[{"_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","6904fa92a2c88191bae1e1fe5391a8b9","versionInt","title","Neuro Glympse Care Model Roi Calculator","type","code/react","content","import React, { useMemo, useState } from \"react\";\nimport { Card, CardContent, CardHeader, CardTitle } from \"@/components/ui/card\";\nimport { Input } from \"@/components/ui/input\";\nimport { Label } from \"@/components/ui/label\";\nimport { Slider } from \"@/components/ui/slider\";\nimport { Switch } from \"@/components/ui/switch\";\nimport { Button } from \"@/components/ui/button\";\nimport { Tabs, TabsContent, TabsList, TabsTrigger } from \"@/components/ui/tabs\";\nimport { Download, Calculator, Settings, DollarSign } from \"lucide-react\";\nimport { AreaChart, Area, CartesianGrid, Tooltip, XAxis, YAxis, ResponsiveContainer, Legend, BarChart, Bar } from \"recharts\";\n\nexport default function NeuroROI() {\n const [params, setParams] = useState({\n newPatientsPerMonth: 10,\n avgMonthsMonitored: 6,\n neuroReadRatePct: 60,\n neuroReadsPerPatient: 1,\n neuroReadReimbursement: 1980, // CPT 95999 (unlisted) — editable\n rtmTotalPerPatientEpisode: 1705.51, // 98975/98976/98980/98981 combined — editable\n doctorSharePct: 50,\n payerMixDiscountPct: 10, // % haircut for conservative planning\n includeGrowth: true,\n monthlyGrowthPct: 5, // growth in new-patient adds per month\n });\n\n const [advanced, setAdvanced] = useState({\n usePerCodeBreakdown: false,\n cpt98975: 75.00,\n cpt98976: 55.00, // monthly supply\n cpt98980: 55.00, // first 20 min\n cpt98981: 45.00, // each add'l 20 min\n visits98980PerMonth: 1,\n visits98981PerMonth: 1,\n });\n\n const payerFactor = useMemo(() => 1 - params.payerMixDiscountPct / 100, [params.payerMixDiscountPct]);\n const docShare = useMemo(() => params.doctorSharePct / 100, [params.doctorSharePct]);\n\n const rtmPerEpisode = useMemo(() => {\n if (!advanced.usePerCodeBreakdown) return params.rtmTotalPerPatientEpisode;\n const perMonth = advanced.cpt98976 + advanced.cpt98980 * advanced.visits98980PerMonth + advanced.cpt98981 * advanced.visits98981PerMonth;\n const init = advanced.cpt98975; // one-time setup\n return init + perMonth * params.avgMonthsMonitored;\n }, [advanced, params.avgMonthsMonitored, params.rtmTotalPerPatientEpisode]);\n\n const calc = useMemo(() => {\n const patientsPerYear = params.newPatientsPerMonth * 12;\n const neuroReadCount = patientsPerYear * (params.neuroReadRatePct / 100) * params.neuroReadsPerPatient;\n\n const grossRTM = patientsPerYear * rtmPerEpisode * payerFactor;\n const grossReads = neuroReadCount * params.neuroReadReimbursement * payerFactor;\n const grossTotal = grossRTM + grossReads;\n\n const doctorNet = grossTotal * docShare;\n\n const monthlyNet = doctorNet / 12;\n\n // Build 12-month projection with compound growth on new-patient adds (optional)\n let monthlyAdds = params.newPatientsPerMonth;\n const data = [] as { month: string; Net: number; RTM: number; Reads: number }[];\n for (let m = 1; m <= 12; m++) {\n const monthPatients = monthlyAdds; // new enrollments that month\n const monthRTM = monthPatients * rtmPerEpisode * payerFactor * docShare;\n const monthReads = (monthPatients * (params.neuroReadRatePct / 100) * params.neuroReadsPerPatient) * params.neuroReadReimbursement * payerFactor * docShare;\n data.push({ month: `M${m}`, Net: monthRTM + monthReads, RTM: monthRTM, Reads: monthReads });\n if (params.includeGrowth) monthlyAdds = monthlyAdds * (1 + params.monthlyGrowthPct / 100);\n }\n\n return { patientsPerYear, neuroReadCount, grossRTM, grossReads, grossTotal, doctorNet, monthlyNet, data };\n }, [params, rtmPerEpisode, payerFactor, docShare]);\n\n const currency = (n: number) => n.toLocaleString(undefined, { style: \"currency\", currency: \"USD\", maximumFractionDigits: 0 });\n\n const handleNumeric = (key: keyof typeof params) => (e: React.ChangeEvent) => {\n const v = Number(e.target.value || 0);\n setParams((p) => ({ ...p, [key]: v }));\n };\n\n const handleAdvancedNumeric = (key: keyof typeof advanced) => (e: React.ChangeEvent) => {\n const v = Number(e.target.value || 0);\n setAdvanced((a) => ({ ...a, [key]: v }));\n };\n\n const exportCSV = () => {\n const rows = [\n [\"Month\", \"RTM (Net)\", \"Reads (Net)\", \"Total (Net)\"],\n ...calc.data.map((d) => [d.month, d.RTM.toFixed(2), d.Reads.toFixed(2), d.Net.toFixed(2)]),\n ];\n const csv = rows.map((r) => r.join(\",\")).join(\"\\n\");\n const blob = new Blob([csv], { type: \"text/csv;charset=utf-8;\" });\n const url = URL.createObjectURL(blob);\n const a = document.createElement(\"a\");\n a.href = url;\n a.download = \"neuroglympse_roi_projection.csv\";\n a.click();\n URL.revokeObjectURL(url);\n };\n\n return (\n

