{
  "date": "2026-10-24",
  "status": "Unscored donor-funded ownership proposal and Medicare+ budget sensitivities",
  "author_assumptions": {
    "award_funding": "Private donations; no assumed public top-up",
    "donor_admin_deduction": 0,
    "irs_operations": "Absorbed in existing IRS budget, unverified",
    "fund_waiver": "Proposed, not contracted",
    "return_guarantee": false,
    "award_frequency": "Repeatable; annual/four-year examples, not selected rule",
    "liquidation_charge": "10% illustration, not adopted fee or tax basis",
    "public_transition": "Protected Social Security and health transition unpriced"
  },
  "donor_scenarios": [
    {
      "donations_received": 1000000000.0,
      "award_size": 5000,
      "awards_funded": 200000,
      "awards_transferred": 1000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 1000000000.0,
      "award_size": 10000,
      "awards_funded": 100000,
      "awards_transferred": 1000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 5000000000.0,
      "award_size": 5000,
      "awards_funded": 1000000,
      "awards_transferred": 5000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 5000000000.0,
      "award_size": 10000,
      "awards_funded": 500000,
      "awards_transferred": 5000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 10000000000.0,
      "award_size": 5000,
      "awards_funded": 2000000,
      "awards_transferred": 10000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 10000000000.0,
      "award_size": 10000,
      "awards_funded": 1000000,
      "awards_transferred": 10000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 50000000000.0,
      "award_size": 5000,
      "awards_funded": 10000000,
      "awards_transferred": 50000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 50000000000.0,
      "award_size": 10000,
      "awards_funded": 5000000,
      "awards_transferred": 50000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    }
  ],
  "irs_cost_sensitivities": [
    {
      "donations_received": 1000000000.0,
      "award_size": 5000,
      "awards_funded": 200000,
      "awards_transferred": 1000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 0.0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 1000000000.0,
      "award_size": 5000,
      "awards_funded": 200000,
      "awards_transferred": 1000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 5000000.0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    },
    {
      "donations_received": 1000000000.0,
      "award_size": 5000,
      "awards_funded": 200000,
      "awards_transferred": 1000000000,
      "unallocated_donations": 0.0,
      "donor_administrative_deduction": 0,
      "assumed_irs_operating_cost": 10000000.0,
      "incremental_public_cost_if_absorbed": 0,
      "budget_absorption_assumption_verified": false,
      "confirmed_donations_to_this_program": null,
      "funding_rule": "No public award top-up assumed; only received donations fund awards."
    }
  ],
  "growth": [
    {
      "years": 10,
      "award": 5000,
      "return": -0.02,
      "closing": 45731.79827811329
    },
    {
      "years": 10,
      "award": 5000,
      "return": 0,
      "closing": 50000.0
    },
    {
      "years": 10,
      "award": 5000,
      "return": 0.03,
      "closing": 57319.39655735365
    },
    {
      "years": 10,
      "award": 5000,
      "return": 0.05,
      "closing": 62889.46267774414
    },
    {
      "years": 10,
      "award": 5000,
      "return": 0.07,
      "closing": 69082.23980639753
    },
    {
      "years": 10,
      "award": 10000,
      "return": -0.02,
      "closing": 91463.59655622658
    },
    {
      "years": 10,
      "award": 10000,
      "return": 0,
      "closing": 100000.0
    },
    {
      "years": 10,
      "award": 10000,
      "return": 0.03,
      "closing": 114638.7931147073
    },
    {
      "years": 10,
      "award": 10000,
      "return": 0.05,
      "closing": 125778.92535548827
    },
    {
      "years": 10,
      "award": 10000,
      "return": 0.07,
      "closing": 138164.47961279505
    },
    {
      "years": 20,
      "award": 5000,
      "return": -0.02,
      "closing": 83098.00706122641
    },
    {
      "years": 20,
      "award": 5000,
      "return": 0,
      "closing": 100000.0
    },
    {
      "years": 20,
      "award": 5000,
      "return": 0.03,
      "closing": 134351.87244490228
    },
    {
      "years": 20,
      "award": 5000,
      "return": 0.05,
      "closing": 165329.77051444203
    },
    {
      "years": 20,
      "award": 5000,
      "return": 0.07,
      "closing": 204977.4616061557
    },
    {
      "years": 20,
      "award": 10000,
      "return": -0.02,
      "closing": 166196.01412245282
    },
    {
      "years": 20,
      "award": 10000,
      "return": 0,
      "closing": 200000.0
    },
    {
      "years": 20,
      "award": 10000,
      "return": 0.03,
      "closing": 268703.74488980457
    },
    {
      "years": 20,
      "award": 10000,
      "return": 0.05,
      "closing": 330659.54102888406
    },
    {
      "years": 20,
      "award": 10000,
      "return": 0.07,
      "closing": 409954.9232123114
    },
    {
      "years": 30,
      "award": 5000,
      "return": -0.02,
