[{"_1":2,"_3":-5,"_4":-5},"loaderData",{"_5":6,"_7":8},"actionData","errors","root",{"_26":27,"_28":29,"_30":12,"_31":12,"_32":12,"_33":12,"_34":12,"_35":12,"_36":37},"routes/canvas.shared.$sharedTextdocId",{"_9":10,"_11":12},"sharedTextdoc",{"_13":14,"_15":-7,"_16":17,"_18":19,"_20":21,"_22":23,"_24":12,"_25":12},"isAuthenticated",false,"sharedTextdocId","68e558f3ca708191a96bb61b0f5ae893","versionInt","title","Gps Pro Forma Calculator – React App (gamma-ready)","type","code/react","content","import React, { useMemo, useState } from \"react\";\nimport { motion } from \"framer-motion\";\nimport { Download, Plus, Trash2, Calculator, Info, ArrowRight } from \"lucide-react\";\n\n// --- Simple shadcn-like primitives (no external imports required in this canvas) ---\nconst Card = ({ className = \"\", children }) => (\n

{children}

\n);\nconst SectionTitle = ({ title, subtitle }) => (\n

{title}

\n {subtitle &&

{subtitle}

}\n

\n);\nconst Input = ({ className = \"\", ...props }) => (\n \n);\nconst Select = ({ className = \"\", children, ...props }) => (\n \n);\nconst Button = ({ className = \"\", variant = \"default\", children, ...props }) => {\n const base = \"inline-flex items-center gap-2 rounded-xl px-4 py-2 text-sm font-medium transition\";\n const styles = {\n default: \"bg-black text-white hover:opacity-90\",\n ghost: \"bg-transparent hover:bg-black/5\",\n outline: \"border border-gray-300 bg-white hover:bg-black/5\",\n };\n return (\n \n );\n};\n\n// --- Types ---\nconst DEFAULT_CPTS = [\n { code: \"88305\", desc: \"H&E – Level IV GI Biopsy\", component: \"TC\", unitPay: 45 },\n { code: \"88305\", desc: \"H&E – Level IV GI Biopsy\", component: \"26\", unitPay: 38 },\n { code: \"88312\", desc: \"Special Stain – Histochemical (e.g., GMS)\", component: \"TC\", unitPay: 20 },\n { code: \"88312\", desc: \"Special Stain – Histochemical (e.g., GMS)\", component: \"26\", unitPay: 15 },\n { code: \"88313\", desc: \"Special Stain – Histochemical (e.g., PAS/Alcian)\", component: \"TC\", unitPay: 18 },\n { code: \"88313\", desc: \"Special Stain – Histochemical (e.g., PAS/Alcian)\", component: \"26\", unitPay: 14 },\n { code: \"88342\", desc: \"Immunohistochemistry – 1st stain\", component: \"TC\", unitPay: 55 },\n { code: \"88342\", desc: \"Immunohistochemistry – 1st stain\", component: \"26\", unitPay: 38 },\n { code: \"88341\", desc: \"Immunohistochemistry – each addl.\", component: \"TC\", unitPay: 35 },\n { code: \"88341\", desc: \"Immunohistochemistry – each addl.\", component: \"26\", unitPay: 24 },\n];\n\nconst toCurrency = (n) => (isFinite(n) ? n : 0).toLocaleString(undefined, { style: \"currency\", currency: \"USD\", maximumFractionDigits: 0 });\nconst toCurrencyPrecise = (n) => (isFinite(n) ? n : 0).toLocaleString(undefined, { style: \"currency\", currency: \"USD\", maximumFractionDigits: 2 });\n\n// --- CSV helper ---\nfunction arrayToCSV(rows) {\n return rows.map(r => r.map(v => (typeof v === 'string' && v.includes(',') ? `\"${v.replaceAll('\"', '\"\"')}\"` : v)).join(',')).join('\\n');\n}\n\nexport default function App() {\n // Core assumptions\n const [payerPreset, setPayerPreset] = useState(\"Custom / Editable\");\n const [cpts, setCpts] = useState(DEFAULT_CPTS);\n const [mix, setMix] = useState({ medicare: 50, commercial: 45, selfpay: 5 });\n const [vol, setVol] = useState({ monthlyCases: 300, avgBlocksPerCase: 2, avgSpecialStainsPerCase: 1.2, avgIHCStainsPerCase: 0.6 });\n const [costs, setCosts] = useState({ techPerBlock: 12, specStainUnit: 9, ihcFirstUnit: 22, ihcAddlUnit: 12, overheadPerCase: 6, profPerCaseCost: 18, malpracticePerCase: 3 });\n\n // Dynamic table operations\n const addRow = () => setCpts(prev => [...prev, { code: \"\", desc: \"\", component: \"TC\", unitPay: 0 }]);\n const removeRow = (idx) => setCpts(prev => prev.filter((_, i) => i !