Device economics
Cost per device—
Amortised / patient / mo—
Total device cost / mo—
Net JV pool after devices—
Platform fixed fees (off top, before % split)
BMIQ runtime fee / mo$250
Astrid runtime fee / mo$250
Total fixed fees / mo$500
Pool remaining for % split—
Provider channel
Provider cut (30%)—
Annual to provider—
AKS: compensates care coordination services, not referrals. FMV documented.
VBC structure
Base revenue / mo—
Max bonus pool / mo—
Earned bonus / mo—
Effective PMPM—
Payer ROI — estimated savings vs program cost
ER avoidance savings / mo—
Hospital admission savings / mo—
Readmission savings / mo—
Medication adherence savings / mo—
Total estimated savings / mo—
Program cost to payer / mo—
Net payer benefit / mo—
ROI (savings / program cost)—
Party breakdown
Cash flow
Scenarios
Payer ROI
MES
Clinical lead · Billing
—
—
—
BlueMintIQ
Platform · Workflows
—
—
—
Astrid
Medical AI · LLM
—
—
—
VitalFriend
Devices · Hardware
—
—
—
Base vs earned bonus per party
| Party | Base/mo | Bonus/mo | Total/mo |
|---|
| MES | — | — | — |
| BMIQ | — | — | — |
| Astrid | — | — | — |
| VitalFriend | — | — | — |
All amounts on cash-received basis. Distribution within 15 business days of claim payment. Denied claims reduce all parties proportionally.
12-month timeline — shading shows payment lag from service month
Billed
Adjudication
Cash received
Quarterly cumulative JV pool
| Quarter | Billed | Collected | JV pool | Cumulative |
|---|
Payment lag of 60 days means first cash arrives in month 3.
Patient volume scenarios
| Patients | Gross/mo | Collected/mo | JV pool/mo | JV/yr | BMIQ/yr |
|---|
Provider vs payer crossover (current patient count)
| Attainment | Eff. PMPM | Payer JV/mo | Provider JV/mo | Delta |
|---|
Highlighted = payer model outperforms provider at current settings.
Estimated annual savings delivered to the payer from met KPIs, vs what the payer pays for the program. Toggle KPIs on the left to model scenarios.
| Savings driver | KPI | Status | Annual saving |
|---|
Savings estimates based on CMS/AHRQ benchmark costs adjusted by your inputs. These are illustrative — use payer's own actuarial data where available. Net benefit = savings − total program PMPM paid by payer.