What Oregon's Universal Health Plan would actually do
A state board has spent three years designing one public health plan for everyone who lives in Oregon, paid for with taxes instead of premiums. Its report runs 77 pages. This page is the short version: what you would get, what you would pay, and what nobody has decided yet.
It is a proposal, not law. Nothing changes unless the Legislature acts, starting in 2027.
Updated November 12, 2026 · from the board's October 2026 draft report
The short version
Who is covered
Everyone who lives in Oregon
Once the plan is fully phased in. Coverage would not depend on your job, age or income. Medicare, VA and similar federal coverage would continue alongside it.
What you pay for care
No premiums
You would pay a tax based on income instead. The board's goal is no copays or deductibles either, but that part is not final.
What pays for it
New taxes
A household contribution on income above a set level, a tax on employers' payroll (the wages they pay) above $500,000, and smaller business taxes.
How much
Not decided
The board sent five tax models and did not recommend one. A middle-income household would pay under 1% to 2.5% of its income, or 8% to 10% counting the payroll tax on its wages.
Who comes out ahead
Depends on your situation
The board says most people would pay the same or less. In its examples, higher incomes pay more. Its appendix adds that in the models without a worker credit, most public employees and most single workers with job-based coverage would pay more too.
When
No date is set
A phased start could come one to two years after a law passes. Moving everyone at once, Medicare included, would more likely take ten years or more. The cost estimates use 2032.
Where it stands
2023 Senate Bill 1089 creates the Universal Health Plan Governance Board: nine volunteers appointed by the governor and confirmed by the Senate.
Oct 2026 The board takes up its draft report to the Legislature. It lays out the plan's design and five ways to fund it.
Dec 1, 2026The final report is due to the Legislature.
2027 Lawmakers decide whether to act, whether to do it in one bill or two, and whether to send any of it to voters. The board is asking for funding to keep working on the design through 2029.
After a law The board has not chosen how to start. Beginning with people the state can cover on its own, about half of Oregonians, could take one to two years. Adding the Oregon Health Plan and Marketplace would cover about 82% and could take two to five years. Medicare would come last and needs federal permission that does not exist today.
2032 The year the cost estimates use, chosen as the earliest the plan could be fully running. They assume it covers everyone by then, sooner than the report's own timeline for Medicare.
What the plan would cover
Benefits are modeled on the plan Oregon's public employees have today, with broader mental health coverage added.
Any qualified provider who takes the plan
No restrictive networks
No bills beyond what the plan pays
Whether doctors and hospitals would have to take the plan, or could choose, has not been decided.
Covered
Hospital and emergencyInpatient care, surgery and ambulance rides
Doctor visitsPrimary, specialty and preventive care, with screenings
Prescription drugsIncluding specialty medications
Mental healthSubstance use treatment and crisis services too
Dental and visionPart of the core plan, not an add-on
Maternity and familyNewborn, fertility and reproductive care
Tests and equipmentLabs, imaging, rehabilitation, medical equipment
End-of-life careHospice and palliative care
Limits worth knowing
Long-term careNot included, unless you already qualify for it through Medicaid.
Your first six months New enrollees get primary, behavioral health, emergency and medically necessary care right away. The full package, including planned (elective) outpatient procedures and fertility services, starts after six months of continuous coverage. The report does not say where dental, vision or prescriptions fall.
Care outside Oregon Covered, but may come with some copays or deductibles, especially for non-emergency care.
Copays The board is still weighing limited copays for some high-cost drugs and elective services.
If this is your coverage today
Kept; most would owe nothing
Oregon Health Plan
You would keep your coverage and every benefit Medicaid requires. The board says most people who qualify by income would have no health care costs under the plan.
You would be covered
No insurance
You would get the full plan. You would pay the household contribution only if your income is above the exemption.
Your employer decides
Insurance through work
Federal law keeps the state from ending employer plans, so your employer could keep its plan or drop it. Whether the state plan would pay first or second when you have both is undecided. The payroll tax is meant to apply to every employer either way, and no offset for keeping a plan has been proposed.
