File size: 42,599 Bytes
a57e64a
22746f8
b4359b0
 
3ab0eff
 
a57e64a
 
6ccd76a
 
 
 
 
a57e64a
 
 
6ccd76a
22746f8
 
b4359b0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
a57e64a
 
 
 
 
b4359b0
a57e64a
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
 
 
b4359b0
 
 
 
 
 
 
 
 
 
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
a57e64a
 
 
 
 
6ccd76a
a57e64a
 
 
 
 
 
 
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
b4359b0
 
 
 
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
22746f8
 
a57e64a
 
 
 
 
b4359b0
a57e64a
 
 
 
 
 
 
 
b4359b0
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
a57e64a
6260ddf
 
a57e64a
b4359b0
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
22746f8
a57e64a
 
 
 
22746f8
a57e64a
22746f8
a57e64a
6ccd76a
a57e64a
6ccd76a
 
 
 
 
 
 
 
a57e64a
b4359b0
22746f8
6ccd76a
22746f8
6ccd76a
22746f8
6ccd76a
22746f8
 
 
 
 
 
6ccd76a
22746f8
 
6ccd76a
 
22746f8
6ccd76a
a57e64a
22746f8
6ccd76a
 
22746f8
 
 
6ccd76a
22746f8
 
 
a57e64a
6ccd76a
22746f8
6ccd76a
22746f8
 
 
a57e64a
6ccd76a
22746f8
a57e64a
 
 
22746f8
a57e64a
6ccd76a
22746f8
6ccd76a
 
 
22746f8
a57e64a
 
 
 
 
 
 
22746f8
a57e64a
6ccd76a
a57e64a
 
 
 
 
 
 
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
 
6260ddf
823512f
a57e64a
 
 
 
 
 
6260ddf
6ccd76a
 
6260ddf
 
 
 
 
 
 
6ccd76a
6260ddf
 
6ccd76a
a57e64a
 
6260ddf
6ccd76a
22746f8
 
a57e64a
 
 
6ccd76a
a57e64a
 
 
6ccd76a
823512f
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6ccd76a
823512f
 
 
 
 
 
 
6ccd76a
 
823512f
 
 
 
 
 
6ccd76a
 
823512f
 
cffe70e
a57e64a
823512f
 
 
6ccd76a
823512f
a57e64a
6b074dc
823512f
a57e64a
6260ddf
 
823512f
 
 
 
 
 
 
 
6260ddf
 
6ccd76a
6260ddf
 
6ccd76a
6260ddf
 
 
a57e64a
22746f8
a57e64a
 
 
 
823512f
6260ddf
22746f8
 
 
b4359b0
a57e64a
823512f
a57e64a
b4359b0
a57e64a
 
 
 
6ccd76a
823512f
a57e64a
 
 
 
 
 
823512f
 
a57e64a
6ccd76a
 
 
 
 
 
 
 
 
 
a57e64a
6ccd76a
a57e64a
 
6ccd76a
a57e64a
6ccd76a
 
 
 
22746f8
 
b4359b0
 
 
 
a57e64a
22746f8
 
a57e64a
 
6ccd76a
a57e64a
823512f
a57e64a
 
 
823512f
a57e64a
 
 
 
 
 
 
6ccd76a
 
 
a57e64a
 
 
 
 
 
b4359b0
 
 
 
 
 
 
6260ddf
b4359b0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
09924d9
 
 
 
 
 
 
a57e64a
f1f2aba
09924d9
6ccd76a
b4359b0
 
 
 
 
 
 
 
6ccd76a
 
 
 
 
 
 
b4359b0
 
88baec3
09924d9
a57e64a
b4359b0
 
 
 
 
 
 
a57e64a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
22746f8
a57e64a
 
 
 
 
 
 
 
 
 
 
 
b4359b0
a57e64a
b4359b0
 
6ccd76a
b4359b0
 
 
 
a57e64a
 
 
22746f8
b4359b0
 
 
22746f8
a57e64a
 
b4359b0
a57e64a
22746f8
 
a57e64a
 
 
 
b4359b0
 
a57e64a
 
 
 
22746f8
b4359b0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
a57e64a
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
b4359b0
6ccd76a
b4359b0
a57e64a
 
 
 
 
 
 
 
6ccd76a
 
 
a57e64a
 
 
 
 
 
 
 
6ccd76a
 
 
a57e64a
 
 
6ccd76a
 
a57e64a
 
 
 
 
6ccd76a
823512f
b4359b0
 
6ccd76a
b4359b0
 
 
 
 
 
a57e64a
 
6ccd76a
a57e64a
 
 
 
 
 
 
 
 
 
b4359b0
22746f8
a57e64a
 
22746f8
 
 
 
a57e64a
3ab0eff
22746f8
a57e64a
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
# app.py
import math
import tempfile
from pathlib import Path
import gradio as gr

# ==========================================
# CARPL Multi-Use-Case ROI Calculators (MMG / FFR-CT / MSK AI)
# - Consistent UI/UX across use cases
# - Waterfall now colors COSTS in red automatically
# - Monthly/Annual toggle (default: Annual)
# - MSK hides zero/NA metrics
# - ROI/Payback shown only when finite
# ==========================================

USE_CASES = ["Mammography AI (MMG)", "FFR-CT AI", "MSK AI (ER/Trauma)"]
CTA_URL = "https://carpl.ai/contact-us"
CTA_LABEL = "Book a 15-min walkthrough"

MMG_VENDOR_PRESETS = {
    "Custom": {},
    "Lunit": {
        "base_recall_rate": 0.028, "ai_recall_rate": 0.025,
        "base_ppr": 0.100, "ai_ppr": 0.095,
        "ai_audit_rate": 0.050, "base_audit_rate": 0.000,
        "read_reduction_pct": 0.15,
        "followup_uplift_pct": 0.0095,
        "early_detect_uplift_per_1000": 0.7,
    },
    "Therapixel (MammoScreen)": {
        "base_recall_rate": 0.028, "ai_recall_rate": 0.024,
        "base_ppr": 0.100, "ai_ppr": 0.094,
        "ai_audit_rate": 0.040, "base_audit_rate": 0.000,
        "read_reduction_pct": 0.15,
        "followup_uplift_pct": 0.010,
        "early_detect_uplift_per_1000": 0.9,
    },
    "MammoScreen (Alt)": {
        "base_recall_rate": 0.030, "ai_recall_rate": 0.026,
        "base_ppr": 0.100, "ai_ppr": 0.093,
        "ai_audit_rate": 0.045, "base_audit_rate": 0.000,
        "read_reduction_pct": 0.18,
        "followup_uplift_pct": 0.011,
        "early_detect_uplift_per_1000": 0.8,
    },
    "MedCognetics": {
        "base_recall_rate": 0.029, "ai_recall_rate": 0.026,
        "base_ppr": 0.100, "ai_ppr": 0.096,
        "ai_audit_rate": 0.035, "base_audit_rate": 0.000,
        "read_reduction_pct": 0.14,
        "followup_uplift_pct": 0.009,
        "early_detect_uplift_per_1000": 0.6,
    },
}