== idx));\n const updateRow = (idx, patch) => setCpts(prev => prev.map((r, i) => (i === idx ? { ...r, ...patch } : r)));\n\n // Derived metrics\n const weights = useMemo(() => ({\n medicare: mix.medicare / 100,\n commercial: mix.commercial / 100,\n selfpay: mix.selfpay / 100,\n }), [mix]);\n\n const caseUnits = useMemo(() => {\n const blocks = vol.avgBlocksPerCase;\n const spec = vol.avgSpecialStainsPerCase;\n const ihc = vol.avgIHCStainsPerCase;\n return { blocks, spec, ihc };\n }, [vol]);\n\n // Revenue calculators by component using editable CPT table\n const summarized = useMemo(() => {\n const byKey = {};\n for (const row of cpts) {\n const key = `${row.code}-${row.component}`;\n if (!byKey[key]) byKey[key] = { code: row.code, component: row.component, desc: row.desc, unitPay: 0 };\n // average across any duplicate entries user may create\n byKey[key].unitPay = (byKey[key].unitPay + Number(row.unitPay || 0)) / 1;\n }\n return Object.values(byKey);\n }, [cpts]);\n\n function findPay(code, component) {\n const row = summarized.find(r => r.code === code && r.component === component);\n return row ? Number(row.unitPay || 0) : 0;\n }\n\n // Simplified mapping of case -> expected billed units (editable assumptions above)\n const perCaseRevenue = useMemo(() => {\n const he_tc = findPay(\"88305\", \"TC\");\n const he_26 = findPay(\"88305\", \"26\");\n const spec_tc = findPay(\"88312\", \"TC\") * caseUnits.spec + findPay(\"88313\", \"TC\") * Math.max(0, caseUnits.spec - 0.4) * 0; // user can edit table; we show 88312 primary\n const spec_26 = findPay(\"88312\", \"26\") * caseUnits.spec;\n const ihc_tc = (findPay(\"88342\", \"TC\") * (caseUnits.ihc > 0 ? 1 : 0)) + (findPay(\"88341\", \"TC\") * Math.max(0, caseUnits.ihc - 1));\n const ihc_26 = (findPay(\"88342\", \"26\") * (caseUnits.ihc > 0 ? 1 : 0)) + (findPay(\"88341\", \"26\") * Math.max(0, caseUnits.ihc - 1));\n\n const tech = he_tc * caseUnits.blocks + spec_tc + ihc_tc;\n const prof = he_26 * caseUnits.blocks + spec_26 + ihc_26;\n\n return { tech, prof };\n }, [summarized, caseUnits]);\n\n const perCaseCosts = useMemo(() => {\n const techCost = costs.techPerBlock * caseUnits.blocks + costs.specStainUnit * caseUnits.spec + costs.ihcFirstUnit * (caseUnits.ihc > 0 ? 1 : 0) + costs.ihcAddlUnit * Math.max(0, caseUnits.ihc - 1) + costs.overheadPerCase;\n const profCost = costs.profPerCaseCost + costs.malpracticePerCase;\n return { techCost, profCost };\n }, [costs, caseUnits]);\n\n const perCaseMargin = useMemo(() => ({\n tech: perCaseRevenue.tech - perCaseCosts.techCost,\n prof: perCaseRevenue.prof - perCaseCosts.profCost,\n }), [perCaseRevenue, perCaseCosts]);\n\n const monthly = useMemo(() => ({\n techRevenue: perCaseRevenue.tech * vol.monthlyCases,\n profRevenue: perCaseRevenue.prof * vol.monthlyCases,\n techCOGS: perCaseCosts.techCost * vol.monthlyCases,\n profCOGS: perCaseCosts.profCost * vol.monthlyCases,\n }), [perCaseRevenue, perCaseCosts, vol.monthlyCases]);\n\n const monthlyMargin = useMemo(() => ({\n tech: monthly.techRevenue - monthly.techCOGS,\n prof: monthly.profRevenue - monthly.profCOGS,\n }), [monthly]);\n\n const advantage = useMemo(() => {\n // Express relative advantage of Technical vs Professional margins\n const delta = perCaseMargin.tech - perCaseMargin.prof;\n const percent = perCaseMargin.prof !== 0 ? (delta / Math.abs(perCaseMargin.prof)) * 100 : 0;\n return { delta, percent };\n }, [perCaseMargin]);\n\n const exportCSV = () => {\n const rows = [\n [\"Metric\", \"Per Case\", \"Monthly\"],\n [\"Technical Revenue\", toCurrencyPrecise(perCaseRevenue.tech), toCurrency(monthly.techRevenue)],\n [\"Professional Revenue\", toCurrencyPrecise(perCaseRevenue.prof), toCurrency(monthly.profRevenue)],\n [\"Technical Cost\", toCurrencyPrecise(perCaseCosts.techCost), toCurrency(monthly.techCOGS)],\n [\"Professional Cost\", toCurrencyPrecise(perCaseCosts.profCost), toCurrency(monthly.profCOGS)],\n [\"Technical Margin\", toCurrencyPrecise(perCaseMargin.tech), toCurrency(monthlyMargin.tech)],\n [\"Professional Margin\", toCurrencyPrecise(perCaseMargin.prof), toCurrency(monthlyMargin.prof)],\n [\"GPS Advantage (Tech - Prof)\", toCurrencyPrecise(advantage.delta), `${advantage.percent.toFixed(1)}% vs Prof`],\n ];\n const csv = arrayToCSV(rows);\n const blob = new Blob([csv], { type: 'text/csv;charset=utf-8;' });\n const url = URL.createObjectURL(blob);\n const link = document.createElement('a');\n link.href = url;\n link.setAttribute('download', 'gps_proforma_summary.csv');\n document.body.appendChild(link);\n link.click();\n document.body.removeChild(link);\n };\n\n return (\n

