Compass.
Settlement CalculatorContract Legibility
Model the settlement math before you sign.
Shared-savings contracts settle through a waterfall most CFOs never see until the reconciliation arrives. Run yours here — every lever live, no login required.
Bundled payment Full capitation Contract Legibility ↗
Contract inputs
Adjust any lever — results update live.
Population & cost
Attributed lives10,000
Benchmark PMPM$1,000
Actual PMPM$950
Settlement terms
Minimum savings rate (MSR)2.0%
Provider share50%
Quality withhold10%
Quality score earned90%
Risk protection
Risk corridor cap ?5%
Truncation ?1.0%
IBNR reserve ?3.0%
Provider settlement
Favorable
$2,852,091
break even at $1,000 PMPM — $50.00 of headroom
5.0% gross savings · MSR met · shared at 50%
$285.21 per attributed life
UPSIDE RISK
The Bearing
Favorable
Mostly upside with limited downside exposure.
Upside
0.62
Downside
0.14
Consequence
0.64
Settlement waterfall
Sensitivity — if actual cost runs hot or cold
Provider settlement across a range of realized PMPM. Your base case is highlighted.
Actual PMPMvs benchmarkGross savingsSettlement (signed)Settlement
Calculations and PDF export are free, no login. Sign in to save and revisit models.
How this settles: Gross savings = (benchmark − actual) PMPM × lives × 12. Sharing is gated by the minimum savings rate — first-dollar shares all savings once MSR is met; threshold shares only savings above the MSR band. Truncation removes catastrophic outliers, the provider share split applies, the quality withhold is earned back per the quality score, the risk corridor caps savings as a percent of benchmark, and the IBNR reserve is held back. This is a planning model, not a contract; final settlement follows your executed agreement.