NeuroGlympse Care Model — Revenue Predictor

Estimate gross and partner share from Neuro Reads (e.g., CPT 95999) and RTM (98975/98976/98980/98981).

\n \n

\n\n

\n \n \n Inputs\n \n \n

\n New patients per month\n \n

\n Avg months monitored per patient\n \n

\n Neuro read rate (% of patients)\n \n

\n Neuro reads per patient\n \n

\n Reimbursement per Neuro Read ($)\n \n

\n Payer mix haircut (%)\n

\n setParams(p=>({ ...p, payerMixDiscountPct: v }))} min={0} max={50} step={1} />\n {params.payerMixDiscountPct}%\n

\n Doctor share (%)\n

\n setParams(p=>({ ...p, doctorSharePct: v }))} min={0} max={100} step={1} />\n {params.doctorSharePct}%\n

\n setParams(p=>({ ...p, includeGrowth: v }))} />\n Enable monthly new-patient growth\n

\n \n %/mo\n

\n \n \n\n \n \n RTM Configuration\n \n \n setAdvanced(a=>({ ...a, usePerCodeBreakdown: v === \"advanced\" }))}>\n \n Simple (Episode Total)\n Advanced (Per Code)\n \n \n Total RTM revenue per patient episode ($)\n \n

Default uses combined 98975/98976/98980/98981 = $1,705.51. Edit as needed.

\n \n \n

\n 98975 (init)\n \n

\n 98976 / mo\n \n

\n 98980 (per visit)\n \n

\n 98981 (add'l per visit)\n \n

\n # 98980 visits / mo\n \n

\n # 98981 visits / mo\n \n

Episode total = 98975 + (98976 + 98980×visits + 98981×visits) × Avg months monitored

\n \n \n\n

Computed RTM per patient episode: {currency(rtmPerEpisode)}

Applies payer haircut and partner share in the projections.\n

\n \n \n\n \n \n Results\n \n \n

Annual Gross (All)

{currency(calc.grossTotal)}

Annual Partner Share (Doctor Net)

{currency(calc.doctorNet)}

Monthly Partner Share (Avg)

{currency(calc.monthlyNet)}

Projected Patients / Year

{calc.patientsPerYear.toLocaleString()}

\n RTM Gross\n {currency(calc.grossRTM)}\n

\n Neuro Reads Gross\n {currency(calc.grossReads)}\n

\n Total Gross\n {currency(calc.grossTotal)}\n

\n \n \n

\n\n \n \n 12-Month Partner Share Projection\n \n \n \n \n \n \n `$${(v/1000).toFixed(0)}k`} />\n currency(v as number)} />\n \n \n \n \n \n \n \n\n \n \n Assumptions\n \n \n

• \"Payer mix haircut\" conservatively reduces reimbursements to account for Medicare or lower-paying plans. Adjust to suit your panel.

• \"Doctor share\" applies your partnership split on gross revenue. If there are additional costs (e.g., staffing, devices), treat this as top-line share before expenses.

• RTM simple mode uses a single episode total. Advanced mode computes an episode total from code-level inputs and your average months monitored.

• Monthly projection assumes new enrollments each month; when growth is enabled, new-patient adds increase by the specified % each month.

\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","1730001919327771170","traceTime",1781232024051]