Likely replaced
A plan you buy yourself
The state plan would cover what it does. Insurers could still sell supplemental coverage; the board has not discussed whether they could keep selling plans that duplicate the state's.
Stays
Medicare
Current law gives Oregon no way to fold Medicare into a state plan. The board recommends the plan pay your Part B premium (Part B is Medicare's doctor and outpatient coverage), pending more study. The report does not say what happens to Medigap or Part D.
Stays separate
VA, TRICARE, federal employee and Tribal health
Members of federally recognized Tribes could choose to join the state plan.
How you would sign up
Say Oregon is your home and you intend to stay. Basic coverage would start right away, and you could list your dependents at the same time. Planned procedures and some other benefits wait six months, as noted above.
Show proof within 60 days. Proof of where you live, such as a lease or a utility bill, plus your income and identity. The state would check its own records first.
Stay covered automatically. Filing an Oregon tax return, or already being in a state program such as the Oregon Health Plan or SNAP, would renew you. The board expects that to cover 90% to 95% of people with no action on their part.
How it would be paid for
The idea is to replace what households and employers already spend on premiums, deductibles and copays with new taxes. The report assumes existing federal and state health funding continues, which depends on federal waivers, and covers more than half the cost. That leaves $30 billion to $39 billion a year for new state taxes to raise.
Employer payroll tax · 51 to 55%Household contribution · 40 to 43%5%
Employer payroll tax, 51 to 55%
Household contribution, 40 to 43%
Business taxes, about 5%
A little more than half
Employer payroll tax
Employers pay it; it is not withheld from paychecks. But like today's employer premiums, which the board's consultants call "typically embedded in compensation," much of it may come out of wages over time.
Only payroll above $500,000 a year is taxed, at 9.6%, so there is no cliff: a $520,000 payroll would owe 9.6% of $20,000, or $1,920. In four of the five models the rate rises to 14% on payroll above $10 million.
About 40%
Household contribution
Collected through your Oregon income tax return, on the income shown there (your adjusted gross income). Social Security does not count.
Income up to twice the federal poverty level, a yardstick the government sets by household size, is not taxed in three models: $31,920 for one person, $66,000 for a family of four. Only income above that is taxed.
About 5%
Business taxes
An extra 4.25 points on the corporate income tax, which is 6.6% and 7.6% today, and an extra 0.12 points on the Corporate Activity Tax, now 0.57%. One model adds a small statewide lodging tax to help cover care for visitors.
The five models
All five were set to raise the same money. They differ in who it comes from, and three choices drive the difference.
A credit for workers, or not
With the credit, half of the payroll tax your employer paid on your wages comes off your own bill. Fewer people pay, and those who do pay a higher rate. Self-employed people get no credit, so they pay more than most employees with the same income.
How much income is exempt
Either $66,000 or $45,540 for a family of four. In January 2026 the board voted 8 to 0 for the higher exemption. Models 4 and 5 use the lower one: more people pay, at lower rates.
One rate, or steps
One rate is simple to explain. Stepped rates, like income tax brackets, move more of the household contribution onto the highest earners.
Tax filers who pay nothingTop rate, on the highest slice of incomeHousehold contribution, middle fifthWith the payroll tax, middle fifthShare paid by the top 1%
Model 1 One rate, single payroll tier
One household rate above the exemption and one payroll rate above $500,000, with the worker credit. The board calls it the simplest to explain and the least progressive.
Worker credit
First $66,000 exempt
One rate: 13.5%
Tax filers who pay nothing55 of 100
Top rate, on the highest slice of income13.5%
Household contribution, middle fifth2% of income
With the payroll tax, middle fifth8.1% of income
Share paid by the top 1%31%
Model 2 One rate, two payroll tiers
Model 1 plus a 14% payroll tier above $10 million, which Models 3 to 5 share. More comes from the largest payrolls, so the household rate is lower.
