SLIDE 26 Health Plan Full Accrual Financial Statement
state E1111loyee Self Insured Health Plan Full Accrual Basis Financial S mants FY2012 FY 2012 FY 2013 FY 2013 Original Estimate Actual Original Estimate Revised Estimate Revenue Coolnbuoo,.. 10 Plan
~-erPald
$78040.861 S77,896 559 Sl!0,337.566 S80514054 Retiree CXlBRA ard Employee PaXI for Dependenls s 9.ro4,os1 S19,453041 S19,50406 S18 972,174 Federal Early Reurement Re,ns<rance Program $650,000 $0 $0
$0
Adrnristrauve Fee $145,168
$ 47 770
$145,168 S147.000 ltterest Reverue $600,000
$468 447
$600,000 $150,000 Refl.nd of Pnor Years Claims S2 :l00,000 $5,192171 $1,350000 $1500000 Total Reverue $101 ,240,090 $103,157 988 $101,936795 $101 283,228 E.Npenses $91,642,174 $103,238 687 S91,888080 $103520232 $560,000
ssn500
S560,000 $550,000 Adrnristrauon S7 733,751 $7,962083
ss,460 no
$9258 225 Total Expenses $99,925,925 s 11 ,ne.2so $101,898,850 $113 328 457 Clxrenl Year Over/(Underrecolery) $1 ,314165 (S8620262) $37,945
(S
12 045 229) $75,162 S75 162 S ,389,327
s 545100)
S1389327
!
S8 • u11
51427272
3291
cmwbve Olerl{Undem,c;overy) 11 the analysll of he revenues and expe,- &Ince the beglnrang of the proiµm
26