combinedGrossResourcePricePer10USD":1276307.3817293935},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"higher-donated-resource-cost","label":"higher donated resource cost","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"higher-donated-resource-cost","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":10000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"higher-donated-resource-cost","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.08096273265560598,"grossInstitutionalEnvelopeUSD":27000,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1235136.175867155,"healthGrossResourcePricePer10USD":3206567.717068003,"combinedGrossResourcePricePer10USD":3334867.6748413183},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"income-unknown","label":"income unknown","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"income-unknown","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"unknown","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":null,"recipientIncome":null,"nonbuyerTravel":null,"nonbuyerLostPay":null,"nonbuyerMedication":null,"buyerIncrementalBurden":null,"recoveryShare":null,"earningsGain":null,"incomeYears":null,"incomeIndependent":null,"volunteersPerCase":null,"volunteerCash":null,"volunteerIncome":null,"volunteerIndependent":null,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"income-unknown","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":null,"functionalRecoveryGrossCashUSA":null,"overlapRetainedFunctionalCashDiagnosticUSA":null,"volunteerNetCashUSA":null,"directRecipientEquivalentUSA":null,"functionalRecoveryIndependentEquivalentUSA":null,"volunteerEquivalentUSA":null,"resourceEquivalentUSA":null,"combinedEquivalentUSA":null,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":2216886.322911212,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":true,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing."},{"id":"clinical-unknown","label":"clinical unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"parameters":{"id":"clinical-unknown","activityStatus":"judgment","healthStatus":"unknown","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":null,"T":null,"mortality":null,"clinicalAdditionality":null,"h":null,"donorHarm":null,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"clinical-unknown","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":null,"netQalyPerNonbuyer":null,"healthQalysUSA":null,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":null,"overlapRetainedFunctionalCashDiagnosticUSA":null,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":null,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":null,"combinedEquivalentUSA":null,"grossInstitutionalEnvelopeUSD":18666.666666666668,"healthDonationPricePer10USD":null,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":true,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing."},{"id":"institutional-resource-unknown","label":"institutional resource unknown","costUSD":10000,"allPopulationQalys":0.08420218246533104,"editionQalys":0.08420218246533104,"parameters":{"id":"institutional-resource-unknown","activityStatus":"judgment","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"unknown","G":10000,"cashCase":3000,"funding":0.5,"capacity":5,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":null,"complicationResourcePerAddedCase":null},"nativeOutputs":{"id":"institutional-resource-unknown","nominalPatientEquivalents":3.3333333333333335,"uncappedAddedPatientEquivalents":1.6666666666666667,"additionalPatientEquivalents":1.6666666666666667,"capacityBinding":false,"buyersWithEquivalentAlternativeCare":0.16666666666666669,"healthEligibleNonbuyers":1.5,"grossQalyPerNonbuyer":0.11010193945278682,"netQalyPerNonbuyer":0.05613478831022069,"healthQalysUSA":0.08420218246533104,"directRecipientNetCashUSA":-205,"functionalRecoveryGrossCashUSA":221.63624999999996,"overlapRetainedFunctionalCashDiagnosticUSA":55.40906249999999,"volunteerNetCashUSA":-83.33333333333334,"directRecipientEquivalentUSA":-0.0034228738917075536,"functionalRecoveryIndependentEquivalentUSA":0.0008728131549908747,"volunteerEquivalentUSA":-0.000689389073008372,"resourceEquivalentUSA":-0.003239449809725051,"combinedEquivalentUSA":0.08096273265560598,"grossInstitutionalEnvelopeUSD":null,"healthDonationPricePer10USD":1187617.6729881493,"resourceDonationPricePer10USD":null,"combinedDonationPricePer10USD":1235136.175867155,"healthGrossResourcePricePer10USD":null,"combinedGrossResourcePricePer10USD":null},"incomeUnknown":false,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing.","incomePathways":[{"people":0.16666666666666669,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":570,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged otherwise-purchasing matching care; no additional clinical benefit or matching treatment burden.