[{"_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":29,"_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","6977e6a799b081918f436c558bf5798c","versionInt","title","2026 Adaptive Care Model","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, ChevronRight } from \"lucide-react\";\nimport { CartesianGrid, Tooltip, XAxis, YAxis, ResponsiveContainer, Legend, BarChart, Bar } from \"recharts\";\n\ntype Params = {\n newPatientsPerMonth: number;\n testingRatePct: number; // % of new patients who receive testing\n\n // % of tested patients\n neuroReadRatePct: number;\n neuroReadsPerPatient: number;\n neuroReadReimbursement: number;\n\n // % of tested patients\n rtmEligiblePct: number;\n rtmTotalPerPatientEpisode: number;\n\n includeG0552: boolean;\n // % of tested patients\n g0552EligiblePct: number;\n g0552ReimbursementOneTime: number;\n g0552Cost: number;\n\n doctorSharePct: number;\n payerMixDiscountPct: number;\n\n includeGrowth: boolean;\n monthlyGrowthPct: number;\n\n avgMonthsMonitored: number;\n};\n\ntype Advanced = {\n usePerCodeBreakdown: boolean;\n cpt98975: number;\n cpt98976: number;\n cpt98980: number;\n cpt98981: number;\n visits98980PerMonth: number;\n visits98981PerMonth: number;\n};\n\nfunction StepHeader({\n step,\n title,\n subtitle,\n}: {\n step: number;\n title: string;\n subtitle?: string;\n}) {\n return (\n

Step {step}

{title}

\n {subtitle ?

{subtitle}

: null}\n

\n );\n}\n\nfunction Field({\n label,\n children,\n hint,\n}: {\n label: string;\n children: React.ReactNode;\n hint?: string;\n}) {\n return (\n

\n {label}\n {children}\n {hint ?