      "closing": 113628.92015439074
    },
    {
      "years": 30,
      "award": 5000,
      "return": 0,
      "closing": 150000.0
    },
    {
      "years": 30,
      "award": 5000,
      "return": 0.03,
      "closing": 237877.07853161002
    },
    {
      "years": 30,
      "award": 5000,
      "return": 0.05,
      "closing": 332194.2375150662
    },
    {
      "years": 30,
      "award": 5000,
      "return": 0.07,
      "closing": 472303.93161871645
    },
    {
      "years": 30,
      "award": 10000,
      "return": -0.02,
      "closing": 227257.84030878148
    },
    {
      "years": 30,
      "award": 10000,
      "return": 0,
      "closing": 300000.0
    },
    {
      "years": 30,
      "award": 10000,
      "return": 0.03,
      "closing": 475754.15706322005
    },
    {
      "years": 30,
      "award": 10000,
      "return": 0.05,
      "closing": 664388.4750301325
    },
    {
      "years": 30,
      "award": 10000,
      "return": 0.07,
      "closing": 944607.8632374329
    }
  ],
  "frequency_comparison": [
    {
      "frequency": 1,
      "years": 30,
      "award": 5000,
      "awards_received": 30,
      "total_awards": 150000.0,
      "closing": 332194.2375150662,
      "closing_real": 332194.2375150662,
      "withdrawal_charge_receipts": 0.0,
      "net_withdrawals": 0.0
    },
    {
      "frequency": 4,
      "years": 30,
      "award": 5000,
      "awards_received": 7,
      "total_awards": 35000.0,
      "closing": 74694.87254199498,
      "closing_real": 74694.87254199498,
      "withdrawal_charge_receipts": 0.0,
      "net_withdrawals": 0.0
    }
  ],
  "early_withdrawal": {
    "years": 30,
    "award": 5000,
    "frequency": 1,
    "awards_received": 30,
    "total_awards": 150000.0,
    "closing": 305661.260463622,
    "closing_real": 305661.260463622,
    "withdrawal_charge_receipts": 1000.0,
    "net_withdrawals": 9000.0
  },
  "health": [
    {
      "population": 350000000.0,
      "assumed_care_per_person": 3000,
      "assumed_admin_per_person": 0,
      "target_year": 2036,
      "assumed_annual_budget_indexation": 0,
      "baseline_2019": 1412900000000.0,
      "target_budget": 1271610000000.0,
      "max_all_in_cost_per_person": 3633.1714285714284,
      "assumed_care_cost": 1050000000000.0,
      "assumed_admin_cost": 0.0,
      "cost_before_savings": 1050000000000.0,
      "extra_funding_or_net_savings_needed": 0,
      "surplus_under_assumptions": 221610000000.0,
      "coverage_package_cost_estimate": null,
      "savings_from_competition_or_audits": null
    },
    {
      "population": 350000000.0,
      "assumed_care_per_person": 4000,
      "assumed_admin_per_person": 0,
      "target_year": 2036,
      "assumed_annual_budget_indexation": 0,
      "baseline_2019": 1412900000000.0,
      "target_budget": 1271610000000.0,
      "max_all_in_cost_per_person": 3633.1714285714284,
      "assumed_care_cost": 1400000000000.0,
      "assumed_admin_cost": 0.0,
      "cost_before_savings": 1400000000000.0,
      "extra_funding_or_net_savings_needed": 128390000000.0,
      "surplus_under_assumptions": 0,
      "coverage_package_cost_estimate": null,
      "savings_from_competition_or_audits": null
    },
    {
      "population": 350000000.0,
      "assumed_care_per_person": 8000,
      "assumed_admin_per_person": 0,
      "target_year": 2036,
      "assumed_annual_budget_indexation": 0,
      "baseline_2019": 1412900000000.0,
      "target_budget": 1271610000000.0,
      "max_all_in_cost_per_person": 3633.1714285714284,
      "assumed_care_cost": 2800000000000.0,
      "assumed_admin_cost": 0.0,
      "cost_before_savings": 2800000000000.0,
      "extra_funding_or_net_savings_needed": 1528390000000.0,
      "surplus_under_assumptions": 0,
      "coverage_package_cost_estimate": null,
      "savings_from_competition_or_audits": null
    },
    {
      "population": 350000000.0,
      "assumed_care_per_person": 12000,
      "assumed_admin_per_person": 0,
      "target_year": 2036,
      "assumed_annual_budget_indexation": 0,
      "baseline_2019": 1412900000000.0,
      "target_budget": 1271610000000.0,
      "max_all_in_cost_per_person": 3633.1714285714284,
      "assumed_care_cost": 4200000000000.0,
      "assumed_admin_cost": 0.0,
      "cost_before_savings": 4200000000000.0,
      "extra_funding_or_net_savings_needed": 2928390000000.0,
      "surplus_under_assumptions": 0,
      "coverage_package_cost_estimate": null,
      "savings_from_competition_or_audits": null
    }
  ],
  "health_budget_indexation": {
    "population": 350000000.0,
    "assumed_care_per_person": 0,
    "assumed_admin_per_person": 0,
    "target_year": 2036,
    "assumed_annual_budget_indexation": 0.03,
    "baseline_2019": 1412900000000.0,
    "target_budget": 2101777577673.0823,
    "max_all_in_cost_per_person": 6005.078793351664,
    "assumed_care_cost": 0.0,
    "assumed_admin_cost": 0.0,
    "cost_before_savings": 0.0,
    "extra_funding_or_net_savings_needed": 0,
    "surplus_under_assumptions": 2101777577673.0823,
    "coverage_package_cost_estimate": null,
    "savings_from_competition_or_audits": null
  },
  "mortgage": {
    "0.06": 2158.381890549925,
    "0.1": 3159.257652319677
  },
  "debt_required_primary_surplus": 3373886618742.0625
}