GPS Pro Forma Calculator

Estimate technical vs professional revenues, costs, and margins for partnering with Gastro Pathology Specialists.

\n \n \n

\n\n {/* Overview Cards */}\n

\n \n

Per-Case Technical Margin

{toCurrencyPrecise(perCaseMargin.tech)}

\n \n \n

Per-Case Professional Margin

{toCurrencyPrecise(perCaseMargin.prof)}

\n \n \n

Monthly Technical Margin

{toCurrency(monthlyMargin.tech)}

\n \n \n

Monthly Professional Margin

{toCurrency(monthlyMargin.prof)}

\n \n

\n\n {/* Inputs */}\n

\n \n \n

\n Monthly Cases\n setVol(v=>({...v, monthlyCases: Number(e.target.value)}))}/>\n \n Avg Blocks / Case\n setVol(v=>({...v, avgBlocksPerCase: Number(e.target.value)}))}/>\n \n Avg Special Stains / Case\n setVol(v=>({...v, avgSpecialStainsPerCase: Number(e.target.value)}))}/>\n \n Avg IHC Stains / Case\n setVol(v=>({...v, avgIHCStainsPerCase: Number(e.target.value)}))}/>\n \n

\n \n\n \n \n

\n Preset\n \n \n

\n Medicare %\n setMix(m=>({...m, medicare: Number(e.target.value)}))}/>\n \n Commercial %\n setMix(m=>({...m, commercial: Number(e.target.value)}))}/>\n \n Self-Pay %\n setMix(m=>({...m, selfpay: Number(e.target.value)}))}/>\n \n

Note: Payer mix adjusts overall expectations but line-item CPT rates are fully editable below.