{hint}

: null}\n

\n );\n}\n\nfunction buildCsv(rows: (string | number)[][]) {\n // Minimal CSV builder; assumes no embedded commas/quotes in values.\n return rows\n .map((r) => r.map((v) => String(v)).join(\",\"))\n .join(\"\\n\");\n}\n\n// --- Self-tests (dev only; opt-in) ---\nfunction runSelfTests() {\n const csv = buildCsv([\n [\"a\", \"b\"],\n [1, 2],\n ]);\n if (csv !== \"a,b\\n1,2\") throw new Error(\"CSV builder failed\");\n\n // quick numeric sanity check\n const payerFactor = 0.9;\n const docShare = 0.5;\n const newPerMonth = 10;\n const testedPct = 1;\n const testedPerYear = newPerMonth * 12 * testedPct;\n const reads = testedPerYear * 0.6 * 1;\n const readGross = reads * 1980 * payerFactor;\n const partnerReadNet = readGross * docShare;\n if (!(partnerReadNet > 0)) throw new Error(\"Calc sanity check failed\");\n}\n\nexport default function NeuroROI() {\n // Run self-tests only when explicitly enabled.\n if (typeof window !== \"undefined\" && (window as any).__RUN_SELF_TESTS__ === true) {\n runSelfTests();\n }\n\n const [params, setParams] = useState({\n newPatientsPerMonth: 10,\n testingRatePct: 100,\n\n neuroReadRatePct: 60,\n neuroReadsPerPatient: 1,\n neuroReadReimbursement: 1980,\n\n rtmEligiblePct: 100,\n rtmTotalPerPatientEpisode: 1705.51,\n\n includeG0552: true,\n g0552EligiblePct: 100,\n g0552ReimbursementOneTime: 7350,\n g0552Cost: 1000,\n\n doctorSharePct: 50,\n payerMixDiscountPct: 10,\n\n includeGrowth: true,\n monthlyGrowthPct: 5,\n\n avgMonthsMonitored: 6,\n });\n\n const [advanced, setAdvanced] = useState({\n usePerCodeBreakdown: false,\n cpt98975: 75,\n cpt98976: 55,\n cpt98980: 55,\n cpt98981: 45,\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\n const perMonth =\n advanced.cpt98976 +\n advanced.cpt98980 * advanced.visits98980PerMonth +\n advanced.cpt98981 * advanced.visits98981PerMonth;\n\n return advanced.cpt98975 + perMonth * params.avgMonthsMonitored;\n }, [advanced, params.avgMonthsMonitored, params.rtmTotalPerPatientEpisode]);\n\n const calc = useMemo(() => {\n const patientsPerYear = params.newPatientsPerMonth * 12;\n const testedPatientsPerYear = patientsPerYear * (params.testingRatePct / 100);\n\n const rtmPatientsPerYear = testedPatientsPerYear * (params.rtmEligiblePct / 100);\n const neuroReadCount =\n testedPatientsPerYear * (params.neuroReadRatePct / 100) * params.neuroReadsPerPatient;\n\n const grossRTM = rtmPatientsPerYear * rtmPerEpisode * payerFactor;\n const grossReads = neuroReadCount * params.neuroReadReimbursement * payerFactor;\n\n const g0552PatientsPerYear = testedPatientsPerYear * (params.g0552EligiblePct / 100);\n const grossG0552 = params.includeG0552\n ? g0552PatientsPerYear * params.g0552ReimbursementOneTime * payerFactor\n : 0;\n\n const grossTotal = grossRTM + grossReads + grossG0552;\n\n const doctorNet = grossTotal * docShare;\n const oneTimeCost = params.includeG0552 ? g0552PatientsPerYear * params.g0552Cost : 0;\n const doctorNetAfterCost = doctorNet - oneTimeCost;\n const monthlyNet = doctorNetAfterCost / 12;\n\n let monthlyAdds = params.newPatientsPerMonth;\n const data: {\n month: string;\n Net: number;\n RTM: number;\n Reads: number;\n G0552: number;\n Cost: number;\n }[] = [];\n\n for (let m = 1; m <= 12; m++) {\n const monthPatients = monthlyAdds;\n const testedMonthPatients = monthPatients * (params.testingRatePct / 100);\n\n const monthRtmPatients = testedMonthPatients * (params.rtmEligiblePct / 100);\n const monthReadCount =\n testedMonthPatients * (params.neuroReadRatePct / 100) * params.neuroReadsPerPatient;\n const monthG0552Patients = testedMonthPatients * (params.g0552EligiblePct / 100);\n\n const monthRTM = monthRtmPatients * rtmPerEpisode * payerFactor * docShare;\n const monthReads = monthReadCount * params.neuroReadReimbursement * payerFactor * docShare;\n const monthG0552 = params.includeG0552\n ? monthG0552Patients * params.g0552ReimbursementOneTime * payerFactor * docShare\n : 0;\n const monthCost = params.includeG0552 ? monthG0552Patients * params.g0552Cost : 0;\n\n data.push({\n month: `M${m}`,\n Net: monthRTM + monthReads + monthG0552 - monthCost,\n RTM: monthRTM,\n Reads: monthReads,\n G0552: monthG0552,\n Cost: -monthCost,\n });\n\n if (params.includeGrowth) {\n monthlyAdds = monthlyAdds * (1 + params.monthlyGrowthPct / 100);\n }\n }\n\n return {\n patientsPerYear,\n testedPatientsPerYear,\n rtmPatientsPerYear,\n neuroReadCount,\n grossRTM,\n grossReads,\n grossG0552,\n grossTotal,\n doctorNet,\n oneTimeCost,\n doctorNetAfterCost,\n monthlyNet,\n data,\n };\n }, [params, rtmPerEpisode, payerFactor, docShare]);\n\n const currency = (n: number) =>\n n.toLocaleString(undefined, {\n style: \"currency\",\n currency: \"USD\",\n maximumFractionDigits: 0,\n });\n\n const handleNumeric = (key: keyof 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 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: (string | number)[][] = [\n [\"Month\", \"RTM (Net)\", \"Reads (Net)\", \"G0552 (Net)\", \"G0552 Cost (-)\", \"Total (Net)\"],\n ...calc.data.map((d) => [\n d.month,\n d.RTM.toFixed(2),\n d.Reads.toFixed(2),\n d.G0552.toFixed(2),\n d.Cost.toFixed(2),\n d.Net.toFixed(2),\n ]),\n ];\n\n const csv = buildCsv(rows);\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