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":1.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged incremental travel, actual unpaid recovery work and medication after support; full burden retained.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22274999999999998,"annualIncomeBeforeUSD":29800,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":1.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":0.22052249999999998,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"causalShare":1,"editionShare":1,"independentShare":0.25,"delayYears":2.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged common-alive functional recovery, yearly survival, signed net disposable earnings and independent overlap share.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."},{"people":8.333333333333334,"annualIncomeBeforeUSD":60000,"annualIncomeGainUSD":-10,"years":1,"causalShare":1,"editionShare":1,"independentShare":1,"delayYears":0.25,"discountRate":0.03,"sourceIds":["sos-faq","sos-direct-account","sos-income-method"],"rationale":"Judged actual volunteer unreimbursed cash, not donated-time shadow cost.","counterfactual":"Actual incremental disposable resources versus without-gift care; no billed retail savings, leisure wages or survivor baseline earnings. First-year wage increment above after-burden income; annual earnings at survival-adjusted year-end."}]},{"id":"whole-route-unknown","label":"whole route unknown","costUSD":10000,"allPopulationQalys":null,"editionQalys":null,"parameters":{"id":"whole-route-unknown","activityStatus":"unknown","healthStatus":"judgment","resourceStatus":"judgment","institutionalStatus":"judgment","G":10000,"cashCase":null,"funding":null,"capacity":null,"g":1,"delay":0.25,"discount":0.03,"purchaseShare":0.1,"du":0.04,"T":3,"mortality":0.01,"clinicalAdditionality":0.6,"h":0.01,"donorHarm":0,"purchaseCash":600,"recipientIncome":30000,"nonbuyerTravel":30,"nonbuyerLostPay":150,"nonbuyerMedication":20,"buyerIncrementalBurden":30,"recoveryShare":0.25,"earningsGain":500,"incomeYears":2,"incomeIndependent":0.25,"volunteersPerCase":5,"volunteerCash":10,"volunteerIncome":60000,"volunteerIndependent":1,"donatedResourcePerAddedCase":5000,"complicationResourcePerAddedCase":200},"nativeOutputs":{"id":"whole-route-unknown","status":"unknown-activity","healthQalysUSA":null,"resourceEquivalentUSA":null,"combinedEquivalentUSA":null,"healthDonationPricePer10USD":null,"combinedDonationPricePer10USD":null,"grossInstitutionalEnvelopeUSD":null},"incomeUnknown":true,"assumptions":"Explicit judged parameters and typed component status below; purchasers have matching clinical care in both worlds, other care discount conditional on nonbuyers; earnings include yearly survival and year-end timing."},{"id":"historical-beta-central","label":"Historical USA clinical-only estimate","costUSD":10000,"allPopulationQalys":0.24680642920507342,"editionQalys":0.24680642920507342,"assumptions":"Preserved original clinical model; not current result. G=10000, c=3000, b=0.6, s=0.6, Δu=0.05, T=5, m=0.01, h=0.01, g=1. Gross QALY=0.22233869100422787; net per added patient-treatment equivalent=0.12340321460253671; additional equivalents=2. Full harm retained; judgment stress, not an empirical bound."}],"sensitivity":["Current donor combined$1,235,136 versus historic clinical$405,176; donor clinical$1,187,618. Changed priors are not observed effects.","Restored utility/funding/duration/purchaser/timing assumptions and zero/negative income are separate cases. Finite utility horizon and delayed recovery income remain judgments.","Institutional companion$2,305,588 is gross, not net societal spending. Household cash and donated opportunity costs have separate ledgers.","Unknown clinical propagates to recovery earnings; known direct cash stays inspectable. Zero gifts/capacity/funding preserve genuine zeros, independent harms remain."],"missingInputs":["Dated 2024–2026 completed cases and surgical patients by procedure, plus reconciliation of changing patient counts with stale 2023 narrative dates.","Baseline utility/severity, follow-up utility and complications by procedure, and evidence for duration of additional relief.","Next unrestricted gift's funded case queue, cash bottleneck, clinician/facility slots, current budget and reserve deployment policy.","Alternative public/charitable/private care and waiting time for