Worker credit
First $66,000 exempt
One rate: 12.05%
Tax filers who pay nothing60 of 100
Top rate, on the highest slice of income12.05%
Household contribution, middle fifth1.1% of income
With the payroll tax, middle fifth8.9% of income
Share paid by the top 1%34%
Model 3 One rate, no credit
Model 2 without the worker credit. The household rate is the lowest of the five, but more households pay it than under Models 1 and 2, and the middle fifth pays the most of any model.
No worker credit
First $66,000 exempt
One rate: 7.69%
Tax filers who pay nothing40 of 100
Top rate, on the highest slice of income7.69%
Household contribution, middle fifth2.5% of income
With the payroll tax, middle fifth10.4% of income
Share paid by the top 1%25%
Model 4 Stepped rates, worker credit
The contribution starts at a lower income and rises in steps to the highest top rate of the five, with the worker credit. The most filers owe nothing, and the top 1% carry the largest share.
Worker credit
First $45,540 exempt
Rates: 3%, 9%, 12%, 14.3%
Tax filers who pay nothing65 of 100
Top rate, on the highest slice of income14.3%
Household contribution, middle fifth0.8% of income
With the payroll tax, middle fifth8.6% of income
Share paid by the top 1%40%
Model 5 Stepped rates, no credit
Five rates above the lower exemption, and no worker credit. The board calls it the most progressive and the most complicated. About 7 in 10 filers would pay something.
No worker credit
First $45,540 exempt
Rates: 2%, 4.78%, 7%, 9%, 12%
Tax filers who pay nothing31 of 100
Top rate, on the highest slice of income12%
Household contribution, middle fifth2% of income
With the payroll tax, middle fifth9.9% of income
Share paid by the top 1%36%
The names are ours; the board only numbers its models. Exemptions are shown for a family of four and equal 200% or 138% of the federal poverty level. "Tax filers" are Oregon resident tax returns. The two middle-fifth figures are average rates for the middle fifth of incomes: the household contribution alone, after any credit, and then with the employer payroll tax on their wages added. The board calls every figure here illustrative, not final.
Top rates are from the report's appendix, where all five models are set to raise the same money on 2022 tax data. The report's summary table lists lower figures for three of them, 7.69% to 12.05% in all: 12.0% for Model 1, from a 2032 projection that also raises the payroll tax to 9.89%, and 11.7% and 10.4% for Models 4 and 5, which appear to be the average rate paid by the top 1% and not the top rate. The board's own examples are consistent with 13.5% for Model 1 and 14.3% for Model 4. None of them reaches Model 5's top bracket, so its 12% rests on the appendix alone. Both documents are drafts. The one 2032 projection is sized to the board's own $30 billion estimate; if Milliman's $39 billion is closer, the taxes would have to raise about 30% more. our math
Show every figure as a table
Model
Employer payroll tax
Credit for workers
Income exempt
Rates above the exemption
Top household rate
Tax returns owing $0
Middle-income average
Paid by top 1%
1
9.6% of payroll above $500,000
50%
200% FPL
One
13.5%
54.5%
2%
30.7%
2
9.6% above $500,000, 14% above $10 million
50%
200% FPL
One
12.05%
60.4%
1.1%
33.9%
3
9.6% above $500,000, 14% above $10 million
None
200% FPL
One
7.69%
40.3%
2.5%
25.3%
4
9.6% above $500,000, 14% above $10 million
50%
138% FPL
4
14.3%
64.9%
0.8%
39.9%
5
9.6% above $500,000, 14% above $10 million
None
138% FPL
5
12%
31.2%
2%
35.6%
Counting the payroll tax too
The household contribution is only part of the picture. The board's appendix also adds the employer payroll tax on each group's wages, on the assumption that it comes out of pay. Counted that way, households are putting about 6% to 13.5% of income toward health care, in place of the premiums and other costs they and their employers pay now. The report says the models are "more progressive than current health care spending."