\n NeuroGlympse Care Model - Revenue Predictor\n

\n Start with new patients, apply a testing rate, then attach downstream services (Reads / RTM /\n G0552) to the tested cohort.\n

\n \n

\n\n {/* STEP 1 */}\n

\n \n \n \n \n Intake Inputs\n \n \n \n \n \n \n\n \n \n \n\n

Optional growth

\n Apply compound growth to new-patient adds month-over-month.\n

\n setParams((p) => ({ ...p, includeGrowth: v }))}\n />\n

\n\n

\n \n % per month\n

\n\n

Computed

Tested patients / year

\n {Math.round(calc.testedPatientsPerYear).toLocaleString()}\n

\n \n \n

\n\n {/* STEP 2 */}\n

\n \n

\n \n \n \n \n Service Inputs\n \n \n \n {/* Neuro Reads */}\n

Neuro Reads

\n \n \n \n \n \n \n \n \n \n

Counts are derived from tested patients only.

\n\n {/* RTM */}\n

RTM

\n Attach rate + episode value (simple) or CPT breakdown (advanced).\n

\n Computed episode: {currency(rtmPerEpisode)}\n

\n\n

\n \n \n \n \n \n \n

\n\n

RTM billing assumptions

\n setAdvanced((a) => ({ ...a, usePerCodeBreakdown: v === \"advanced\" }))}\n >\n \n Simple (Episode Total)\n Advanced (Per Code)\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n

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

\n \n \n

\n\n {/* G0552 */}\n

G0552 (one-time)

\n Modeled as a one-time reimbursement and one-time deposit/cost per eligible tested patient.\n

\n setParams((p) => ({ ...p, includeG0552: v }))}\n />\n

\n\n \n \n \n \n \n \n \n \n \n \n

Net per eligible

\n {params.includeG0552\n ? currency(params.g0552ReimbursementOneTime * payerFactor * docShare - params.g0552Cost)\n : \"-\"}\n

\n\n {/* Revenue mechanics */}\n

Revenue mechanics

\n Payer mix haircut (%)\n

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

\n\n

\n Partner share (%)\n

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

\n \n \n

\n\n {/* STEP 3 */}\n

\n \n

\n \n\n \n \n \n Summary\n \n \n \n\n \n

Annual Gross (All)

{currency(calc.grossTotal)}

\n\n

Annual Partner Share (Net after G0552 cost)

{currency(calc.doctorNetAfterCost)}

\n\n

Monthly Partner Share (Avg)

{currency(calc.monthlyNet)}

\n\n

New vs Tested / Year

\n New\n {Math.round(calc.patientsPerYear).toLocaleString()}\n

\n Tested\n {Math.round(calc.testedPatientsPerYear).toLocaleString()}\n

\n\n

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

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

\n {params.includeG0552 ? (\n

\n G0552 Gross\n {currency(calc.grossG0552)}\n

\n ) : null}\n {params.includeG0552 ? (\n

\n G0552 Deposit/Cost (Expense)\n {currency(calc.oneTimeCost)}\n

\n ) : null}\n

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

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

\n • Funnel logic: Testing is applied to a % of new patients; Reads / RTM / G0552 are applied to the\n tested cohort using their attach rates.\n

\n • \"Payer mix haircut\" conservatively reduces reimbursements to account for Medicare or lower-paying\n plans.\n

\n • \"Partner share\" applies your split on gross revenue. In this model, the G0552 deposit/cost (if\n enabled) is treated as an expense against partner share.\n

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

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

\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","16860267554465856323","traceTime",1778757658029]