eligible patients without this service.","Actual donated labor/facility opportunity costs, downstream complication costs and patient travel/time costs.","Residence by patient, particularly exceptional out-of-area admissions.","Actual otherwise-paid treatment, net recipient and volunteer cash, earnings/benefit offsets and independent health-income overlap. Mathematical capacity bounds are not delivery offers."],"priceScope":"Working judgment estimate of incremental USA surgical health from an ordinary unrestricted gift, charging all recipient support costs. It excludes unquantified assessment/referral benefits and unpriced external resources; it is neither a measured whole-portfolio return nor a full societal resource-cost estimate."},"sources":[{"id":"sos-about","title":"About Surgery on Sunday","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/about-us/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary indexed content; Undated/mismatched claim not current fullcostquote"},{"id":"sos-types","title":"Types of surgeries","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/types-surgeries/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary full page; Broad menu not measured mix; inpatient/cosmetic/dental exclusions"},{"id":"sos-faq","title":"Frequently asked questions","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/frequently-asked-questions/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary full page; "},{"id":"sos-donate","title":"Donate","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/donate/","published":null,"retrieved":"2026-09-14"},{"id":"sos-partner","title":"Supported by the LMS Foundation: Surgery on Sunday","publisher":"Lexington Medical Society","url":"https://www.lexingtondoctors.org/2025/12/04/supported-by-the-lms-foundation-surgery-on-sunday-2/","published":"2025-12-04","retrieved":"2026-10-02","dateNote":"fresh primary partner account containing director/founder interviews; No matched current full-expense denominator"},{"id":"sos-fy23","title":"Original Form 990, July 2022–June 2023","publisher":"Surgery on Sunday / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202303499349300825/IRS990","published":null,"retrieved":"2026-10-02","dateNote":"fresh original rendering; checkedCash; no audit; "},{"id":"sos-transition","title":"Original Form 990, July–December 2023","publisher":"Surgery on Sunday / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202423189349301977/IRS990","published":null,"retrieved":"2026-10-02","dateNote":"fresh original rendering; checkedCash; no audit; "},{"id":"sos-2024","title":"Original Form 990, calendar 2024","publisher":"Surgery on Sunday / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202543189349301704/IRS990","published":null,"retrieved":"2026-10-02","dateNote":"fresh original rendering via direct fetch; checkedCash checkbox; no independent audit; Stale date excludes matched2024denominator; field0volunteers not credible absence"},{"id":"cataract-rct","title":"First-eye cataract surgery economic evaluation alongside randomized trial","publisher":"Sach et al. / British Journal of Ophthalmology","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC2095519/","published":null,"retrieved":"2026-10-02","dateNote":"Directpagecaptcha; fresh original indexed study text verified; TrialNETQALY; elderlywomen earlier-versus-waiting; no freshly accessed fulltext"},{"id":"hernia-rct","title":"Tension-free repair versus watchful waiting economic evaluation","publisher":"Stroupe et al. / Journal of the American College of Surgeons","url":"https://pubmed.ncbi.nlm.nih.gov/17000388/","published":"2006-08-24","retrieved":"2026-10-02","dateNote":"Fresh original indexed abstract afterdirectpage empty; Minimally symptomaticmen; trialNETQALY"},{"id":"cgall","title":"C-GALL randomized trial of conservative management versus cholecystectomy","publisher":"Ahmed et al. / BMJ","url":"https://www.bmj.com/content/383/bmj-2023-075383","published":"2023-12-06","retrieved":"2026-09-14"},{"id":"sos-fy22","title":"Original Form 990, July 2021–June 2022","publisher":"Surgery on Sunday / IRS via ProPublica","url":"https://projects.propublica.org/nonprofits/full_text/202340389349300129/IRS990","published":null,"retrieved":"2026-10-02","dateNote":"fresh original rendering; matchedyear narrative; no audit; "},{"id":"sos-giving-form","title":"General giving form identifying Lexington Surgery on Sunday","publisher":"Surgery on Sunday / Charityproud","url":"https://surgeryonsunday.charityproud.org/Donate","published":null,"retrieved":"2026-09-14"},{"id":"sos-volunteer-call","title":"Surgery