Share of income, household contribution plus payroll tax
Model 1
Model 2
Model 3
Model 4
Model 5
Lowest fifth
7.6%
9.7%
9.7%
9.7%
9.7%
Second fifth
6.1%
7.8%
8.1%
7.8%
8.2%
Middle fifth
8.1%
8.9%
10.4%
8.6%
9.9%
Fourth fifth
10.4%
10.5%
11.4%
9.7%
10.4%
Top fifth
13.5%
13%
12.2%
13.5%
12.8%
From Figure AFR4Fi of the appendix. The lowest fifth pays a higher combined rate than the second fifth in every model, which the appendix says means the models "are not progressive over the full range." Its explanation is that some large employers of low-wage workers do not cover many of them today and would now pay the tax on their wages. The lowest fifth also supplies less than half a percent of the money.
What would your household pay?
An estimate of your household contribution, the income-based tax that would replace premiums, under all five models. It uses the bracket schedules in the report's appendix. The payroll tax your employer would pay on your wages is shown beside each result for reference; it is not part of your bill.
Two assumptions behind every figure below: your employer drops its plan, and your pay stays the same. If it keeps its plan, the board has not said what you would owe. If it drops it, the report says nothing requires it to pass the savings on as higher pay. Public employee? Choose "A public employer" under "Who pays your wages."
Your range across the five models: $317 to $3,208 a year, in today's dollars. None has been chosen, and all five will change before anything is passed.
Model 1 · 13.5%
One rate, single payroll tier
$1,792 / year
$2,908 less than you pay now
Your employer would pay about $7,680 on your wages.
Model 2 · 12.05%
One rate, two payroll tiers
$1,187 / year
$3,513 less than you pay now
Your employer would pay about $7,680 on your wages.
Model 3 · 7.69%
One rate, no credit
$3,208 / year
$1,492 less than you pay now
Your employer would pay about $7,680 on your wages.
Model 4 · up to 14.3%
Stepped rates, worker credit
$317 / year
$4,383 less than you pay now
Your employer would pay about $7,680 on your wages.
Model 5 · up to 12%
Stepped rates, no credit
$2,263 / year
$2,437 less than you pay now
Your employer would pay about $7,680 on your wages.
Household contribution by income Household of 2, $4,700 a year today
Model 1
Model 2
Model 3
Model 4
Model 5
What you pay now
Show these figures as a table
Income
Model 1
Model 2
Model 3
Model 4
Model 5
$50,000
$0
$0
$517
$0
$590
$100,000
$3,140
$2,317
$4,362
$990
$2,980
$150,000
$7,631
$6,083
$8,207
$4,208
$6,092
$200,000
$12,122
$9,849
$12,052
$7,949
$9,592
$250,000
$16,613
$13,616
$15,897
$12,038
$13,395
How this is calculated, and what it leaves out
Each slice of your income above the exemption is charged at that slice's rate, the worker credit is subtracted, and the result is never less than zero. This matches the board's own example tables to within $4 for all five models.
The rates and brackets come from Appendix FR of the draft report. Its dollar brackets are in 2022 dollars; we bring them to 2026 by the growth in the one-person poverty level, which is what reproduces the board's examples.
The worker credit is half of the payroll tax your employer would pay on your wages. For a private employer we work that out from the payroll you enter. Public employers would pay the top rate from the first dollar.
If you have an employer, all your income is treated as wages. Investment, rental or business income would raise your bill, because the credit only applies to wages.
Amounts are in today's dollars and compared with what you pay today. The plan would not start for years, and today's premiums are likely to be higher by then.
Today's premiums are often paid before tax, and the self-employed can deduct them. The report does not say whether the household contribution would be deductible. If you deduct premiums today, your income would be higher without that deduction; that is our reading, not the report's.
Treat these as a low case. The rates are sized to the board's own cost estimate; at Milliman's higher estimate the taxes would have to raise about 30% more.
These rates were set on 2022 tax data. The Legislative Revenue Office's 2032 projection for Model 1 uses 12.0% instead of 13.5%, with the employer payroll tax raised to 9.89%, so expect all five to move.
Household size stands in for the number of exemptions on your tax return, as the appendix intends. Married couples filing separately have their own schedule, which is not modeled here.
Income here means federal adjusted gross income, less the Social Security counted in it. The appendix also leaves out interest on U.S. savings bonds and Treasury obligations and some older federal pensions.
A model's top rate applies only to the highest slice of income, not to all of it.
