SLIDE 5 Employer Contribution Rate
Employer Employee Count Contribution Increase for Employer Rate Per
Contribution Employee Per Previous Fiscal Year Purposes Month Year 2001·2002 1,062 5400.00 2002·2003 1,099 5450.00 550.00 2003·2004 1,305 5450.00 50.00 2004-2005' 1,278 5450.00 50.00
2005-2006
1,366 5450.00 50.00 2006·2007 1,459 5461.50 511.50 2007-2008 1,486 5461.50 50.00 2008·2009 1,562 5461.50 50.00 'CSCD Moved
to ERS Health Ins.
Self-Funded Health Plan Revenue
Designation
Designation from
from
Benefits
General
Fund Cash Fund Cash Ending
Ending
Total Budgeted Fiscal Year Revenue - Cash Balance
Balance Revenue 2001-2002 $6,366,900.00 5935.000.00 $7,301,900.00 2002·2003 $7,134,200.00
S180,OOO.00 $7,314,200.00 2003·2004 $8,762,500.00
S865.000.00 $9,627,500.00 2004-2005' $9,519,300.00 $2.340,000.00 $11,859,300.00 2005·2006 $10,130,000.00 S3,485.00D.00 $13,615,000.00
2006-2007 $11,418,500.00 53.040,000.00 $14,458,500.00 2007-2008 512,073,000.00 $3.380,000.00 515,453,000.00 2008·2009 $12,532,500.00 53,380,000.00 $1.000.000.00 $15,912,500.Qll