{"_meta":{"generated":"2026-05-13T12:08:47.874Z","activeScenario":"base","engine":"lib/model.ts::calcAnnualPL (v10 shadow retired per AUDIT C-4)","note":"Read-only audit export — no model files modified.","incomeBuffer":{"factor":0.9,"haircutPct":10,"disclosure":"Final income numbers (Gross Revenue, Net Revenue, EBITDA) reflect a 10% conservatism buffer (×0.90) applied to modeled values. E&M revenue is also held out as an additional buffer. Underlying month-by-month math reconciles without the buffer."}},"reimbursement":{"derivedMedicareBase":1408.006,"derivedBlendedRate":1816},"payerMix":{"defaults":{"medicareMix":0.25,"commercialMix":0.75},"byMarket":{"forney":{"govtShare":0.15,"commercialShare":0.85,"commercialSplit":{"bcbs":0.3,"aetnaUhccigna":0.7}},"newBraunfels":{"govtShare":0.25,"commercialShare":0.75,"commercialSplit":{"bcbs":0.3,"aetnaUhccigna":0.7}}},"bcbsShare":0.3,"bcbsMultiplier":1.3,"otherCommercialMultiplier":1.58},"procedureMix":{"venaSeal":0.65,"rfa":0.1,"sclerotherapy":0,"varithena":0.25},"cogs":{"venasealUnitCost":900,"venasealPtsPerKit":2.5,"venasealCostPerProc":360,"varithenaCostPerProc":270,"varithenaDrugCost":150,"scleroSupplyCost":120,"postProcSupport":17.5,"miscConsumables":15,"wasteFactor":0.075,"blendedWeightedCogs":364.45},"funnel":{"cpl":{"conservative":60,"base":60,"aggressive":45,"hybridWound":60},"contactRate":{"conservative":0.5305,"base":0.5305,"aggressive":0.6809999999999999,"hybridWound":0.5305},"bookingRate":{"conservative":0.6,"base":0.6,"aggressive":0.7,"hybridWound":0.6},"showRate":{"conservative":0.78,"base":0.78,"aggressive":0.85,"hybridWound":0.78},"treatmentConversion":{"conservative":0.65,"base":0.65,"aggressive":0.75,"hybridWound":0.65},"procsPerPatient":{"conservative":3.08125,"base":3.08125,"aggressive":4.10875,"hybridWound":3.08125},"maxCapacityPerMonth":146},"growth":{"y2VolumeGrowth":{"conservative":0.39,"base":0.39,"aggressive":0.55,"hybridWound":0.39},"y3VolumeGrowth":{"conservative":0.4,"base":0.4,"aggressive":0.55,"hybridWound":0.4}},"cptTable":[{"code":"36482","description":"VenaSeal — Cyanoacrylate Closure (1st vein)","category":"procedure","medicareRate":1452.78,"countAt50":33,"countAt100":65,"mixPct":0.65},{"code":"36465","description":"Varithena — Non-compounded foam, single segment","category":"procedure","medicareRate":1122.16,"countAt50":8,"countAt100":15,"mixPct":0.15},{"code":"36466","description":"Varithena — Non-compounded foam, multiple segments","category":"procedure","medicareRate":1253.75,"countAt50":5,"countAt100":10,"mixPct":0.1},{"code":"36475","description":"RF Ablation — Endovenous Radiofrequency (1st vein)","category":"procedure","medicareRate":1700,"countAt50":5,"countAt100":10,"mixPct":0.1},{"code":"93970","description":"Duplex scan — bilateral lower extremity","category":"procedure","medicareRate":170.25,"countAt50":12,"countAt100":24,"mixPct":0},{"code":"93971","description":"Duplex scan — unilateral lower extremity","category":"procedure","medicareRate":108.99,"countAt50":25,"countAt100":50,"mixPct":0},{"code":"36471","description":"Sclerotherapy — multiple injections (retired from mix)","category":"procedure","medicareRate":231,"countAt50":0,"countAt100":0,"mixPct":0},{"code":"99213","description":"Office visit — established patient, low complexity","category":"em","medicareRate":93,"countAt50":50,"countAt100":100,"mixPct":0.5},{"code":"99214","description":"Office visit — established patient, moderate complexity","category":"em","medicareRate":134,"countAt50":40,"countAt100":80,"mixPct":0.4},{"code":"99215","description":"Office visit — established patient, high complexity","category":"em","medicareRate":174,"countAt50":10,"countAt100":20,"mixPct":0.1}],"multiYear":{"y1":{"annualProcs":791,"grossRevenue":1902002,"mgmtFee":-152158,"netRevenue":1749844,"totalCOGS":288281,"ebitda":549408,"ebitdaMargin":0.3139754172371937,"bufferedGrossRevenue":1711802,"bufferedNetRevenue":1574860,"bufferedEbitda":494467},"y2":{"annualProcs":1162,"grossRevenue":2758498,"mgmtFee":-220680,"netRevenue":2537818,"totalCOGS":423508,"ebitda":1130035,"ebitdaMargin":0.4452781877975489,"bufferedGrossRevenue":2482648,"bufferedNetRevenue":2284036,"bufferedEbitda":1017032},"y3":{"annualProcs":1404,"grossRevenue":3304716,"mgmtFee":-264372,"netRevenue":3040344,"totalCOGS":511692,"ebitda":1455054,"ebitdaMargin":0.47858202887567985,"bufferedGrossRevenue":2974244,"bufferedNetRevenue":2736310,"bufferedEbitda":1309549}},"monthlyY1":[{"month":"Oct","blendedRate":1586,"totalProcs":31,"grossRevenue":68191,"medicareRevenue":24616,"commercialRevenue":24550,"usRevenue":13029,"scleroRevenue":5996,"commercialPct":0.36001818421785864},{"month":"Nov","blendedRate":1644,"totalProcs":34,"grossRevenue":76763,"medicareRevenue":23069,"commercialRevenue":32827,"usRevenue":14290,"scleroRevenue":6577,"commercialPct":0.42764092075609345},{"month":"Dec","blendedRate":1701,"totalProcs":37,"grossRevenue":85645,"medicareRevenue":20813,"commercialRevenue":42124,"usRevenue":15551,"scleroRevenue":7157,"commercialPct":0.491844240761282},{"month":"Jan","blendedRate":1758,"totalProcs":46,"grossRevenue":109099,"medicareRevenue":20543,"commercialRevenue":60325,"usRevenue":19333,"scleroRevenue":8898,"commercialPct":0.5529381570866827},{"month":"Feb","blendedRate":1816,"totalProcs":59,"grossRevenue":143353,"medicareRevenue":19523,"commercialRevenue":87621,"usRevenue":24797,"scleroRevenue":11412,"commercialPct":0.6112254365098743},{"month":"Mar","blendedRate":1816,"totalProcs":71,"grossRevenue":172509,"medicareRevenue":23494,"commercialRevenue":105442,"usRevenue":29840,"scleroRevenue":13733,"commercialPct":0.6112260809580949},{"month":"Apr","blendedRate":1816,"totalProcs":83,"grossRevenue":201667,"medicareRevenue":27465,"commercialRevenue":123263,"usRevenue":34884,"scleroRevenue":16055,"commercialPct":0.6112204773215251},{"month":"May","blendedRate":1816,"totalProcs":86,"grossRevenue":208955,"medicareRevenue":28458,"commercialRevenue":127718,"usRevenue":36144,"scleroRevenue":16635,"commercialPct":0.61122251202412},{"month":"Jun","blendedRate":1816,"totalProcs":86,"grossRevenue":208955,"medicareRevenue":28458,"commercialRevenue":127718,"usRevenue":36144,"scleroRevenue":16635,"commercialPct":0.61122251202412},{"month":"Jul","blendedRate":1816,"totalProcs":86,"grossRevenue":208955,"medicareRevenue":28458,"commercialRevenue":127718,"usRevenue":36144,"scleroRevenue":16635,"commercialPct":0.61122251202412},{"month":"Aug","blendedRate":1816,"totalProcs":86,"grossRevenue":208955,"medicareRevenue":28458,"commercialRevenue":127718,"usRevenue":36144,"scleroRevenue":16635,"commercialPct":0.61122251202412},{"month":"Sep","blendedRate":1816,"totalProcs":86,"grossRevenue":208955,"medicareRevenue":28458,"commercialRevenue":127718,"usRevenue":36144,"scleroRevenue":16635,"commercialPct":0.61122251202412}]}