Poverty-level figures are for 2026. Nothing you enter leaves your browser.
The board's own examples
These four households come straight from the report, covering all five models. A marked cell means that household would pay less than it does today. The board's summary is that "the majority of people living in Oregon will pay the same amount or less." It calls its figures group averages and says more study is needed of who pays more.
A household of two, insured through a private employer with an $8.5 million payroll.
Today: $2,900 in premiums and $1,800 out of pocket. The employer pays another $16,700.
Income
Pays today
Model 1
Model 2
Model 3
Model 4
Model 5
$40,000
$0
$0
$0
$0
$0
$203
$85,000
$4,700
Less than today: $2,032
Less than today: $1,427
Less than today: $3,208
Less than today: $557
Less than today: $2,263
$110,000
$4,700
Less than today: $4,507
Less than today: $3,540
$5,131
Less than today: $1,907
Less than today: $3,458
$170,000
$4,700
$10,357
$8,520
$9,745
$6,634
$7,492
$220,000
$4,700
$14,857
$12,295
$13,590
$10,384
$10,992
Yearly household cost, from Tables S1 to S4 of the draft report. Employer costs are not shown. In the private-employer example the employer's cost drops from $16,700 to $7,200 at an $85,000 income and rises to $18,000 at $220,000. The appendix adds that without the worker credit, most people covered by a public employer, and most single workers covered by a private one, would pay more than they do today.
If you run a business
The payroll tax is a share of payroll, not a price per employee. On the payroll tax alone, an employer comes out ahead only if what it spends on health benefits today is a bigger share of payroll than the tax. A private business with payroll under $500,000 owes nothing. Above that, each added dollar of payroll costs 9.6 cents (14 cents above $10 million in Models 2 to 5), and a business that offers no coverage today has nothing to offset it. Profitable companies would also pay the corporate tax add-ons described above, which this comparison leaves out.
Model 1
$57,600 / year
$52,400 less than you spend now
5.2% of payroll.
Models 2 to 5
$57,600 / year
$52,400 less than you spend now
5.2% of payroll.
The comparison assumes you drop your plan. The board's consultants say that to survive federal law the tax must apply to every employer whether or not it offers coverage. No offset for keeping a plan has been proposed, and the brief lists the treatment of employers that keep one as still to be decided. Our reading: keeping a plan would mean paying for both.
Private employer's yearly payroll
Model 1
Models 2 to 5
$420,000
$0 (0%)
$0 (0%)
$1,100,000
$57,600 (5.2%)
$57,600 (5.2%)
$8,500,000
$768,000 (9%)
$768,000 (9%)
$20,000,000
$1,872,000 (9.4%)
$2,312,000 (11.6%)
$190,000,000
$18,192,000 (9.6%)
$26,112,000 (13.7%)
Yearly payroll tax and its share of payroll, at 9.6% above $500,000 and, in Models 2 to 5, 14% above $10 million. our math The one 2032 projection so far raises the 9.6% to 9.89%.
What the documents do and do not say
No cliff at $500,000 The rates are marginal by design, "to avoid fiscal cliffs." Crossing the line taxes only the payroll above it. The thresholds are meant to rise with inflation.
Your workers' credit depends on your size In the models with a worker credit, employees get back half of the tax you paid on their wages. A small firm pays little or none, so its employees get little or no credit.
Tax treatment The report says the payroll tax would be exempt from state and federal taxes the way employer health contributions are today. Federal treatment is not the state's to decide.
Wages The report expects that replacing premiums with a payroll tax "will likely keep wages at a lower level because nothing will force wages up when the premium cost goes away." Whether an employer that saves money shares it is left to the employer.
Not decided: what counts as payroll The report's examples count only wages. Nothing settles how owner draws, distributions or contractor payments are treated, and the appendix expects that without a worker credit both sides would have a reason to shift to contractor arrangements. The appendix intends the tax to be figured each pay period, not once a year, but does not say how the $500,000 is spread across pay periods; this calculator uses yearly totals. The board has not studied workers paid on a 1099.
