SLIDE 15 Health Plan Full Accrual Financial Statement
State Employee Self Insured Health Plan Full Accrual Basis Financial Statements FY 2011 FY 2012 FY 2013 Unaudited Estimated Estimated Revenue Contributions 10 Plan EmplOyer Paid $78,734,012 $78,040,861 $80,337,566
- Retiree. COBRA, and Employee Paid ror Dependents
$19,224,469 $19,504,061 $19,504,061 Federal Ear1)' Retirement Reinsurance Program $973,223 $650,000 Administratil.e Fee $138,725 $145168 S145, 168 Interest Re1enue $786,699 $600,000 $600,000 Rerund of Prior Years Claims 51 ,984,528 $2,300.000 $1 .350.000
Total Re1enue
$101 ,841,656 $101,240,090 $101,936,795 Expenses Claims $94,574,971 591,642.174 $91,888,080 Employer Ure Claims $390,000 $550 000 S550,000 Administration $7,466,890 $7,733,751 $9,460,770 Total Expenses $102,431 ,861 $99,925.925 $101 .898,850
Cunren Year o.er/(Underreco1eiy)
($590,205) $1,314,165 $37.945 Prior Year O\et'/(Underrec01.el)') $665,367 S75, 162 $1,389,327 Cumulatil.e 01er/(Unclerreca1eiyr $75,162 $1,389.327 S1 427 272 ·cumulam,e 01er/ (Underreco1e1y) 1s tne analyslS or me revenues and expenses since tile beginning of 1ne program.
34