# ---------- Helpers ----------
def usd(x: float, digits: int = 0) -> str:
    if x == math.inf:
        return "∞"
    try:
        return "$" + f"{x:,.{digits}f}"
    except Exception:
        return "$0"

def pct(x: float, digits: int = 1) -> str:
    try:
        return f"{x*100:.{digits}f}%"
    except Exception:
        return "0.0%"

def clamp_nonneg(x: float) -> float:
    return max(0.0, float(x))

def safe_fraction(x: float) -> float:
    return max(0.0, min(1.0, float(x)))

def write_csv(rows, title: str = "roi_results") -> str:
    """Write rows [(label, value), ...] to a temp CSV and return file path."""
    csv_dir = Path(tempfile.gettempdir())
    path = csv_dir / f"{title.replace(' ','_').lower()}.csv"
    with open(path, "w", encoding="utf-8") as f:
        f.write("Metric,Value\n")
        for lab, val in rows:
            val = str(val).replace("<b>", "").replace("</b>", "")
            f.write(f"\"{lab}\",\"{val}\"\n")
    return str(path)

# ---------- MMG (Mammography) ----------
def compute_mmg(
    monthly_volume: float,
    read_minutes: float,
    radiologist_hourly_cost: float,
    # Sensitivity (advanced)
    base_ppr: float, ai_ppr: float,
    base_audit_rate: float, ai_audit_rate: float,
    base_recall_rate: float, ai_recall_rate: float,
    recall_cost_per_case: float,
    read_reduction_pct: float,
    base_cost_per_scan: float, cost_reduction_pct: float,
    followup_price: float, followup_uplift_pct: float,
    early_detect_uplift_per_1000: float,
    treatment_cost_delta_early_vs_late: float,
    # Backend program costs (hidden)
    vendor_per_case_fee: float,
    platform_annual_fee: float,
    integration_overhead_monthly: float,
    cloud_compute_monthly: float,
):
    monthly_ai_cases = clamp_nonneg(monthly_volume)
    annual_ai_cases = monthly_ai_cases * 12.0

    # Clinical
    errors_reduced     = clamp_nonneg(monthly_ai_cases * (base_ppr - ai_ppr))
    discrepant_flags   = clamp_nonneg(monthly_ai_cases * (ai_audit_rate - base_audit_rate))
    recalls_avoided    = clamp_nonneg(monthly_ai_cases * (base_recall_rate - ai_recall_rate))
    earlier_detections = clamp_nonneg(monthly_ai_cases * (early_detect_uplift_per_1000 / 1000.0))

    # Ops
    base_read_seconds = read_minutes * 60.0
    hours_saved = clamp_nonneg(monthly_ai_cases * (base_read_seconds * read_reduction_pct) / 3600.0)
    workload_reduction_pct = read_reduction_pct
    fte_saved = hours_saved / 160.0
    capacity_increase_pct = (1.0 / max(1e-6, (1.0 - read_reduction_pct)) - 1.0)
    value_time_saved_month = hours_saved * radiologist_hourly_cost

    # $$
    baseline_monthly_cost         = monthly_ai_cases * base_cost_per_scan
    new_monthly_cost              = baseline_monthly_cost * (1.0 - cost_reduction_pct)
    per_scan_cost_savings_month   = baseline_monthly_cost - new_monthly_cost
    addl_followups                = monthly_ai_cases * followup_uplift_pct
    addl_followup_revenue_month   = addl_followups * followup_price
    recall_cost_savings_month     = recalls_avoided * recall_cost_per_case
    early_detection_savings_month = earlier_detections * treatment_cost_delta_early_vs_late

    vendor_cost_month   = monthly_ai_cases * vendor_per_case_fee
    platform_cost_month = platform_annual_fee / 12.0
    other_costs_month   = integration_overhead_monthly + cloud_compute_monthly

    incr_revenue_month = addl_followup_revenue_month
    incr_costs_month   = vendor_cost_month + platform_cost_month + other_costs_month
    ops_value_month    = value_time_saved_month + per_scan_cost_savings_month + recall_cost_savings_month + early_detection_savings_month

    net_impact_month = incr_revenue_month - incr_costs_month + ops_value_month
    roi_pct_annual   = ( (net_impact_month*12) / max(1e-6, (incr_costs_month*12)) )
    months_to_payback = (
        (platform_annual_fee + vendor_per_case_fee*annual_ai_cases + other_costs_month*12.0)
        / max(1e-6, (net_impact_month / max(1.0, monthly_ai_cases))) / max(1.0, monthly_ai_cases)
    )

    evidence = """
    <ul class='evidence'>
      <li>Modeled reductions in recalls and false positives reduce unnecessary follow-ups and costs.</li>
      <li>Earlier detection can reduce treatment costs vs late-stage presentation.</li>
      <li>Reading-time reductions translate into throughput gains and less burnout.</li>
    </ul>
    """

    clinical_bullet = (
        f"~{int(round(recalls_avoided))} recalls avoided, "
        f"{earlier_detections:.1f} earlier cancers detected, "
        f"{int(round(errors_reduced))} fewer missed positives"
    )

