Upload
nikita-kanal
View
92
Download
0
Embed Size (px)
Citation preview
Pursuant Health and Anthem Inc.
Indiana University Student Project
Team 9Michael Crawford, JuanJun Gu, Nikita Kanal, Neha Paranjape,
Elizabeth Thompson, Yunfeng Wen, Lishan Xiao
Agenda
Risks & MitigationFinancialsIncentives,
EngagementCommunication, Kiosk Locations
Customer Profiles
Opportunity & Objective
2
Project Objective
3
73% Response Rate
Increase Awareness
Create Access
Incentive
4
Medicaid Customer Profile 1Jane
• 32 years old, single female• High-school graduate• Retail clerk• Earns ~$850/month• Resides in Marion County, IN• Assigned to Anthem as her MCO• Has access to HNS, but has not completed it
5
Medicaid Customer Profile 2George & Mariana
• 55 & 52 years old; married w/ adult children• Construction worker & homekeeper • Earn ~1900/month• Reside in Greene County, IN• Chose Anthem as their MCO• Do not have easy access to complete their
HNS screening
Current Communication Process
6
Recommended Communication Channels
Traditional Media Digital
7
PartnersSocial Media
Strategy to Identify Additional Kiosk Locations
>1000 HIP enrollees
Populous county
Kiosk paucity or non-
accessibility
8
Ideal Locations For Additional Kiosk Installations
CLARK COUNTY
LAKE COUNTY
GREENE COUNTY
9
Kiosk Locations: RecommendationsExisting New
10
Incentive-Economic StimulationProvide convincing economic incentive
Establish sense of urgency
Introduce other incentives as needed
Phase 4$ Bottom Player Growth Rate
o No Partnership- U.S. HQ
Phase 1aCustomer Portal
and Rewards Program
Phase 3$ Mid Player
Growth Rate Partnership
- U.S. HQ
Customer Portal & Rewards Program
Giftcard Limitations
Appointment via Kiosk
TARGET To motivate
ongoing health promotion
STRATEGYImplement
Build CredibilityExpand
Ongoing Measures for Health Promotion
11
12
Financials: Pursuant Health• Key drivers:• Kiosk investments• Enrollment level• Response rate
3,000 3,500 4,000 4,500 5,000 69% 72,883$ 82,599$ 92,315$ 102,031$ 111,746$ 70% 73,728$ 83,585$ 93,441$ 103,298$ 113,154$ 71% 74,573$ 84,570$ 94,568$ 104,565$ 114,562$ 72% 75,418$ 85,556$ 95,694$ 105,832$ 115,971$ 73% 76,263$ 86,542$ 96,821$ 107,100$ 117,379$ 74% 77,108$ 87,527$ 97,947$ 108,367$ 118,787$ 75% 77,952$ 88,513$ 99,074$ 109,634$ 120,195$ 76% 78,797$ 89,499$ 100,200$ 110,901$ 121,603$ 77% 79,642$ 90,484$ 101,327$ 112,169$ 123,011$ 78% 80,487$ 91,470$ 102,453$ 113,436$ 124,419$ 79% 81,332$ 92,456$ 103,579$ 114,703$ 125,827$ 80% 82,177$ 93,441$ 104,706$ 115,971$ 127,235$
100% 99,074$ 113,154$ 127,235$ 141,316$ 155,397$
Enrollment
Response Rate
Pursuant
Risk mitigation (Pursuant Health)Risk Mitigation
Expanding too quickly Choose location kiosks according to long-term growth strategy
Probability
Impa
ct
14
14
Financials: Anthem• Key drivers:• Incentive amount• Enrollment level• Response rate
3,000 3,500 4,000 4,500 5,000 69% (313,647)$ (342,795)$ (371,942)$ (401,089)$ (430,237)$ 70% (290,065)$ (319,635)$ (349,204)$ (378,774)$ (408,344)$ 71% (292,599)$ (322,592)$ (352,584)$ (382,576)$ (412,568)$ 72% (295,134)$ (325,549)$ (355,963)$ (386,378)$ (416,792)$ 73% 1,989,211$ 1,969,167$ 1,949,123$ 1,929,079$ 1,909,035$ 74% 1,987,564$ 1,967,245$ 1,946,927$ 1,926,608$ 1,906,290$ 75% 1,985,917$ 1,965,323$ 1,944,730$ 1,924,137$ 1,903,544$ 76% 4,166,965$ 4,146,097$ 4,125,230$ 4,104,362$ 4,083,494$ 77% 4,165,318$ 4,144,175$ 4,123,033$ 4,101,891$ 4,080,748$ 78% 4,163,670$ 4,142,253$ 4,120,836$ 4,099,419$ 4,078,002$ 79% 8,527,415$ 8,505,723$ 8,484,032$ 8,462,340$ 8,440,649$ 80% 8,525,767$ 8,503,801$ 8,481,835$ 8,459,869$ 8,437,903$
100% 8,492,818$ 8,465,361$ 8,437,903$ 8,410,445$ 8,382,988$
Response Rate
AnthemEnrollment
Risk mitigation (Anthem)Risks Mitigation
Incentives unsuccessfulUnable to achieve target response
Use response rate data to identify underperforming groups and target
additional communications & incentives
Customer confusion Clear communications
Probability
Impa
ct
Probability Im
pact
15
Questions?
