Cost per year — current partner
$144,000
Patients × rate cut × average fee
Gross billings / yr
$480,000
First cash arrives
Month 14
Cumulative cash to your practice — 3-year projection
Full value you generate vs. what you actually keep. The shaded gap is your rate cut, compounding every month.