    return {
        "summary": f"For your practice with {int(monthly_volume):,} mammography scans/month, modeled net benefit is {usd(net_impact_month)} per month. Clinical: {clinical_bullet}.",
        "financial": {
            "rows": [
                ("Additional follow-up scans (count/mo)", f"{int(round(addl_followups))}"),
                ("Additional follow-up revenue (mo)", usd(addl_followup_revenue_month)),
                ("Value of time saved (mo)", usd(value_time_saved_month)),
                ("Per-scan radiologist cost savings (mo)", usd(per_scan_cost_savings_month)),
                ("Savings from avoided recalls (mo)", usd(recall_cost_savings_month)),
                ("Savings from earlier detection (mo)", usd(early_detection_savings_month)),
                ("AI vendor fees (mo)", usd(vendor_cost_month)),
                ("Platform license (mo)", usd(platform_cost_month)),
                ("Integration & cloud (mo)", usd(other_costs_month)),
                ("Net impact (mo)", f"<b>{usd(net_impact_month)}</b>"),
                ("Net impact (annual)", f"<b>{usd(net_impact_month*12)}</b>"),
                ("ROI % (annual)", f"<b>{roi_pct_annual*100:.1f}%</b>"),
                ("Months to payback", f"<b>{months_to_payback:.1f}</b>"),
            ]
        },
        "clinical": {
            "rows": [
                ("Fewer missed positives (Δ pickup)", f"{int(round(errors_reduced))} /mo"),
                ("Discrepant cases flagged (audit uplift)", f"{int(round(discrepant_flags))} /mo"),
                ("Earlier cancers detected", f"{earlier_detections:.1f} /mo"),
                ("Recalls avoided", f"{int(round(recalls_avoided))} /mo"),
            ],
            "bars": [
                ("Recall reduction", max(0.0, base_recall_rate - ai_recall_rate)),
                ("Pickup improvement", max(0.0, base_ppr - ai_ppr)),
            ]
        },
        "operational": {
            "rows": [
                ("Hours saved / month", f"{hours_saved:.1f}"),
                ("Workload reduction", pct(workload_reduction_pct)),
                ("Approx. FTE-month saved", f"{fte_saved:.2f}"),
                ("Effective capacity increase", pct(capacity_increase_pct)),
            ]
        },
        "waterfall_monthly": [("Incremental revenue", incr_revenue_month), ("Incremental costs", -incr_costs_month), ("Operational value", ops_value_month)],
        "annual_card": {
            "incr_rev": incr_revenue_month * 12.0,
            "incr_costs": incr_costs_month * 12.0,
            "ops_value": ops_value_month * 12.0,
            "net": net_impact_month * 12.0,
            "roi_pct": roi_pct_annual,
            "payback": months_to_payback,
        },
        "evidence": evidence,
    }

# ---------- FFR-CT ----------
def compute_ffrct(
    site_type: str,
    monthly_eligible_ccta: float,
    uptake_pct: float,
    avg_time_to_decision_today_hours: float,
    baseline_clinician_touch_min: float,
    reimb_ccta: float, reimb_ffrct: float, reimb_ai_qpa: float, pct_billed_ai_qpa: float,
    one_test_dx_pct: float, dec_unnec_ica_pct: float, more_likely_revasc_pct: float, revasc_prevalence_pct: float,
    vendor_per_case_cost: float, platform_annual_cost: float, stress_test_cost: float,
    bed_hour_value: float, clinician_hour_cost: float, ai_time_to_decision_min: float,
    clinician_touch_reduction_pct: float, baseline_diag_ica_rate_pct: float, baseline_additional_testing_rate_pct: float,
    sens_uptake_factor_pct: float, sens_dec_unnec_ica_factor_pct: float, sens_vendor_cost_factor_pct: float,
):
    if site_type == "Hospital / Health System":
        net_cost_per_diag_ica = 5000.0
    elif site_type == "Imaging Center":
        net_cost_per_diag_ica = 2000.0
    else:
        net_cost_per_diag_ica = 4000.0

    monthly_eligible_ccta = clamp_nonneg(monthly_eligible_ccta)
    uptake = safe_fraction(uptake_pct/100.0) * safe_fraction(sens_uptake_factor_pct/100.0)
    annual_eligible = monthly_eligible_ccta * 12.0
    annual_ai_cases = annual_eligible * uptake

    pct_ai_qpa     = safe_fraction(pct_billed_ai_qpa/100.0)
    one_test_dx    = safe_fraction(one_test_dx_pct/100.0)
    dec_unnec_ica  = safe_fraction(dec_unnec_ica_pct/100.0) * safe_fraction(sens_dec_unnec_ica_factor_pct/100.0)
    more_likely_revasc = safe_fraction(more_likely_revasc_pct/100.0)
    revasc_prev    = safe_fraction(revasc_prevalence_pct/100.0)
    vendor_cost    = float(vendor_per_case_cost) * safe_fraction(sens_vendor_cost_factor_pct/100.0)
    platform_annual_cost = float(platform_annual_cost)
    stress_test_cost     = float(stress_test_cost)

    # Baseline (annual)
    baseline_revenue = annual_eligible * reimb_ccta
    baseline_additional_tests = annual_eligible * safe_fraction(baseline_additional_testing_rate_pct/100.0)
    baseline_additional_tests_cost = baseline_additional_tests * stress_test_cost
    baseline_diag_ica_total = annual_eligible * safe_fraction(baseline_diag_ica_rate_pct/100.0)
    baseline_revasc_true = annual_eligible * revasc_prev
    baseline_unnecessary_ica = max(0.0, baseline_diag_ica_total - baseline_revasc_true)
    baseline_unnecessary_ica_cost = baseline_unnecessary_ica * net_cost_per_diag_ica
    baseline_ops_value = 0.0
    baseline_costs = baseline_additional_tests_cost + baseline_unnecessary_ica_cost

    # With AI (annual)
    with_ai_revenue = (
        annual_eligible * reimb_ccta
        + annual_ai_cases * reimb_ffrct
        + annual_ai_cases * pct_ai_qpa * reimb_ai_qpa
    )
    with_ai_vendor_costs = annual_ai_cases * vendor_cost
    with_ai_platform_costs = platform_annual_cost

    baseline_addl_tests_in_ai_cohort = annual_ai_cases * safe_fraction(baseline_additional_testing_rate_pct/100.0)
    with_ai_additional_tests = annual_ai_cases * (1.0 - one_test_dx)
    with_ai_additional_tests_cost = with_ai_additional_tests * stress_test_cost
    avoided_additional_tests = max(0.0, baseline_addl_tests_in_ai_cohort - with_ai_additional_tests)

    avoided_unnec_ica = baseline_unnecessary_ica * dec_unnec_ica * (annual_ai_cases / annual_eligible if annual_eligible > 0 else 0.0)
    with_ai_unnecessary_ica = max(0.0, baseline_unnecessary_ica - avoided_unnec_ica)
    with_ai_unnecessary_ica_cost = with_ai_unnecessary_ica * net_cost_per_diag_ica

