SCHEDULE 1
COLCHESTER BOARD OF EDUCATION
HEALTH INSURANCE RESERVE ANALYSIS
AS OF: DECEMBER 2021
FINAL
BEGINNING BALANCE 7/1/21 3,574,714.03
DEPOSITS:
EMPLOYER CONTRIBUTIONS 2,581,296.28
CO-PAY EMPLOYEES 527,167.30
RETIREES 156,616.55
COBRA 2,754.06
INTEREST 1,583.30
TOTAL DEPOSITS 3,269,417.49
EXPENSES:
CLAIMS 2,049,717.34
ADMIN FEE 425,655.27
HSA EMPLOYER CONTRIBUTION 222,000.00
Federal Excise Tax 1,821.18
Wellness Program Fees 0.00
Wellness Program Incentives 0.00
Year End Settlement 0.00
State Assessment 0.00
PPI Benefits 26,739.00
Actuarial Services 800.00
PY Adj & Audit Fees 0.00
Other 0.00
TOTAL EXPENSES 2,726,732.79
ENDING BALANCE 4,117,398.73
2/1/2022 12:21 PM
SCHEDULE 3
COLCHESTER BOARD OF EDUCATION
HEALTH INSURANCE MONTHLY SUMMARY
AS OF: DECEMBER 2021
REVENUES EXPENSES MONTHLY YTD
Wellness State PPI
EMPLOYER CO-PAYS TOTAL CLAIMS/FEES ADMIN HSA Other TOTAL BALANCE BALANCE
Program Assessment Benefit
BEG BALANCE 3,574,714
Jul-20 424,182 60,549 484,731 564,371 0 0 0 4,451 16,250 1,821 586,893 (102,163) 3,472,551
Aug-20 424,182 36,960 461,142 228,672 141,109 0 0 4,522 0 0 374,303 86,839 3,559,390
Sep-20 424,182 130,075 554,257 191,643 69,223 0 0 4,255 108,750 0 373,870 180,387 3,739,777
Oct-20 442,285 161,824 604,109 426,845 71,529 0 0 4,498 250 0 503,121 100,988 3,840,765
Nov-20 433,233 138,013 571,246 326,510 71,344 0 0 4,563 1,000 800 404,217 167,029 4,007,794
Dec-20 433,233 160,700 593,934 311,676 72,451 0 0 4,452 95,750 0 484,329 109,605 4,117,399
Jan-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
Feb-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
Mar-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
Apr-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
May-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
Jun-21 0 0 0 0 0 0 0 0 0 0 0 0 4,117,399
TOTAL 2,581,296 688,121 3,269,417 2,049,717 425,655 0 0 26,739 222,000 2,621 2,726,733 542,685
MONTHLY AVERAGES:
DEPOSITS 544,903
EXPENSES 454,455
CONTRIBUTION TO
RESERVE 90,447
COLCHESTER BOARD OF EDUCATION
13 MONTH MEDICAL CLAIMS TREND HISTORY
(PAID CLAIMS AND NETWORK ACCESS FEE)
Excludes Administrative Costs
600,000
500,000
400,000
300,000
AMOUNT
200,000
100,000
0
Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21
Series2 479,710 418,813 391,240 436,515 463,890 502,513 371,928 564,371 228,672 191,643 426,845 326,510 311,676
Series1 379,245 388,514 387,210 391,032 384,833 407,247 408,975 425,002 415,605 391,527 400,024 400,702 393,410
Series 1 - Rolling 13 month average
Series 2 - Monthly claims
2/1/2022 12:21 PM