SLIDE 18 Projection
Projections based on historical averages from 2001-2008 City of Gloucester has had a historic increase in BCBS of 11.07% and Medex of 11.75% GIC has had a historic average increase of 8.168 including the two most recent years This projection is very basic, showing only what would happen with a continued historic average rise over the next 10 years. Actual results will vary. FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 GIC 8.168% 1,715,943 1,758,454 1,902,085 2,057,447 2,225,499 2,407,278 2,603,904 2,816,591 3,046,650 3,295,501 3,564,677 COG Blue 11.07% (56.02%) 591,547 729,730 810,511 900,235 999,891 1,110,579 1,233,520 1,370,070 1,521,737 1,690,193 1,877,298 COG Medex 11.75% (43.98%) 532,224 572,940 613,046 655,959 701,876 751,007 803,578 859,828 920,016 984,418 1,053,327 COG Total 1,123,771 1,302,670 1,423,557 1,556,194 1,701,767 1,861,586 2,037,098 2,229,899 2,441,753 2,674,611 2,930,625 COG-GIC
- 592,172
- 455,784
- 478,528
- 501,253
- 523,732
- 545,692
- 566,807
- 586,692
- 604,897
- 620,890
- 634,053
500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 4,000,000 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 GIC 8.168% COG Blue 11.07% (56.02%) COG Medex 11.75% (43.98%) COG Total