40-G3 - Collected Premium Drilldown (8).xlsx

XLSX spreadsheet 36 KB Posted

Attached to
Ancillary Insurance Benefits
Solicitation number
RFP 2026-018
Issued by
Johnson County, Texas

About this file

This file is a Collected Premium Drilldown report for the City of Burleson containing monthly premium and enrollment data spanning from May 2021 through June 2026. The document tracks various ancillary insurance benefit products offered to City of Burleson employees, including Basic Dependent Life, Basic Employee Accidental Death & Dismemberment (AD&D), Basic Employee Life, Long-Term Disability (LTD), Short-Term Disability (STD), Supplemental Dependent AD&D, Supplemental Dependent Life, Supplemental Employee AD&D, and Supplemental Employee Life. Each product category displays three data columns for each month: Lives (number of covered individuals), Volume (total benefit amounts), and Paid Premium (monthly premium collected). The data indicates enrollment fluctuations and premium variations across the nearly five-year tracking period, with some products showing relatively stable enrollment while others demonstrate significant changes in participant numbers and associated premium collections.

The report reflects actual claims and premium collection activity for the City of Burleson's voluntary and basic ancillary insurance programs. Premium amounts vary considerably across product lines and time periods, ranging from minimal premiums for dependent life products (often under $1,000 monthly) to substantial premiums for employee life and disability products (frequently exceeding $20,000 monthly). The data shows enrollment trends that suggest plan modifications, potential changes in employee participation rates, or adjustments to benefit structures, particularly notable in the transition periods between 2021 and 2022. This information serves as the baseline data for evaluating the City of Burleson's ancillary insurance benefit costs and utilization patterns in support of the Texas jurisdiction's broader contract opportunity for Life, Disability, EAP, HSA/FSA/HRA, COBRA administration, and voluntary worksite products administration.

View the file

Other files

File Type Posted
51-I10 - Life Contract Rider 3.pdf PDF
17-A3 - Cobra Questionnaire.xlsx XLSX spreadsheet
15-C1 - 2025 AWP Combined Packet.pdf PDF
21-D5 - GCC G0061645 E5698931.pdf PDF
46-I2 - Basic Life and ADD.pdf PDF
72-M3 - Short-Term Disability Contract.pdf PDF
29-D3 - City of Burleson - Voluntary Benefits - RFP.xlsx XLSX spreadsheet
41-G2 - City of Burleson STD Exp Rev 12.31.2025.pdf PDF
47-I11 - Life Contract.pdf PDF
45-I9 - Life Contract Rider 2.pdf PDF
62-K1 - City of Burleson Proposal - 9.6.18.pdf PDF
11-C3 - COB contract-0101-2022.pdf PDF
61-J1 - Long Term Disability.pdf PDF
27-D2 - City of Burleson - Spot Year Round Enrollment Flyer.pdf PDF
24-D9 - Group Medical Bridge Plan Documents Combined.pdf PDF
56-I14 - PH 17859 Life Rider 04 rev 1-2-2026.pdf PDF
65-K3 - plan design changes.pdf PDF
2-B1 - 09.07.21 Flores ExhibitA.pdf PDF
52-I1 - Accelerated Death Benefit Notice - Employers Version.pdf PDF
58-J3 - Long-Term Disability Contract Amendment 1.pdf PDF
4-02 - Census Request Document.pdf PDF
38-F2 - 2026 Burleson COBRA-Retiree Guide rev 09 10 25 FINAL.pdf PDF
42-H1 - City of Burleson - Commissions.pdf PDF
20-08 - Appendix C - Standard Addendum COB 2026.pdf PDF
12-B4 - 2025-26 City of Burleson Guide.pdf PDF
76-M4 - Voluntary Short Term Disability.pdf PDF
79-01 - RFP 2026-018 - Ancillary Insurance Benefits.pdf PDF
48-I6 - Life Certificate Class 3.pdf PDF
16-B3 - 09.07.21 Flores Renewal.pdf PDF
53-I4 - life certificate class 1 Redacted.pdf PDF
7-04 - Form 1295 Certificate of Interested Parties.pdf PDF
35-E6 - City of Burleson (01-017859-00) 12.1.25.pdf PDF
81-D10 - LegalShield Flyer.pdf PDF
5-06 - W9 Form.pdf PDF
73-M5 - Voluntary Short-Term Disability Certificate Class 1 (5).pdf PDF
63-K5 - Premium Rate Notice (5).pdf PDF
23-D8 - Group Critical Care Plan Documents Combined.pdf PDF
36-F3 - City of Burleson 2026 OE Supplement rev 09 05 25 FINAL.pdf PDF
32-E3 - 12 December 2025 Symetra A165012 Backup.pdf PDF
77-M6 - Voluntary Short-Term Disability Certificate Class 1.pdf PDF
14-B6 - HSABankAgrmt 2021.pdf PDF
26-D4 - GACC G0061645 E5698931.pdf PDF
8-A2 - City of Burleson Signed Proposal.pdf PDF
30-E2 - 11 November 2025 Symetra A161768 Backup.pdf PDF
55-I3 - Life certificate class 1 (21) Redacted.pdf PDF
59-J2 - Long-Term Disability Certificate Class 1.pdf PDF
33-E4 - City of Burleson (01-017859-00) 1.1.26.pdf PDF
31-E1 - 01 January 2026 Symetra InvA167766 Backup.pdf PDF
78-N1 - City of Burleson Life DI Questionnaire.xlsx XLSX spreadsheet
66-K7 - Renewal Rate Extension (2).pdf PDF
Show 40 more