on Sunday needs volunteers","publisher":"Andrew Moore / Lexington Medical Society","url":"https://www.lexingtondoctors.org/2023/06/14/surgery-on-sunday-needs-volunteers/","published":"2023-06-14","retrieved":"2026-09-14"},{"id":"sos-direct-account","title":"The Power of Teamwork: Nonprofit Changes Lives Through Free Surgery Model","publisher":"Health Progress / Catholic Health Association","url":"https://www.chausa.org/news-and-publications/publications/health-progress/archives/fall-2022/the-power-of-teamwork-nonprofit-changes-lives-through-free-surgery-model","published":null,"retrieved":"2026-10-02","dateNote":"fresh direct-interview original partner magazine content; No causal employment/cash cohort; historical costs"},{"id":"sos-volunteer-faq","title":"Volunteer FAQ: reported malpractice arrangement","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/volunteer-faq/","published":null,"retrieved":"2026-09-14"},{"id":"sos-physicians","title":"Physician volunteers: preoperative and postoperative care","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/physician-volunteers/","published":null,"retrieved":"2026-09-14"},{"id":"sos-dates","title":"Surgery dates: dated 2024 schedule","publisher":"Surgery on Sunday","url":"https://surgeryonsunday.org/surgery-dates/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary full page; "},{"id":"cgall24","title":"C-GALL within-trial economic analysis, 24 months","publisher":"Ahmed et al. / NIHR Health Technology Assessment","url":"https://www.ncbi.nlm.nih.gov/books/NBK604689/","published":null,"retrieved":"2026-10-02","dateNote":"Directcaptcha; fresh original indexed economic chapter verified; Nullcompatible; trialNETQALY not untreatedgross gain"},{"id":"nattina-economic","title":"NATTINA economic evaluation, Table 24","publisher":"Wilson et al. / NIHR Health Technology Assessment","url":"https://www.ncbi.nlm.nih.gov/books/NBK599279/","published":null,"retrieved":"2026-10-02","dateNote":"Fresh original economic chapter; Not direct USdisposablecash; no imported earnings coefficient"},{"id":"nattina-safety","title":"NATTINA trial report and safety summary","publisher":"Wilson et al. / NIHR Health Technology Assessment","url":"https://www.ncbi.nlm.nih.gov/books/NBK599275/","published":null,"retrieved":"2026-09-14"},{"id":"sos-partner-2026","title":"May 2026 foundation fundraising notice naming supported services","publisher":"Lexington Medical Society","url":"https://www.lexingtondoctors.org/event/36th-annual-lexington-medical-society-golf-tournament-may-20th-2026/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary partner event indexed content; Continuingnamedrecipient; not measured grantamount or completedcases"},{"id":"sos-general-volunteers","title":"General volunteer capacity notice","publisher":"Original organization, IRS record or primary research publication","url":"https://surgeryonsunday.org/general-volunteers/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary indexed content"},{"id":"sos-clinical-volunteers","title":"Clinical volunteer onboarding","publisher":"Original organization, IRS record or primary research publication","url":"https://surgeryonsunday.org/clinical-volunteers/","published":null,"retrieved":"2026-10-02","dateNote":"fresh primary full page"},{"id":"sos-filing-index","title":"Original IRS filing index","publisher":"Original organization, IRS record or primary research publication","url":"https://projects.propublica.org/nonprofits/organizations/203187452","published":null,"retrieved":"2026-10-02","dateNote":"fresh original IRS filing index; latest calendar2024; no2025 listed"},{"id":"sos-cgall-economic-paper","title":"Original C-GALL economic analysis","publisher":"Original organization, IRS record or primary research publication","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC11744463/","published":null,"retrieved":"2026-10-02","dateNote":"Fresh original indexed economic paper"},{"id":"sos-nattina-table24","title":"NATTINA adjusted QALY comparison, Table24","publisher":"Original organization, IRS record or primary research publication","url":"https://www.ncbi.nlm.nih.gov/books/NBK599279/table/table24/?report=objectonly","published":null,"retrieved":"2026-10-02","dateNote":"Fresh directlyopened original table24"},{"id":"sos-income-method","title":"Health and income cost-effectiveness reference","publisher":"Coefficient Giving","url":"https://coefficientgiving.org/research/cost-effectiveness/","published":null,"retrieved":"2026-09-30","dateNote":"Inherited verified reference crosswalk, not a new source retrieval in this recalibration."}]}