Not decided: multi-state and remote workers The report calls the $500,000 a "firmwide payroll threshold." It does not say whether payroll outside Oregon counts, or how the tax treats Oregon residents working elsewhere and people who live in one state and work in another.
Not decided: which plan pays first If the state plan pays first and yours fills in around it, the report sees "possible disruption to benefits won through collective bargaining" and added legal risk under federal benefits law. If your plan pays first and the state plan wraps around it, less changes and less is saved.
Not decided: insured plans versus self-funded ones Federal law shields self-funded plans from state rules. Plans bought from an insurer are different: the state regulates insurers, and the brief says the future role of that coverage "was not discussed by the Board."
Not decided: when the tax starts The brief says lawmakers must decide when employer and household payments begin, how they apply to people not yet moved to the plan, and how to "minimize overlapping payment obligations" during a phased start. The thresholds, tiers and rates are themselves still open.
If you work in health care
The plan's cost savings depend on how providers are paid, so this is where much of the open work sits. One standard payment system would replace each insurer's own rates.
Primary care Mostly a set payment per patient paid in advance, plus fees for some services, monthly payments for running the practice, and payments tied to quality. At least 15% of the plan's spending would go to primary care. That is a share of spending, not a rate for any one practice.
Hospitals Mostly a fixed yearly budget covering about 70% of a hospital's payments, phased in over three to five years. It would also cover physician services at acute care hospitals. Critical access hospitals would get budgets too, which may be structured in line with Medicare's cost-based "reasonable cost" approach.
Specialists and everyone else For specialists paid outside a hospital budget, behavioral health, oral health, pharmacy and others: not chosen. The report says the board "did not select detailed payment approaches for specialty care sectors."
More, less or the same? Not determined. The report says it depends on "how the standardized fee schedule is structured and each provider's payer mix." It does not say what the standard rates would be tied to.
The savings assume lower rates About 10% below what the plan would otherwise pay, on average. our math The reasoning is that providers would collect every dollar billed and need fewer billing staff hours, leaving them, in the report's words, "paid approximately the same as they are now" overall. It does not say how that would fall on practices that rely on commercial rates, or what happens to billing staff.
Payment in full Providers who take the plan would accept its payment as payment in full and could not bill patients the difference. Whether taking the plan would be required has not been decided; the board has not discussed it.
More patients, same workforce More insured people, pent-up demand and little or no cost sharing would mean more demand: $5.7 to $8.7 billion a year of added care in the estimates. The report flags staffing shortages and thin margins as a risk but does not estimate whether there are enough clinicians.
Protections named, not designed The report mentions phasing in new rates, adjustments for "rural, safety net, or other vulnerable providers," and transition support for fragile ones. No rural or safety-net adjustment has been specified yet. The report expects that some providers and health systems "may resist" where standard rates or fixed budgets would cut their revenue.
What is not settled
The report is candid about how much is open. These are the ones most likely to change what you would pay or get.
The tax rates No model is recommended, and the board says the rates must be recalculated with current data before the plan is implemented. All five were set on 2022 tax data. Only Model 1 has a 2032 projection so far: a 12.0% household rate instead of 13.5%, with a higher payroll tax. That projection is sized to raise the board's $30 billion; at Milliman's $39 billion the taxes would have to raise about 30% more. The report says "all figures need outside vetting."
Your wages The report says the cost of health benefits "has held wages down over time," and that replacing an employer's insurance cost with a payroll tax "will likely keep wages at a lower level because nothing will force wages up when the premium cost goes away." It chose a payroll tax anyway to keep health money untaxed, and the worker credit is partly a response to this.
The wider economy The tax estimates assume nobody changes behavior, and the cost estimates assume a plan that is already fully running. A study of effects on wages, prices, jobs and migration has not been done.
Start-up money Start-up costs have not been estimated. The plan would also need about $21 billion in reserves, with no settled way to raise it.
Employer plans About two-thirds of workers with job-based coverage are in plans the state cannot regulate, by a national survey the brief cites. How many employers would switch is unknown, and the report says large, multi-state or self-funded employers "may have less reason or ability" to.
Provider pay and participation Whether doctors and hospitals would be paid more, less or the same is undetermined, and so is whether they must take the plan. The cost savings assume lower rates.
Federal approval Keeping Medicaid and Marketplace money requires federal waivers that can only be sought after the Legislature acts. Medicare cannot be folded in under current law.
Copays The board prefers none but has not set a final policy.
Timing and a public vote There is no launch date, and the board has not chosen how to phase people in. Moving everyone at once, including Medicare, would take six years at best and more likely "a minimum of ten years, if such pathways even become available." Lawmakers could also refer the plan to voters.
If nothing changes
The open questions above are the plan's. The report sets them beside the costs of staying put: "Every path forward carries risk, including making no changes at all."
Oregonians without insurance
Nearly triple
2026122,0002032348,000
From 122,000 in 2026 to 348,000 in 2032 under the current system, by Milliman's estimate.
Approved rate increases for 2027
21.6%
Own plan21.6%Small business15.5%
Average increases: 21.6% for plans people buy themselves, 15.5% for small-business plans.
Medical bills took most of their savings
1 in 8
Oregonians who say so in a state survey.
Delay or skip care because of cost
1 in 7
Oregonians in the same survey. In rural southwest Oregon it is 1 in 5, the highest in the state.
What the board says the plan would fix
Coverage that stays putIt would not end when a job, income or eligibility changes.
The same or less for most people With little or no cost sharing and no surprise bills. The report calls its figures group averages.
Less paperwork for providers By staff estimates, 85% to 90% of the simplification could come even before federal programs join, if most employers move their workers onto the plan. How many would is unknown.
One set of payment rules The same whatever a patient's coverage, with room to pay more where access is short, such as rural areas.
The statewide math
The report's headline is that Oregon could cover everyone for a little less than the current system would cost. That rests on resetting what providers are paid, which the plan would have the authority to do; the rates are not set. Here is how the numbers fit together. Figures marked our math are our own arithmetic on the report's tables, not numbers the board published. Both source documents are drafts, and the report says "all figures need outside vetting."
Milliman's best estimate
The board's actuary
Current system$78.3BThe plan$77.7B
Current system $78.3B a year in 2032; the plan $77.7B.
Payments that would end premiums, deductibles, copays and Part B premiums
−$39.6B
New state taxes that replace them about $8,800 per Oregonian
+$39.0B
$0.6B less paid each year by Oregon employers and households, about 2% our math
The board's assumptions
Slower cost growth and more savings
Current system$72.8BThe plan$66.2B
Current system $72.8B a year in 2032; the plan $66.2B.
Payments that would end premiums, deductibles, copays and Part B premiums
−$36.6B
New state taxes that replace them about $6,800 per Oregonian
+$30.0B
$6.6B less paid each year by Oregon employers and households, about 18% our math
Yearly figures for 2032, with about 348,000 more people covered and little or no cost sharing. "Payments that would end" is our math: the current-system total less the public funding the report expects to continue, plus Part B premiums. The totals are statewide; some households and employers would pay more than today and others less. Both estimates assume provider payment rates are reset, as described below. Milliman also gives a high estimate for the plan of $86.5 billion; the report gives no matching high figure for the current system, and Milliman's high projections raise both.
How covering everyone could cost about the same
Covering more people with broader benefits costs more. The plan gets back to the current system's total by spending less on administration and billing, and by paying providers lower rates in exchange for full, reliable payment.
From the current system to the planMilliman's best estimate for 2032, billions of dollars
Adds cost
Saves cost
Saves cost only if provider rates are reset
Current system in 2032 $78.3B
More people covered, more care used, some high-cost people moving in +$7.2B
Dental, vision, hearing and more (today's figure counts dental only) +$1.2B
One plan's administration instead of today's insurers and public programs −$1.3B
The plan, before provider savings $85.5B
Providers collect every dollar billed, so rates can be set lower −$3.3B
Providers need fewer billing staff hours, so rates can be set lower −$4.5B
The plan $77.7B
The last two savings, $7.8 billion together, depend on the plan setting payment rates about 10% below what it would otherwise pay providers. our math The reasoning: providers would collect every dollar billed and need less billing staff, so lower rates would leave them "paid approximately the same as they are now." The report adds: "If those renegotiations do not occur, these savings cannot be realized."