    ai_saved_hours_per_case = min(max(0.0, ai_time_to_decision_min/60.0), max(0.0, float(avg_time_to_decision_today_hours)))
    bed_hours_saved = annual_ai_cases * ai_saved_hours_per_case
    bed_hours_value = bed_hours_saved * bed_hour_value
    clinician_hours_saved = annual_ai_cases * max(0.0, float(baseline_clinician_touch_min)/60.0) * safe_fraction(clinician_touch_reduction_pct/100.0)
    clinician_hours_value = clinician_hours_saved * clinician_hour_cost
    with_ai_ops_value = bed_hours_value + clinician_hours_value

    with_ai_costs = with_ai_vendor_costs + with_ai_platform_costs + with_ai_additional_tests_cost + with_ai_unnecessary_ica_cost

    incr_revenue = with_ai_revenue - baseline_revenue
    incr_costs   = with_ai_costs - baseline_costs
    incr_ops     = with_ai_ops_value - baseline_ops_value
    net_impact   = incr_revenue - incr_costs + incr_ops

    ai_program_costs = with_ai_vendor_costs + with_ai_platform_costs
    roi_pct_val = net_impact / max(1e-6, ai_program_costs)

    per_case_net_impact = (net_impact / annual_ai_cases) if annual_ai_cases > 0 else 0.0
    cases_to_payback = (ai_program_costs / max(1e-6, per_case_net_impact)) if per_case_net_impact > 0 else math.inf
    months_to_payback = (cases_to_payback / (monthly_eligible_ccta * uptake)) if (monthly_eligible_ccta * uptake) > 0 else math.inf

    evidence = """
    <ul class='evidence'>
      <li>Selective FFR-CT strategies reduce unnecessary ICAs and extra tests in multiple trials.</li>
      <li>One-test diagnosis streamlines workups and may shorten time-to-decision.</li>
      <li>Operational value modeled via bed-hour and clinician-time savings.</li>
    </ul>
    """

    return {
        "summary": f"For your program with {int(annual_ai_cases):,} AI cases/year, modeled net impact is {usd(net_impact)} annually.",
        "financial": {
            "rows": [
                ("Incremental revenue (annual)", usd(incr_revenue)),
                ("Incremental costs (annual)", usd(incr_costs)),
                ("Operational value (annual)", usd(incr_ops)),
                ("AI program costs (annual)", usd(ai_program_costs)),
                ("Net impact (annual)", f"<b>{usd(net_impact)}</b>"),
                ("ROI % (annual on AI program)", f"<b>{roi_pct_val*100:.1f}%</b>"),
                ("Months to payback", f"<b>{'∞' if months_to_payback==math.inf else f'{months_to_payback:.1f}'}</b>"),
            ]
        },
        "clinical": {
            "rows": [
                ("Avoided unnecessary ICAs (est.)", f"{int(round(avoided_unnec_ica)):,} /yr"),
                ("One-test diagnosis rate (AI cohort)", f"{one_test_dx*100:.0f}%"),
                ("Added revasc candidates (est.)", f"{int(round(annual_eligible * revasc_prev * uptake * more_likely_revasc)):,} /yr"),
                ("Avoided extra tests (est.)", f"{int(round(avoided_additional_tests)):,} /yr"),
            ],
            "bars": [
                ("Unnecessary ICA reduction", dec_unnec_ica),
                ("One-test diagnosis", one_test_dx),
            ]
        },
        "operational": {
            "rows": [
                ("Avg hours saved per case", f"{ai_saved_hours_per_case:.2f}"),
                ("Bed-hours saved", f"{int(round(bed_hours_saved)):,} hrs/yr"),
                ("Value of bed-hours", usd(bed_hours_value)),
                ("Clinician hours saved", f"{int(round(clinician_hours_saved)):,} hrs/yr"),
                ("Value of clinician time", usd(clinician_hours_value)),
            ]
        },
        "waterfall_annual": [("Incremental revenue", incr_revenue), ("Incremental costs", -incr_costs), ("Operational value", incr_ops)],
        "annual_card": {
            "incr_rev": incr_revenue,
            "incr_costs": incr_costs,
            "ops_value": incr_ops,
            "net": net_impact,
            "roi_pct": roi_pct_val,
            "payback": months_to_payback,
        },
        "evidence": evidence,
    }

# ---------- MSK (ER/Trauma) ----------
def compute_msk(
    scans_per_day: float,
    reading_time_min: float,
    er_time_to_treatment_min: float,
    radiologist_hourly_cost: float = 180.0,
):
    scans_per_month = clamp_nonneg(scans_per_day) * 30.0

    # Clinical volumes (illustrative)
    errors_reduced_per_month = int(scans_per_month * 0.05 * 0.20)   # incidence × improvement
    discrepant_cases_flagged = int(scans_per_month * 0.05)
    hrs_saved_per_visit      = max(0.0, er_time_to_treatment_min) * 0.50 / 60.0

    # Operational value
    time_saved_per_scan_min  = max(0.0, reading_time_min) * 0.30
    total_time_saved_hours   = (scans_per_month * time_saved_per_scan_min) / 60.0
    value_time_saved_month   = total_time_saved_hours * radiologist_hourly_cost
    radiologist_cost_savings = scans_per_month * 4.0  # conservative proxy
    ops_value_month          = value_time_saved_month + radiologist_cost_savings

    # Financial: by default not counted
    incr_revenue_month = 0.0
    incr_costs_month   = 0.0

    net_impact_month = incr_revenue_month - incr_costs_month + ops_value_month

    evidence = """
    <ul class='evidence'>
      <li>Faster ED triage modeled via shorter time-to-treatment and reduced radiologist touch time.</li>
      <li>Audit flags approximate discrepancy capture for QA workflows.</li>
      <li>Staff time savings converted to $ value at radiologist $/hr.</li>
    </ul>
    """

    # Conditional rows (hide zeros)
    fin_rows = []
    if incr_revenue_month != 0:
        fin_rows.append(("Incremental revenue (mo)", usd(incr_revenue_month)))
    if incr_costs_month != 0:
        fin_rows.append(("Incremental costs (mo)", usd(incr_costs_month)))
    fin_rows.append(("Net impact (mo)", f"<b>{usd(net_impact_month)}</b>"))

    clin_rows = []
    if errors_reduced_per_month > 0:
        clin_rows.append(("Errors reduced (est.)", f"{errors_reduced_per_month} /mo"))
    if discrepant_cases_flagged > 0:
        clin_rows.append(("Discrepant cases flagged (est.)", f"{discrepant_cases_flagged} /mo"))
    if hrs_saved_per_visit > 0:
        clin_rows.append(("Hours saved per ED visit (modeled)", f"{hrs_saved_per_visit:.2f}"))

    op_rows = []
    if total_time_saved_hours > 0:
        op_rows.append(("Radiologist hours saved / month", f"{total_time_saved_hours:.1f}"))
    if value_time_saved_month > 0:
        op_rows.append(("Value of radiologist time saved (mo)", usd(value_time_saved_month)))
    if radiologist_cost_savings > 0:
        op_rows.append(("Radiologist cost proxy savings (mo)", usd(radiologist_cost_savings)))

    # Waterfall (monthly), include only nonzero components
    wf_rows = []
    if incr_revenue_month != 0:
        wf_rows.append(("Incremental revenue", incr_revenue_month))
    if incr_costs_month != 0:
        wf_rows.append(("Incremental costs", -incr_costs_month))
    if ops_value_month != 0:
        wf_rows.append(("Operational value", ops_value_month))
    if not wf_rows:
        wf_rows = [("Operational value", ops_value_month)]

    annual_card = {
        "incr_rev": incr_revenue_month * 12.0,
        "incr_costs": incr_costs_month * 12.0,
        "ops_value": ops_value_month * 12.0,
        "net": net_impact_month * 12.0,
        "roi_pct": None,   # hidden
        "payback": None,   # hidden
    }

    return {
        "summary": f"For your ED with ~{int(scans_per_month):,} MSK scans/month, modeled net benefit is {usd(net_impact_month)} per month.",
        "financial": {"rows": fin_rows},
        "clinical": {"rows": clin_rows, "bars": [("Touch-time reduction", 0.30)] if time_saved_per_scan_min > 0 else []},
        "operational": {"rows": op_rows},
        "waterfall_monthly": wf_rows,
        "annual_card": annual_card,
        "evidence": evidence,
    }

# ---------- Card / HTML builders ----------
def build_overall_card(title: str, summary_line: str, annual: dict):
    rows = []
    if "incr_rev" in annual and annual["incr_rev"] != 0:
        rows.append(("Incremental revenue (annual)", f"<b>{usd(annual['incr_rev'])}</b>"))
    if "incr_costs" in annual and annual["incr_costs"] != 0:
        rows.append(("Incremental costs (annual)", f"<b class='neg'>{usd(annual['incr_costs'])}</b>"))
    if "ops_value" in annual and annual["ops_value"] != 0:
        rows.append(("Operational value (annual)", f"<b>{usd(annual['ops_value'])}</b>"))
    if "net" in annual:
        rows.append(("Net impact (annual)", f"<b>{usd(annual['net'])}</b>"))

    roi = annual.get("roi_pct", None)
    if isinstance(roi, (int, float)) and math.isfinite(roi):
        rows.append(("ROI %", f"<b>{roi*100:.1f}%</b>"))
    payback = annual.get("payback", None)
    if isinstance(payback, (int, float)) and math.isfinite(payback):
        rows.append(("Months to payback", f"<b>{payback:.1f}</b>"))

    items = "".join(f"<div>{lab}</div><div>{val}</div>" for lab, val in rows)
    return f"""
    <div class='card'>
      <div style='display:flex;justify-content:space-between;align-items:center;margin-bottom:8px'>
        <div style='font-weight:700'>{title}</div>
        <div class='pill'>Clinical · Financial · Operational</div>
      </div>
      <div class='sumline'>{summary_line}</div>
      <div class='kpi-grid'>{items}</div>
    </div>
    """

def build_rows_card(title: str, rows):
    items = "".join(f"<div>{lab}</div><div>{val}</div>" for lab, val in rows)
    return f"<div class='card'><div class='card-title'>{title}</div><div class='kpi-grid'>{items}</div></div>"

def build_clinical_card(rows, bars):
    rows_html = "".join(f"<div>{lab}</div><div>{val}</div>" for lab, val in rows)
    bars_html = ""
    for lab, frac in (bars or []):
        frac = max(0.0, min(1.0, float(frac)))
        if frac <= 0:
            continue
        bars_html += f"""
          <div class='bar-row'>
            <div>{lab}</div>
            <div class='bar'><span style='width:{frac*100:.1f}%'><em>{frac*100:.1f}%</em></span></div>
            <div>{frac*100:.1f}%</div>
          </div>"""
    bars_section = f"<div class='bars'>{bars_html}</div>" if bars_html else ""
    return f"<div class='card'><div class='card-title'>Clinical</div><div class='kpi-grid'>{rows_html}</div>{bars_section}</div>"

def build_waterfall(wf_rows, period_label="Annual"):
    """
    wf_rows: list of (label, value) where value is signed.
    Colors: positive=green, negative=red (costs).
    """
    # remove exact zero bars
    wf_rows = [(l, v) for (l, v) in wf_rows if abs(float(v)) > 1e-9]
    if not wf_rows:
        return "<div class='card'><div class='card-title'>Waterfall ({})</div><div>—</div></div>".format(period_label)

    denom = sum(abs(v) for _, v in wf_rows) or 1.0

    def row(label, val):
        width = min(100, max(2, int(abs(val)/denom * 100)))
        cls = "wf-pos" if val >= 0 else "wf-neg"
        return f"<div class='wf-row'><div>{label}</div><div class='wf-bar {cls}' style='width:{width}%;'><span class='wf-val'>{usd(val)}</span></div></div>"

    net_total = sum(v for _, v in wf_rows)
    return "<div class='card'><div class='card-title'>Waterfall ({})</div>{}<div class='wf-total'>Net impact: <b>{}</b></div></div>".format(
        period_label, "".join(row(l, v) for l, v in wf_rows), usd(net_total)
    )

def rows_to_csv(fin_rows, clin_rows, op_rows) -> str:
    all_rows = [("Section","—")] + [("Financial","—")] + fin_rows + [("Clinical","—")] + clin_rows + [("Operational","—")] + op_rows
    return write_csv(all_rows, title="roi_results")

# ---------- UI ----------
def build_ui():
    with gr.Blocks(theme=gr.themes.Soft(), css="""
@import url('https://fonts.googleapis.com/css2?family=Inter:wght@400;600;800&display=swap');
* { font-family: Inter, ui-sans-serif, system-ui; }
.gradio-container { max-width: 1120px !important; }
.card{background:#fff;border:1px solid #eef2f7;border-radius:18px;padding:18px;box-shadow:0 8px 24px rgba(0,0,0,.08);margin-bottom:12px}
.card-title{font-weight:700;margin-bottom:6px}
.pill{background:#ecfdf5;color:#065f46;padding:4px 10px;border-radius:999px;font-weight:700;font-size:.75rem}
.kpi-grid{display:grid;grid-template-columns:1fr auto;gap:6px 12px}
.neg{color:#b91c1c}
.sumline{margin-bottom:8px;opacity:.9}
.small-note{opacity:.75;font-size:.9em;margin-top:6px}
.bars .bar-row{display:grid;grid-template-columns:1fr auto auto;gap:10px;align-items:center;margin:6px 0}
.bars .bar{height:12px;background:#f1f5f9;border-radius:999px;position:relative;overflow:hidden;width:100%}
.bars .bar span{display:block;height:100%;background:linear-gradient(90deg,#14b8a6,#22d3ee);position:relative}
.bars .bar span em{position:absolute;right:6px;top:-18px;font-size:.85em;opacity:.8}
.wf-row{display:grid;grid-template-columns:1fr auto;gap:10px;align-items:center;margin:8px 0}
.wf-bar{height:22px;border-radius:6px;display:flex;align-items:center;justify-content:flex-end;padding-right:8px;color:#0b1727;min-width:80px}
.wf-bar .wf-val{font-weight:700}
.wf-pos{background:linear-gradient(90deg,#a7f3d0,#34d399)}   /* green */
.wf-neg{background:linear-gradient(90deg,#fecaca,#f87171)}   /* red for costs/negatives */
.wf-total{margin-top:8px;border-top:1px solid #e5e7eb;padding-top:8px;font-weight:700}
.cta{display:flex;justify-content:space-between;align-items:center}
.cta-btn{background:#0ea5e9;color:#fff;text-decoration:none;padding:10px 14px;border-radius:12px;font-weight:700}
.header{display:flex;justify-content:space-between;align-items:center}
.header .title{font-weight:800;font-size:1.1rem}
.header .pill{margin-left:8px}

/* Use-case chooser as cards */
#uc [role="radiogroup"] {
  display: grid;
  grid-template-columns: repeat(3, minmax(0,1fr));
  gap: 12px;
}
@media (max-width: 820px) { #uc [role="radiogroup"] { grid-template-columns: 1fr; } }
#uc [role="radiogroup"] label {
  border: 1px solid #eef2f7;
  border-radius: 16px;
  background: #fff;
  padding: 14px 16px;
  box-shadow: 0 8px 24px rgba(0,0,0,.06);
  cursor: pointer;
  display: flex;
  align-items: center;
  gap: 10px;
  transition: transform .06s ease, box-shadow .12s ease, border-color .12s ease;
}
#uc [role="radiogroup"] input[type="radio"] { accent-color: #14b8a6; }
#uc [role="radiogroup"] label:hover { transform: translateY(-1px); box-shadow: 0 12px 28px rgba(0,0,0,.10); }
#uc [role="radiogroup"] input[type="radio"]:checked + span { font-weight: 700; }
#uc .uc-hint { margin-top: 6px; opacity: .7; font-size: .9em; }
""") as demo:
        gr.Markdown("""
<div class='header'>
  <div class='title'>CARPL ROI Calculator · Multi-Use-Case</div>
  <div class='pill'>Clinical · Financial · Operational</div>
</div>
""")

        with gr.Row():
            with gr.Column(scale=1):
                # Use case chooser
                with gr.Column(elem_id="uc"):
                    use_case = gr.Radio(
                        choices=[
                            "🩺 Mammography AI (MMG)",
                            "❤️‍🩹 FFR-CT AI",
                            "🦴 MSK AI (ER/Trauma)"
                        ],
                        value="🩺 Mammography AI (MMG)",
                        label="Choose your use case",
                        interactive=True
                    )
                    period = gr.Radio(
                        choices=["Annual", "Monthly"],
                        value="Annual",
                        label="Reporting period",
                        interactive=True
                    )
                    gr.Markdown("<div class='uc-hint'>Pick a calculator and reporting period. You can switch anytime. Click the 'Calculate' button when you are ready! </div>")

                # --- MMG Inputs ---
                vendor_preset = gr.Dropdown(
                    choices=list(MMG_VENDOR_PRESETS.keys()),
                    value="Custom",
                    label="MMG vendor preset",
                    info="Prefills hidden sensitivity. You can still override in Sensitivity.",
                    visible=True
                )
                mmg_monthly_volume = gr.Slider(0, 20000, 7500, step=50, label="Monthly volume (MMG)", info="Mammography exams per month", visible=True)
                mmg_read_minutes   = gr.Number(label="Avg reading time today (minutes)", value=1.7, visible=True)
                mmg_rdx_hr_cost    = gr.Number(label="Radiologist cost (USD/hr)", value=180, visible=True)

                with gr.Accordion("Sensitivity (MMG)", open=False, visible=True) as mmg_sens:
                    mmg_base_ppr = gr.Slider(0, 1, value=0.10,  step=0.001, label="Baseline positive pickup rate")
                    mmg_ai_ppr   = gr.Slider(0, 1, value=0.095, step=0.001, label="With-AI positive pickup rate")
                    mmg_base_audit = gr.Slider(0, 1, value=0.00, step=0.001, label="Baseline audit flag rate")
                    mmg_ai_audit   = gr.Slider(0, 1, value=0.05, step=0.001, label="With-AI audit flag rate")
                    mmg_base_recall = gr.Slider(0, 1, value=0.028, step=0.001, label="Baseline recall rate")
                    mmg_ai_recall   = gr.Slider(0, 1, value=0.025, step=0.001, label="With-AI recall rate")
                    mmg_recall_cost = gr.Number(value=250.0, label="Cost per recall case (USD)")
                    mmg_read_redux  = gr.Slider(0, 0.8, value=0.15, step=0.005, label="Reading time reduction with AI (fraction)")
                    mmg_cost_per_scan = gr.Number(value=15, label="Radiologist cost per scan (USD)")
                    mmg_cost_redux    = gr.Slider(0, 0.8, value=0.15, step=0.005, label="Per-scan radiologist cost reduction")
                    mmg_follow_price  = gr.Number(value=200, label="Price per follow-up scan (USD)")
                    mmg_follow_uplift = gr.Slider(0, 0.2, value=0.0095, step=0.0005, label="Follow-up uplift (fraction of AI scans)")
                    mmg_early_uplift_per_1000 = gr.Number(value=0.7, label="Earlier cancers detected (+/1000 AI scans)")
                    mmg_tx_delta = gr.Number(value=15000.0, label="Treatment cost savings per earlier case (USD)")
                mmg_vendor_fee = gr.State(2.5)
                mmg_platform_annual = gr.State(12000.0)
                mmg_integration_mo  = gr.State(0.0)
                mmg_cloud_mo        = gr.State(0.0)

                # --- FFR-CT Inputs ---
                f_site = gr.Dropdown(["Hospital / Health System","Imaging Center","Academic Medical Center"], value="Hospital / Health System", label="Site type (FFR-CT)", visible=False)
                f_monthly_eligible = gr.Slider(0, 5000, 100, step=10, label="Monthly eligible CCTA", visible=False)
                f_uptake = gr.Slider(0, 100, 60, step=1, label="Uptake (%)", visible=False)
                f_ttd_hours = gr.Number(label="Avg time-to-decision today (hours)", value=8, visible=False)
                f_touch_min = gr.Number(label="Clinician touch-time per case (min)", value=30, visible=False)
                with gr.Accordion("Assumptions (FFR-CT)", open=False, visible=False) as f_assump:
                    f_reimb_ccta = gr.Number(value=400, label="CCTA reimbursement (USD)")
                    f_reimb_ffr  = gr.Number(value=1017, label="FFR-CT reimbursement (USD)")
                    f_reimb_aiqpa= gr.Number(value=950, label="AI-QPA reimbursement (USD)")
                    f_pct_aiqpa  = gr.Slider(0, 100, 60, step=1, label="% billed AI-QPA")
                    f_one_test   = gr.Slider(0, 100, 97, step=1, label="One-test Dx (%)")
                    f_dec_unnec_ica = gr.Slider(0, 100, 69, step=1, label="Unnecessary ICA reduction (%)")
                    f_more_revasc  = gr.Slider(0, 100, 78, step=1, label="More likely revasc (%)")
                    f_revasc_prev  = gr.Slider(0, 100, 10, step=1, label="Revasc prevalence (%)")
                    f_vendor_cost  = gr.Number(value=350, label="Vendor per-case cost (USD)")
                    f_platform_annual = gr.Number(value=12000, label="Platform annual (USD)")
                    f_stress_cost  = gr.Number(value=400, label="Non-invasive test cost (USD)")
                    f_bed_hr_val   = gr.Number(value=100, label="Bed-hour value (USD)")
                    f_clin_hr_cost = gr.Number(value=150, label="Clinician hr cost (USD)")
                    f_ai_ttd_min   = gr.Number(value=90, label="AI time-to-decision saved (min)")
                    f_touch_redux  = gr.Slider(0, 100, 30, step=1, label="Clinician touch reduction (%)")
                    f_base_diag_ica = gr.Slider(0, 100, 30, step=1, label="Baseline diagnostic ICA rate (%)")
                    f_base_addl_test= gr.Slider(0, 100, 30, step=1, label="Baseline additional testing rate (%)")
                    f_sens_uptake  = gr.Slider(0, 200, 100, step=5, label="Sensitivity: Uptake factor (%)")
                    f_sens_dec_ica = gr.Slider(0, 200, 100, step=5, label="Sensitivity: ICA reduction factor (%)")
                    f_sens_vendor  = gr.Slider(0, 200, 100, step=5, label="Sensitivity: Vendor cost factor (%)")

                # --- MSK Inputs ---
                msk_scans_day = gr.Number(label="Scans per day (MSK)", value=100, visible=False)
                msk_read_min  = gr.Number(label="Radiologist time per scan (min)", value=3, visible=False)
                msk_er_ttt_min= gr.Number(label="ED time to treatment (min)", value=60, visible=False)
                msk_rdx_hr_cost = gr.State(180.0)

                run_btn = gr.Button("Calculate", variant="primary")

            with gr.Column(scale=1):
                overall_card   = gr.HTML()
                with gr.Tabs():
                    with gr.Tab("Financial"):
                        financial_card = gr.HTML()
                    with gr.Tab("Clinical"):
                        clinical_card = gr.HTML()
                    with gr.Tab("Operational"):
                        operational_card = gr.HTML()
                waterfall_panel = gr.HTML()
                evidence_panel  = gr.HTML()
                cta_panel       = gr.HTML(visible=False)
                csv_file        = gr.File(label="Download CSV", visible=False)

        def normalize_uc(uclabel: str) -> str:
            if "Mammography" in uclabel: return USE_CASES[0]
            if "FFR" in uclabel: return USE_CASES[1]
            return USE_CASES[2]

        def _on_use_case_change(uc_label):
            uc = normalize_uc(uc_label)
            mmg_vis = (uc == USE_CASES[0])
            f_vis   = (uc == USE_CASES[1])
            msk_vis = (uc == USE_CASES[2])
            return (
                gr.update(visible=mmg_vis),  # vendor preset
                gr.update(visible=mmg_vis), gr.update(visible=mmg_vis), gr.update(visible=mmg_vis),
                gr.update(visible=mmg_vis),  # accordion

                gr.update(visible=f_vis), gr.update(visible=f_vis), gr.update(visible=f_vis), gr.update(visible=f_vis), gr.update(visible=f_vis),
                gr.update(visible=f_vis),  # accordion

                gr.update(visible=msk_vis), gr.update(visible=msk_vis), gr.update(visible=msk_vis),
            )

        use_case.change(
            _on_use_case_change,
            inputs=[use_case],
            outputs=[
                vendor_preset,
                mmg_monthly_volume, mmg_read_minutes, mmg_rdx_hr_cost, mmg_sens,
                f_site, f_monthly_eligible, f_uptake, f_ttd_hours, f_touch_min, f_assump,
                msk_scans_day, msk_read_min, msk_er_ttt_min
            ],
        )

        def _apply_vendor_preset(preset_name,
                                 base_ppr, ai_ppr, base_audit, ai_audit, base_recall, ai_recall,
                                 read_redux, follow_uplift, early_uplift):
            p = MMG_VENDOR_PRESETS.get(preset_name, {})
            return (
                gr.update(value=p.get("base_ppr", base_ppr)),
                gr.update(value=p.get("ai_ppr", ai_ppr)),
                gr.update(value=p.get("base_audit_rate", base_audit)),
                gr.update(value=p.get("ai_audit_rate", ai_audit)),
                gr.update(value=p.get("base_recall_rate", base_recall)),
                gr.update(value=p.get("ai_recall_rate", ai_recall)),
                gr.update(value=p.get("read_reduction_pct", read_redux)),
                gr.update(value=p.get("followup_uplift_pct", follow_uplift)),
                gr.update(value=p.get("early_detect_uplift_per_1000", early_uplift)),
            )

        vendor_preset.change(
            _apply_vendor_preset,
            inputs=[vendor_preset, mmg_base_ppr, mmg_ai_ppr, mmg_base_audit, mmg_ai_audit, mmg_base_recall, mmg_ai_recall, mmg_read_redux, mmg_follow_uplift, mmg_early_uplift_per_1000],
            outputs=[mmg_base_ppr, mmg_ai_ppr, mmg_base_audit, mmg_ai_audit, mmg_base_recall, mmg_ai_recall, mmg_read_redux, mmg_follow_uplift, mmg_early_uplift_per_1000],
        )

        def _compute(
            uclabel, period_sel,
            # MMG
            mv, rm, rhr,
            base_ppr, ai_ppr, base_audit, ai_audit, base_recall, ai_recall, recall_cost, read_redux, cps, cps_redux, fol_price, fol_uplift, early_uplift, tx_delta,
            v_fee, p_annual, integ_mo, cloud_mo,
            # FFR-CT
            s_type, ccta_mo, uptake, ttd_h, touch_min,
            r_ccta, r_ffr, r_aiqpa, pct_aiqpa, one_test, dec_ica, more_revasc, revasc_prev, v_per_case, p_ann, stress_cost, bed_hr_val, clin_hr_cost, ai_ttd_min, touch_redux, base_diag_ica, base_addl_test, sens_upt, sens_dec, sens_vendor,
            # MSK
            msk_day, msk_read, msk_ttt, msk_rhr,
        ):
            uc = normalize_uc(uclabel)
            annual = (period_sel == "Annual")

            if uc == USE_CASES[0]:
                res = compute_mmg(
                    mv, rm, rhr,
                    base_ppr, ai_ppr, base_audit, ai_audit, base_recall, ai_recall, recall_cost,
                    read_redux, cps, cps_redux, fol_price, fol_uplift, early_uplift, tx_delta,
                    v_fee, p_annual, integ_mo, cloud_mo,
                )
                title = "Overall Impact — Mammography AI"
                # Waterfall source (monthly), scale if annual
                wf = res["waterfall_monthly"]
                wf = [(l, v*12.0) for (l, v) in wf] if annual else wf
            elif uc == USE_CASES[1]:
                res = compute_ffrct(
                    s_type, ccta_mo, uptake, ttd_h, touch_min,
                    r_ccta, r_ffr, r_aiqpa, pct_aiqpa, one_test, dec_ica, more_revasc, revasc_prev,
                    v_per_case, p_ann, stress_cost, bed_hr_val, clin_hr_cost, ai_ttd_min, touch_redux, base_diag_ica, base_addl_test,
                    sens_upt, sens_dec, sens_vendor,
                )
                title = "Overall Impact — FFR-CT AI"
                # Waterfall source (annual), scale if monthly
                wf = res["waterfall_annual"]
                wf = [(l, v/12.0) for (l, v) in wf] if not annual else wf
            else:
                res = compute_msk(msk_day, msk_read, msk_ttt, msk_rhr)
                title = "Overall Impact — MSK AI"
                wf = res["waterfall_monthly"]
                wf = [(l, v*12.0) for (l, v) in wf] if annual else wf

            overall_html = build_overall_card(title, res["summary"], res["annual_card"])
            financial_html = build_rows_card("Financial", res["financial"]["rows"])
            clinical_html = build_clinical_card(res["clinical"]["rows"], res["clinical"].get("bars"))
            operational_html = build_rows_card("Operational", res["operational"]["rows"])
            water = build_waterfall(wf, period_label=("Annual" if annual else "Monthly"))
            evidence = f"<div class='card'><div class='card-title'>Evidence snapshot</div>{res['evidence']}<div class='small-note'>Neutral claims; update with site citations.</div></div>"
            cta = f"<div class='card cta'><div>Want to see this in your workflow?</div><a class='cta-btn' href='{CTA_URL}' target='_blank' rel='noopener'>{CTA_LABEL}</a></div>"

            # CSV export
            fin_rows = [(lab, val) for lab, val in res["financial"]["rows"]]
            clin_rows = [(lab, val) for lab, val in res["clinical"]["rows"]]
            op_rows   = [(lab, val) for lab, val in res["operational"]["rows"]]
            csv_path = rows_to_csv(fin_rows, clin_rows, op_rows)

            return overall_html, financial_html, clinical_html, operational_html, water, evidence, gr.update(value=cta, visible=True), gr.update(value=csv_path, visible=True)

        inputs = [
            use_case, period,
            # MMG inputs
            mmg_monthly_volume, mmg_read_minutes, mmg_rdx_hr_cost,
            mmg_base_ppr, mmg_ai_ppr, mmg_base_audit, mmg_ai_audit, mmg_base_recall, mmg_ai_recall, mmg_recall_cost, mmg_read_redux, mmg_cost_per_scan, mmg_cost_redux, mmg_follow_price, mmg_follow_uplift, mmg_early_uplift_per_1000, mmg_tx_delta,
            mmg_vendor_fee, mmg_platform_annual, mmg_integration_mo, mmg_cloud_mo,
            # FFR-CT inputs
            f_site, f_monthly_eligible, f_uptake, f_ttd_hours, f_touch_min,
            f_reimb_ccta, f_reimb_ffr, f_reimb_aiqpa, f_pct_aiqpa, f_one_test, f_dec_unnec_ica, f_more_revasc, f_revasc_prev, f_vendor_cost, f_platform_annual, f_stress_cost, f_bed_hr_val, f_clin_hr_cost, f_ai_ttd_min, f_touch_redux, f_base_diag_ica, f_base_addl_test, f_sens_uptake, f_sens_dec_ica, f_sens_vendor,
            # MSK inputs
            msk_scans_day, msk_read_min, msk_er_ttt_min, msk_rdx_hr_cost,
        ]
        outputs = [overall_card, financial_card, clinical_card, operational_card, waterfall_panel, evidence_panel, cta_panel, csv_file]

        run_btn.click(_compute, inputs=inputs, outputs=outputs)
        demo.load(_compute, inputs=inputs, outputs=outputs)

    return demo

def main():
    return build_ui()

if __name__ == "__main__":
    app = build_ui()
    app.launch()