\n \n\n \n \n

\n Tech Cost / Block\n setCosts(c=>({...c, techPerBlock: Number(e.target.value)}))}/>\n \n Spec Stain Cost / Unit\n setCosts(c=>({...c, specStainUnit: Number(e.target.value)}))}/>\n \n IHC First Cost\n setCosts(c=>({...c, ihcFirstUnit: Number(e.target.value)}))}/>\n \n IHC Addl. Cost\n setCosts(c=>({...c, ihcAddlUnit: Number(e.target.value)}))}/>\n \n Overhead / Case\n setCosts(c=>({...c, overheadPerCase: Number(e.target.value)}))}/>\n \n Professional Ops Cost / Case\n setCosts(c=>({...c, profPerCaseCost: Number(e.target.value)}))}/>\n \n Malpractice / Case\n setCosts(c=>({...c, malpracticePerCase: Number(e.target.value)}))}/>\n \n

\n \n

\n\n {/* Editable CPT Table */}\n \n \n

\n \n \n \n \n \n \n \n \n \n \n \n {cpts.map((row, idx) => (\n \n \n \n \n \n \n \n ))}\n \n

CPT	Component	Description	Allowed / Unit ($)
\n updateRow(idx, { code: e.target.value })}/>\n	\n \n	\n updateRow(idx, { desc: e.target.value })}/>\n	\n updateRow(idx, { unitPay: Number(e.target.value) })}/>\n	\n \n

\n \n

Disclaimer: Default numbers are placeholders for demonstration. Enter your actual payer fee schedules to get accurate results.

\n \n\n {/* Results */}\n

\n \n \n

Per Case

Technical Revenue{toCurrencyPrecise(perCaseRevenue.tech)}

Technical Cost{toCurrencyPrecise(perCaseCosts.techCost)}

Technical Margin{toCurrencyPrecise(perCaseMargin.tech)}

Professional Revenue{toCurrencyPrecise(perCaseRevenue.prof)}

Professional Cost{toCurrencyPrecise(perCaseCosts.profCost)}

Professional Margin{toCurrencyPrecise(perCaseMargin.prof)}

Monthly (All Cases)

Technical Revenue{toCurrency(monthly.techRevenue)}

Technical Cost{toCurrency(monthly.techCOGS)}

Technical Margin{toCurrency(monthlyMargin.tech)}

Professional Revenue{toCurrency(monthly.profRevenue)}

Professional Cost{toCurrency(monthly.profCOGS)}

Professional Margin{toCurrency(monthlyMargin.prof)}

\n \n\n \n \n

Higher-margin technical component flows to you seamlessly; GPS covers complex professional interpretation with over a dozen fellowship-trained GI pathologists.
Lower operational risk on professional reads (credentialing, QA, malpractice) while maintaining rapid TAT and quality.
Advanced special stains & IHC optimized by expert protocols to reduce repeats and waste.
CLIA-certified laboratory with secure digital reporting and consults on demand.

\n \n

\n Current model shows a {toCurrencyPrecise(advantage.delta)} per-case margin advantage for the Technical pathway ({advantage.percent.toFixed(1)}% vs Professional). Tune assumptions to your market.\n

\n \n

\n\n {/* Narrative / One-liner */}\n \n \n

\n Partnering with Gastro Pathology Specialists (GPS) enables your practice to capture the higher-margin technical component while GPS provides expert, CLIA-certified professional interpretation. With over a dozen fellowship-trained GI pathologists, GPS improves diagnostic confidence, optimizes special stains and IHC utilization, lowers professional liability exposure, and streamlines turnaround. The result: better care, trusted diagnoses, and stronger unit economics for your lab.\n

\n \n\n {/* Assumptions & Guidance */}\n \n \n

Reimbursement: Enter payer-allowed amounts per CPT and component (TC vs 26). Default values are placeholders.
Volumes: Use your last 3–6 months to estimate monthly cases, blocks, and stains per case.
Costs: Include labor, reagents, maintenance, LIS, courier, and overhead in per-case assumptions.
Liability: Professional costs should reflect malpractice, QA programs, double reads, and credentialing.
Compliance: Maintain Stark/Anti-Kickback compliance; structure agreements at fair market value with independent review.

\n \n\n \n

\n );\n}\n","access","public","isModerationBlocked","isAnonifyApiKeyDetected","dd",{"_38":39,"_40":41},"disablePrefetch",true,"shouldPrefetchAccount","shouldPrefetchUser","shouldPrefetchSystemHints","promoteCss","disableSSR","stripModulepreloadImports","statsigGateEvaluationsPromise",["P",37],"traceId","3263284244307830255","traceTime",1780519055155]