SCHEDULE 1
COLCHESTER BOARD OF EDUCATION
HEALTH INSURANCE RESERVE ANALYSIS
AS OF: JANUARY 2022
FINAL
BEGINNING BALANCE 7/1/21 3,574,714.03
DEPOSITS:
EMPLOYER CONTRIBUTIONS 3,014,529.60
CO-PAY EMPLOYEES 645,864.52
RETIREES 171,966.07
COBRA 2,754.06
INTEREST 1,803.66
TOTAL DEPOSITS 3,836,917.91
EXPENSES:
CLAIMS 2,666,287.71
ADMIN FEE 497,417.72
HSA EMPLOYER CONTRIBUTION 226,500.00
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 31,289.00
Actuarial Services 800.00
PY Adj & Audit Fees 0.00
Other 0.00
TOTAL EXPENSES 3,424,115.61
ENDING BALANCE 3,987,516.33
3/1/2022 12:25 PM
SCHEDULE 3
COLCHESTER BOARD OF EDUCATION
HEALTH INSURANCE MONTHLY SUMMARY
AS OF: JANUARY 2022
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-21 433,233 134,267 567,500 616,570 71,762 0 0 4,550 4,500 0 697,383 (129,882) 3,987,516
Feb-21 0 0 0 0 0 0 0 0 0 0 0 0 3,987,516
Mar-21 0 0 0 0 0 0 0 0 0 0 0 0 3,987,516
Apr-21 0 0 0 0 0 0 0 0 0 0 0 0 3,987,516
May-21 0 0 0 0 0 0 0 0 0 0 0 0 3,987,516
Jun-21 0 0 0 0 0 0 0 0 0 0 0 0 3,987,516
TOTAL 3,014,530 822,388 3,836,918 2,666,288 497,418 0 0 31,289 226,500 2,621 3,424,116 412,802
MONTHLY AVERAGES:
DEPOSITS 548,131
EXPENSES 489,159
CONTRIBUTION TO
RESERVE 58,972
COLCHESTER BOARD OF EDUCATION
13 MONTH MEDICAL CLAIMS TREND HISTORY
(PAID CLAIMS AND NETWORK ACCESS FEE)
Excludes Administrative Costs
700,000
600,000
500,000
400,000
AMOUNT
300,000
200,000
100,000
0
Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22
Series2 418,813 391,240 436,515 463,890 502,513 371,928 564,371 228,672 191,643 426,845 326,510 311,676 616,570
Series1 388,514 387,210 391,032 384,833 407,247 408,975 425,002 415,605 391,527 400,024 400,702 393,410 403,937
Series 1 - Rolling 13 month average
Series 2 - Monthly claims
3/1/2022 12:25 PM