{
  "kind": "hypothetical",
  "geography": "US fictional network",
  "currency": "USD",
  "priceBasis": "2026 nominal",
  "referrals": 1000,
  "referralPeriodMonths": 6,
  "cohortFollowupMonths": 12,
  "baseline": [
    0.8,
    0.75,
    0.8,
    0.9
  ],
  "improved": [
    0.9,
    0.85,
    0.9,
    0.95
  ],
  "formula": "referrals*assessment*financialClearance*scheduling*attendance",
  "scenarios": [
    {
      "label": "Baseline",
      "expectedStarts": 432
    },
    {
      "label": "Assessment only",
      "expectedStarts": 486
    },
    {
      "label": "All workflow changes",
      "expectedStarts": 654.075
    }
  ],
  "projectCost": 45000,
  "assumedContributionPerAdministration": 60,
  "assumedFirstYearAdministrations": 3
}