Quick monthly estimate
Estimated monthly total: —
Assumes ~$85 per patient for CCM, AWV visits = floor(CCM ÷ 12) × $150, TCM visits = floor(CCM ÷ 10) × $200.
6‑month projection (with fees & declining enrollment)
Enrollment of remaining panel per month: 20%, 19%, 18%, 17%, 16%, 15% (compounding). Fees: month 1 free; month 2 $29 per enrolled; month ≥3 $40 per enrolled.
| Month | New Enrolled | Total Enrolled | CCM | AWV | TCM | Gross | Fees | Net |
|---|
6-month cumulative net: —
Want a tailored model? Share your panel breakdown and we’ll generate a clinic‑specific capture plan.