| 2
<br />      	insurance and  dental  coverage for employees and  pre-65  retirees.   The total  FY2019/2020
<br />      	appropriation is $13.3 million (including health savings account contributions).
<br />      	Health Insurance
<br />      	For  the   FY2020/2021   plan   year,   no   increase   to   the   Health   Insurance   (70   Fund)   is
<br />      	recommended.     As  such,   a   budget  of  $13   million   (including   health   savings  account
<br />      	contributions)  based  on  current  enrollments  employees  and  pre-65  retirees.  The  County
<br />      	contribution is projected at $11 million.
<br />      	Through February 2020, Orange County is in a very good position from a reserve perspective
<br />      	with  NCHIP. Average monthly enrollment is  1,063 employees (1,758 total  members). Actual
<br />      	spending through February 2020 is $8,028,107 which is comprised of $6,944,910 for total net
<br />      	claims paid and $1,083,197 for total fixed costs.  Total reserve balance YTD has increased by
<br />      	$693K and over two years is currently $3,400,230. This is well over the recommended reserve
<br />      	level due to extremely favorable claim experience the last 20 months and ability to share large
<br />      	claim risk with NCHIP partners.
<br />      	The following shows the total reserve balance by plan year:
<br />     				Year       				.   							Total
<br />  													(through Feb  i
<br />       		Average Monthly Employees       		1,053 			1,063
<br />				Total Funding    			$12,969,352  		$8,721,375		$21,690,726
<br /> 				Fixed Costs*     			$1,692,821   		$1,083,197 		$2,776,018
<br /> 			Reallocated Total Claims      		$8,569,569   		$6,944,910		$15,514,479
<br />  				Total Cost      			$10,262,390  		$8,028,107		$18,290,497
<br /> 			Net Variance (RESERVE)      		$2,706,962    		$693,268  		$3,400,230
<br />      	('Includes Administration,Stop Loss, Consulting, Legal,Accounting,D&O,Care Management Fees,SOA True Up and Benefits Administration)
<br />      	The following represents total health care appropriations over the last five years:
<br />  					2016-17     	2017-18       	2018-19		2019-20      	2020-21
<br /> 		Health Insurance       $11,784,305   	$12,585,606     	$13,333,299      	$13,333,299    	$13,333,299
<br />      		Budget
<br /> 		Health Budget%  	6.33% 		6.80%    		5.94%    		0.00%  		0.00/o°
<br />     		Increase
<br /> |