50 files listed here. See the rest on GovTribe.

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Collected Premium Drilldown.rdl

Premium Drilldown
202105202106202107202108202109202110202111202112202201202202202203202204202205202206202207202208
LivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolumePaid PremiumLivesVolume
City of BurlesonBasic Dependent LifeCity of Burleson1940722.001940722.001940722.001930718.001940722.001940722.001920714.001940722.001950732.001950732.002010752.001970734.002000742.001970724.00000.001950
1940722.001940722.001940722.001930718.001940722.001940722.001920714.001940722.001950732.001950732.002010752.001970734.002000742.001970724.00000.001950
Basic Employee AD&DCity of Burleson34223,747,000712.4133823,494,000704.8233823,494,000704.8233923,614,650708.4434624,126,650723.8034624,126,650723.8034624,801,350744.0436226,070,350782.1136050,834,9001,525.0536250,934,0001,528.0236652,934,0001,588.0236451,630,9001,548.9336451,630,9001,548.9335952,330,9001,569.9335952,330,9001,569.9335950,390,000
34223,747,000712.4133823,494,000704.8233823,494,000704.8233923,614,650708.4434624,126,650723.8034624,126,650723.8034624,801,350744.0436226,070,350782.1136050,834,9001,525.0536250,934,0001,528.0236652,934,0001,588.0236451,630,9001,548.9336451,630,9001,548.9335952,330,9001,569.9335952,330,9001,569.9335950,390,000
Basic Employee LifeCity of Burleson34247,494,0001,499.9933846,988,0001,442.9033846,988,0001,534.7433947,229,0001,452.8734648,253,0001,608.8534648,253,0001,447.5934649,602,7001,488.0836252,140,7001,564.2236050,834,9004,168.5136250,934,0004,176.5936652,934,0004,340.5936451,630,9004,233.7336451,630,9004,233.7335952,330,9004,291.1335952,330,9003,807.5635950,390,000
34247,494,0001,499.9933846,988,0001,442.9033846,988,0001,534.7433947,229,0001,452.8734648,253,0001,608.8534648,253,0001,447.5934649,602,7001,488.0836252,140,7001,564.2236050,834,9004,168.5136250,934,0004,176.5936652,934,0004,340.5936451,630,9004,233.7336451,630,9004,233.7335952,330,9004,291.1335952,330,9003,807.5635950,390,000
LTDCity of Burleson3421,925,3994,043.343381,904,4183,999.283381,904,4183,999.283391,915,8514,023.293461,950,3034,095.643462,014,4944,230.443462,000,6374,201.343622,101,5494,413.253602,081,4004,370.943572,098,0004,405.803662,301,7494,833.673642,111,8144,434.813652,161,5494,539.253622,101,5494,413.253622,101,5494,413.253622,101,549
3421,925,3994,043.343381,904,4183,999.283381,904,4183,999.283391,915,8514,023.293461,950,3034,095.643462,014,4944,230.443462,000,6374,201.343622,101,5494,413.253602,081,4004,370.943572,098,0004,405.803662,301,7494,833.673642,111,8144,434.813652,161,5494,539.253622,101,5494,413.253622,101,5494,413.253622,101,549
STDCity of Burleson338274,3525,761.40355248,3525,215.40349285,4565,994.58364295,0116,195.23365298,0216,258.44359297,0106,237.21359297,0106,237.21359250,391
338274,3525,761.40355248,3525,215.40349285,4565,994.58364295,0116,195.23365298,0216,258.44359297,0106,237.21359297,0106,237.21359250,391