The size of the "dental, vision, hearing" and "administration" steps is our math: the plan's figure less the current system's. The report's current-system figure counts dental care but not what people spend today on vision, hearing aids or fertility care, so that step overstates the added cost. Steps may not add exactly because the report rounds each figure.
The published estimates, and what they depend on
The two published estimates put the plan about 1% to 9% below what the current system would cost in 2032. Both assume provider rates are reset. The last two rows are our own sensitivity check, not the board's: if rates were not reset, providers would in effect be paid about 10% more than today, and the plan would cost 2% to 9% more. our math
The plan compared with the current system2032, billions of dollars a year
Milliman's best estimate Published. Provider rates are reset so providers are paid about what they are now. $0.6B less (1%)
The board's assumptions Published. Adds slower cost growth, 3% administration, cheaper drugs and less fraud. $6.6B less (9%)
Milliman's best estimate, if provider rates are not reset our mathThe plan pays current rates in full, an effective raise for providers of about 10%. $7.2B more (9%)
The board's assumptions, if provider rates are not reset our mathThe same, on the board's lower-cost assumptions. $1.4B more (2%)
Milliman's rows are measured against a current system costing $78.3 billion. The board's rows assume slower cost growth for both the plan and the current system ($72.8 billion), so part of the gap between the two pairs is the growth rate, not the plan. The report calls the board's figure "roughly 8% lower"; $6.6 billion of $72.8 billion is 9%. The board's drug and fraud savings come from studies of national plans, and the report says a single state "would not be able to realize the savings of a national program." The board also lowered Milliman's administration estimate from 4.6% of spending to 3%. The report says members discussed that this "could be considered an ambitiously low estimate" and concluded it "is believed to be attainable."
What Oregon employers and households would pay
The new taxes are large because they replace spending of about the same size by employers, including public employers, and households. The totals match; who pays does not, and some households and employers would pay more than today. The report assumes federal and state health funding of $40 to $42 billion continues either way, which depends on federal waivers.
Raised from Oregon employers and households2032, billions of dollars a year
Premiums and out-of-pocket costs today; new state taxes under the plan
Medicare Part B premiums
Milliman's best estimate our math
Today $36.1B $3.5B $36.1B plus $3.5B of Part B premiums, total $39.6B
Plan $35.5B $3.5B $35.5B plus $3.5B of Part B premiums, total $39.0B
The board's assumptions our math
Today $33.1B $3.5B $33.1B plus $3.5B of Part B premiums, total $36.6B
Plan $26.5B $3.5B $26.5B plus $3.5B of Part B premiums, total $30.0B
"Today" is our math: the report's current-system total less the public funding it expects to continue. The report's own summary adds the $3.5 billion of Part B premiums to the plan's side only, and shows the plan $2.9 billion above the current system. The board added them on purpose: the state would have to raise that money, and each $1 of Part B premium brings in about $3 of federal Medicare funding. It also says the topic "requires further evaluation." Medicare enrollees or their former employers pay those premiums today, so we count them on both sides, and the plan comes out about $0.6 billion lower on Milliman's estimate, the same gap the report shows before Part B. That is our reading; the report does not say whether its public-funding figure is already net of those premiums.
All figures come from Tables E2 to E11 of the draft report, for a plan fully running in 2032. They leave out start-up costs, about $21 billion in reserves, and long-term care.
Sources
Draft legislative report, Universal Health Plan Governance Board, dated October 13, 2026 (77 pages)
Legislative brief, posted for the October 15, 2026 meeting (16 pages)
This page is an independent summary by Marcus Malcom of Malcom IO. It is not affiliated with the board or the State of Oregon, takes no position on the plan, and is not tax or insurance advice. The source documents are drafts and their numbers will change. Where this page differs from the report, it says so and shows why. Spot an error? Tell us and we will fix it.