16
Appendices
17
18
Appendix: Walmart Locations in Indiana
19
Appendix: Innovation Research Links• Participate rate stimulation link: http://
www.surveygizmo.com/wp-content/uploads/2015/08/guide-to-survey-incentives.pdf• The video creating cost link: http
://grumomedia.com/how-much-a-typical-promo-video-costs/
20
Appendix: Anthem Financial ModelAssumptions: 4,000 enrollment/quarter, 73% response rate, $10.00 incentive
2016-Q2 2016-Q3 2016-Q4 2017-Q1 2017-Q2 2017-Q3 2017-Q4HIP Withholding/Incentive Payment 596,200$ 596,200$ 596,200$ 596,200$ 596,200$ 596,200$ 596,200$
Advertising Expenditures (20,000)$ (20,000)$ (20,000)$ (20,000)$ (20,000)$ (20,000)$ (20,000)$ Member Incentives (29,200)$ (29,200)$ (29,200)$ (29,200)$ (29,200)$ (29,200)$ (29,200)$ Pursuant Payments (14,600)$ (14,600)$ (14,600)$ (14,600)$ (14,600)$ (14,600)$ (14,600)$ EBITDA 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ Depreciation Expense -$ -$ -$ -$ -$ -$ -$ EBIT 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ 532,400$ Tax Provision 186,340$ 186,340$ 186,340$ 186,340$ 186,340$ 186,340$ 186,340$ NOPAT 346,060$ 346,060$ 346,060$ 346,060$ 346,060$ 346,060$ 346,060$ + Depreciation -$ -$ -$ -$ -$ -$ -$ - change in NWC -$ -$ -$ -$ -$ -$ -$ - CapEx -$ -$ -$ -$ -$ -$ -$ FCF 346,060$ 346,060$ 346,060$ 346,060$ 346,060$ 346,060$ 346,060$
NPV $1,949,123.37
21
Appendix: Pursuant Health Financial ModelAssumptions: 4,000 enrollment/quarter, 73% response rate, 3 additional kiosks in 2016-Q3
2016-Q2 2016-Q3 2016-Q4 2017-Q1 2017-Q2 2017-Q3 2017-Q4Screening Revenue 14,600$ 14,600$ 14,600$ 14,600$ 14,600$ 14,600$ 14,600$ Advertising Revenue 60,375$ 61,950$ 61,950$ 61,950$ 61,950$ 61,950$ 61,950$ Total Revenue 74,975$ 76,550$ 76,550$ 76,550$ 76,550$ 76,550$ 76,550$
Fixed Costs 43,250$ 43,250$ 43,250$ 43,250$ 43,250$ 43,250$ 43,250$ Kiosk Maintenance Expense 5,750$ 5,900$ 5,900$ 5,900$ 5,900$ 5,900$ 5,900$ Kiosk Internet Connections 2,300$ 2,360$ 2,360$ 2,360$ 2,360$ 2,360$ 2,360$ New Kiosks -$ 24,000$ -$ -$ -$ -$ -$ Total Costs 51,300$ 75,510$ 51,510$ 51,510$ 51,510$ 51,510$ 51,510$
EBITDA 23,675$ 1,040$ 25,040$ 25,040$ 25,040$ 25,040$ 25,040$ Depreciation Expense 46,000$ 47,200$ 47,200$ 47,200$ 47,200$ 47,200$ 47,200$ EBIT (22,325)$ (46,160)$ (22,160)$ (22,160)$ (22,160)$ (22,160)$ (22,160)$ Tax Provision -$ -$ -$ -$ -$ -$ -$ NOPAT (22,325)$ (46,160)$ (22,160)$ (22,160)$ (22,160)$ (22,160)$ (22,160)$ + Depreciation 46,000$ 47,200$ 47,200$ 47,200$ 47,200$ 47,200$ 47,200$ - change in NWC- CapEx (24,000)$ -$ -$ -$ -$ -$ FCF 23,675$ (22,960)$ 25,040$ 25,040$ 25,040$ 25,040$ 25,040$
NPV $96,820.66