Supplemental Dependent AD&DCity of Burleson813,785,000113.55813,785,000113.55813,785,000113.55773,835,000115.05783,860,000115.80783,860,000115.80773,850,000115.50864,200,000126.00773,940,000118.20993,940,000238.20993,940,000238.20843,790,000113.70843,790,000113.70843,960,000118.80843,735,000112.05843,735,000
813,785,000113.55813,785,000113.55813,785,000113.55773,835,000115.05783,860,000115.80783,860,000115.80773,850,000115.50864,200,000126.00773,940,000118.20993,940,000238.20993,940,000238.20843,790,000113.70843,790,000113.70843,960,000118.80843,735,000112.05843,735,000
Supplemental Dependent LifeCity of Burleson8,4813,785,0001,033.601013,785,0001,035.831013,860,0001,051.20983,835,0001,060.601003,860,0001,067.101003,860,0001,049.20983,850,0001,043.00994,200,0001,744.12993,940,0001,180.15993,860,0001,007.20903,860,0001,029.20953,790,0001,229.76953,860,0001,189.20953,960,0001,128.20953,735,0001,235.65953,940,000
8,4813,785,0001,033.601013,785,0001,035.831013,860,0001,051.20983,835,0001,060.601003,860,0001,067.101003,860,0001,049.20983,850,0001,043.00994,200,0001,744.12993,940,0001,180.15993,860,0001,007.20903,860,0001,029.20953,790,0001,229.76953,860,0001,189.20953,960,0001,128.20953,735,0001,235.65953,940,000
Supplemental Employee AD&DCity of Burleson17717,428,500522.8617517,268,500518.0517517,268,500518.0517217,438,500523.1517617,738,500532.1617617,738,500532.1617317,512,500525.3817417,752,500532.5817519,528,000585.8425023,393,000701.7925019,368,000581.0417619,038,000571.1417622,688,500680.6517924,688,500740.6517924,688,500740.6617924,688,500
17717,428,500522.8617517,268,500518.0517517,268,500518.0517217,438,500523.1517617,738,500532.1617617,738,500532.1617317,512,500525.3817417,752,500532.5817519,528,000585.8425023,393,000701.7925019,368,000581.0417619,038,000571.1417622,688,500680.6517924,688,500740.6517924,688,500740.6617924,688,500
Supplemental Employee LifeCity of Burleson17717,428,5003,910.2717517,268,5003,743.2818017,688,5003,891.4717217,438,5003,811.4817617,738,5003,837.9718017,688,5003,891.4717317,512,5003,750.8017417,752,5003,905.5517519,528,0004,418.2625023,393,0004,935.4618019,368,0005,306.6317619,038,0004,395.7018022,688,5004,312.6417924,688,5004,644.6718022,673,0006,121.9517519,528,000
17717,428,5003,910.2717517,268,5003,743.2818017,688,5003,891.4717217,438,5003,811.4817617,738,5003,837.9718017,688,5003,891.4717317,512,5003,750.8017417,752,5003,905.5517519,528,0004,418.2625023,393,0004,935.4618019,368,0005,306.6317619,038,0004,395.7018022,688,5004,312.6417924,688,5004,644.6718022,673,0006,121.9517519,528,000
8,48147,494,00012,558.0233846,988,00012,279.7133846,988,00012,535.1133947,229,00012,412.8834648,253,00012,703.3234648,253,00012,712.4634649,602,70012,582.1436252,140,70013,789.8336050,834,90022,860.3536250,934,00022,940.4636652,934,00024,663.9336451,630,90023,457.0036551,630,90023,618.5436252,330,90023,867.8436252,330,90024,238.2636250,390,000

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated .