Recovery Calculation including Additional Case Reserve
There is a possibility in the system to capture and calculate Additonal Case Reserves (ACR) for assumed claims, giving the estimated development of headline losses. To monitor the corresponding net loss, we provide the possibility to include ACR in recovery calculation.
The calculation is on top of actual incurred loss, and is booked to the Outward Claim and distributed to the retrocessionaires according to their share.
The inward ACR / ACR expense must be booked to an inward claim linked to a Headline loss, Risk loss or single Claim (incl. in Rec) to be considered. Light Claim ACR bookings are not supported in Recovery Calculation for ACR.
Note: Recovery calculation with Interlocking, Recovery calculation with Indexation and Recovery calculation for Base Company is not covered for ACR.
The functionality is activated by system parameter Include ACR in Recovery Calculation
Examples of how the claim is calculated with different OCC conditions:
Example 1: Single Currency
Limits: 150.000 xs 100.000, Agg limit: 300.000
Claim Sequence: Date of Loss
Distribution Of Recovery Reserves Based on Incurred Figures - sys par NOT selected
| Inward Claim FGU | ||||
|---|---|---|---|---|
| Claim A | Paid 120.000 | Reserve 70.000 | ACR 35.000 | Total 225.000 |
| Claim B | Paid 170.000 | Reserve 80.000 | ACR 50.000 | Total 300.000 |
| Claim C | Paid 0 | Reserve 90.000 | ACR 150.000 | Total 240.000 |
| Claim D | Paid 100.000 | Reserve 10.000 | ACR 90.000 | Total 200.000 |
| Allocated Recovery | ||||||
|---|---|---|---|---|---|---|
| Claim A | Paid 20.000 | Reserve 70.000 | ACR 35.000 | Inc incl ACR 125.000 | ||
| Claim B | Paid 70.000 | Reserve 80.000 | ACR 0 | Inc incl ACR 150.000 | ACR Through Top 50.000 | |
| Claim C | Paid 0 | Reserve 0 | ACR 15.000* | Inc incl ACR 15.000 | ACR Reinstm Exh 125.000 | |
| Claim D | Paid 0 | Reserve 10.000 | ACR 0 | Inc incl ACR 10.000 | ACR Reinstm Exh 90.000 | |
| TOTAL | Paid 90.000 | Reserve 160.000 | ACR 50.000 | Inc incl ACR 300.000 | ACR Reinstm Exh 215.000 | ACR Through Top 50.000 |
Calculation*:
Incurred to layer before ACR for claim C: 250.000 (paid 90.000 + reserve 160.000)
Remaining to limit: Aggregate limit 300.000 - Incurred 250.000 = ACR 50.000
ACR Claim C: ACR 50.000 - ACR Claim A 35.000 = ACR 15.000
Example 2: Multiple Currencies
Limits:
EUR 150.000 xs 100.000, Agg limit: 300.000
USD 187.500 xs 125.000, Agg limit: 375.000 (fixed limit roe 1,25)
Claim Sequence: Date of Loss
Recovery Calculation for Multi Currency Protections Based on Incurred Currency split - sys par NOT selected
| Inward Claim FGU | ||||||||
|---|---|---|---|---|---|---|---|---|
| Claim A | EUR | Paid 100.000 | 62,5% | Reserve 10.000 | 67,57% | ACR 110.000 | 77,46% | Total 220.000 |
| USD | Paid 75.000 | 37,5% | Reserve 6.000 | 32,43% | ACR 40.000 | 22,54% | Total 121.000 | |
| EUR EQ | Paid 160.000 | 100% | Reserve 14.800 | 100% | ACR 142.000 | 100% | Total 316.800 | |
| Claim B | EUR | Paid 10.000 | 12,2% | Reserve 20.000 | 73,53% | ACR 125.000 | 100% | Total 155.000 |
| USD | Paid 90.000 | 87,8% | Reserve 9.000 | 26,47% | ACR 0 | 0% | Total 99.000 | |
| EUR EQ | Paid 82.000 | 100% | Reserve 27.200 | 100% | ACR 125.000 | 100% | Total 234.200 |
| Allocated Recovery | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Claim A | EUR | Paid 37.500 | 62,5% | Reserve 10.000 | 67,57% | ACR 58.250 | 77,46% | Inc incl ACR 105.750 | ACR Thr Top 51.743 |
| USD | Paid 28.125 | 37,5% | Reserve 6.000 | 32,43% | ACR 21.188 | 22,54% | Inc incl ACR 55.313 | ACR Thr Top 18.820 | |
| EUR EQ | Paid 60.000 | 100% | Reserve 14.800 | 100% | ACR 75.200* | 100% | Total incl ACR 150.000 | ACR Thr Top 66.800 | |
| Claim B | EUR | Paid 0 | Reserve 6.765 | 73,53% | ACR 125.000 | 100% | Inc incl ACR 131.765 | ||
| USD | Paid 0 | Reserve 3.043 | 26,47% | ACR 0 | 0% | Inc incl ACR 3.043 | |||
| EUR EQ | Paid 0 | Reserve 9.200 | 100% | ACR 125.000 | 100% | Total incl ACR 134.200 |
Calculation*:
ACR = EUR EQ: 142.000, however max to layer for Claim A = 150.000
Paid 60.000 + Reserve 14.800 –> remaining cover = 75.200
Example 3: Reserves calculated as Incurred Less Paid
Limits: 150.000 xs 100.000, Agg limit: 300.000
Claim Sequence: Date of Loss
Distribution Of Recovery Reserves Based on Incurred Figures - sys par selected
| Inward Claim FGU | |||||
|---|---|---|---|---|---|
| Claim A | Paid 120.000 | Reserve 70.000 | Incurred 190.000 | ACR 35.000 | Total 225.000 |
| Claim B | Paid 170.000 | Reserve -40.000 | Incurred 130.000 | ACR 50.000 | Total 180.000 |
| Claim C | Paid 0 | Reserve 90.000 | Incurred 90.000 | ACR 150.000 | Total 240.000 |
| Claim D | Paid 130.000 | Reserve -10.000 | Incurred 120.000 | ACR 90.000 | Total 210.000 |
| Allocated Recovery | ||||||
|---|---|---|---|---|---|---|
| Claim A | Paid 20.000 | Reserve 70.000 | Incurred 90.000 | ACR 35.000 | Inc incl ACR 125.000 | |
| Claim B | Paid 70.000 | Reserve -40.000 | Incurred 30.000 | ACR 50.000 | Inc incl ACR 80.000 | |
| Claim C | Paid 0 | Reserve 0 | Incurred 0 | ACR 75.000* | Inc incl ACR 75.000 | ACR Reinstm Exh 65.000 |
| Claim D | Paid 30.000 | Reserve -10.000 | Incurred 20.000 | ACR 0* | Inc incl ACR 20.000 | ACR Reinstm Exh 90.000 |
| TOTAL | Paid 120.000 | Reserve 20.000 | Incurred 140.000 | ACR 160.000 | Inc incl ACR 300.000 | ACR Reinstm Exh 155.000 |
Calculation*:
Remaining to ACR: 160.000 (Aggregate limit 300.000 - Incurred to layer 140.000)
Remaining Claim C: 75.000 (remaining to ACR 160.000 - ACR Claim A+B 85.000)
Remaining Claim D: 0
Example 4: Accounting Classification split
Limits:
EUR 150.000 xs 100.000, Agg limit: 300.000
Claim Sequence: Date of Loss
Split Recoveries Proportionally on Accounting Classification - sys par selected
| Inward Claim FGU | ||||||||
|---|---|---|---|---|---|---|---|---|
| Claim A | AC1 | Paid 90.000 | 75% | Reserve 14.000 | 20% | ACR 17.500 | 50% | Total 121.500 |
| AC2 | Paid 30.000 | 25% | Reserve 56.000 | 80% | ACR 17.500 | 50% | Total 103.500 | |
| Total | Paid 120.000 | 100% | Reserve 70.000 | 100% | ACR 35.000 | 100% | Total 225.000 | |
| Claim B | AC1 | Paid 17.000 | 10% | Reserve 60.000 | 75% | ACR 7.500 | 15% | Total 84.500 |
| AC2 | Paid 153.000 | 90% | Reserve 20.000 | 25% | ACR 42.500 | 85% | Total 215.500 | |
| Total | Paid 170.000 | 100% | Reserve 80.000 | 100% | ACR 50.000 | 100% | Total 300.000 |
| Allocated Recovery | |||||||
|---|---|---|---|---|---|---|---|
| Claim A | AC1 | Paid 15.000 | 75% | Reserve 14.000 | 20% | ACR 17.500 | 50% |
| AC2 | Paid 5.000 | 25% | Reserve 56.000 | 80% | ACR 17.500 | 50% | |
| Total | Paid 20.000 | 100% | Reserve 70.000 | 100% | ACR 35.000 | 100% | |
| Claim B | AC1 | Paid 7.000 | 10% | Reserve 60.000 | 75% | ACR 0 | 15% |
| AC2 | Paid 63.000 | 90% | Reserve 20.000 | 25% | ACR 0 | 85% | |
| Total | Paid 70.000 | 100% | Reserve 80.000 | 100% | ACR 0 | 100% |
Example 5: Considering ACR Expenses
Limits: 150.000 xs 100.000, Agg limit: 300.000
Claim Sequence: Date of Loss
| Inward Claim FGU | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Claim A | Paid 110.000 | Paid Exp 10.000 | Total Paid 120.000 | Res 40.000 | Res Exp 30.000 | Total Res 70.000 | ACR 30.000 | ACR Exp 5.000 | Total ACR 35.000 | Total 225.000 |
| Claim B | Paid 150.000 | Paid Exp 20.000 | Total Paid 170.000 | Res 75.000 | Res Exp 5.000 | Total Res 80.000 | ACR 45.000 | ACR Exp 5.000 | Total ACR 50.000 | Total 300.000 |
a) Expenses included as recovery figures (not booked as recovery expenses):
Original Assumed Expenses - not selected
| Allocated Recovery | |||||
|---|---|---|---|---|---|
| Claim A | Paid 20.000 | Reserve 70.000 | ACR 35.000 | Inc incl ACR 125.000 | |
| Claim B | Paid 70.000 | Reserve 80.000 | ACR 0 | Inc incl ACR 150.000 | ACR Through Top 50.000 |
| TOTAL | Paid 90.000 | Reserve 150.000 | ACR 35.000 | Inc incl ACR 275.000 | ACR Through Top 50.000 |
b) Expenses Excluded from calculation:
Original Assumed Expenses selected as Excluded
| Allocated Recovery | |||||
|---|---|---|---|---|---|
| Claim A | Paid 10.000 | Reserve 40.000 | ACR 30.000 | Inc incl ACR 80.000 | |
| Claim B | Paid 50.000 | Reserve 75.000 | ACR 25.000 | Inc incl ACR 150.000 | ACR Through Top 20.000 |
| TOTAL | Paid 60.000 | Reserve 115.000 | ACR 55.000 | Inc incl ACR 230.000 | ACR Through Top 20.000 |
c) Expenses Part of liability:
Original Assumed Expenses selected as Part of Liability
| Allocated Recovery | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Claim A | Paid 10.000 | Paid Exp 10.000 | Reserve 40.000 | Res Exp 30.000 | ACR 30.000 | ACR Exp 5.000 | Inc incl ACR 125.000 | ||
| Claim B | Paid 50.000 | Paid Exp 20.000 | Reserve 75.000 | Res Exp 5.000 | ACR 0 | ACR Exp 0 | Inc incl ACR 150.000 | ACR Through Top 45.000 | ACR Exp Through Top 5.000 |
| TOTAL | Paid 60.000 | Paid Exp 30.000 | Reserve 115.000 | Res Exp 35.000 | ACR 30.000 | ACR Exp 5.000 | Inc incl ACR 275.000 | ACR Through Top 45.000 | ACR Exp Through Top 5.000 |
d) Expenses in addition:
Original Assumed Expenses selected as Prorata In Addition
| Allocated Recovery | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Claim A | Paid 10.000 | Reserve 40.000 | ACR 30.000 | Incurred 80.000 | Paid Exp 909* | Reserve Exp 30.000 | ACR Exp 5.000 | Inc incl Exp 115.909 | ACR Exp Ret 9.090 |
| Claim B | Paid 50.000 | Reserve 75.000 | ACR 25.000 | Incurred 150.000 | Paid Exp 6.667* | Reserve Exp 5.000 | ACR Exp 2.778 | Inc incl Exp 164.445 | ACR Exp Ret 13.333 |
| TOTAL | Paid 60.000 | Reserve 115.000 | ACR 55.000 | Incurred 230.000 | Paid Exp 7.576* | Reserve Exp 35.000 | ACR Exp 7.778 | Inc incl Exp 280.354 | ACR Exp Ret 22.423 |
Calculation*:
Claim A:
Retention paid 100.000 (90,90%) + Paid loss 10.000 (9,09%) = Total paid FGU 110.000 (100%) → Paid expense retention: 10.000 * 90,90% = 9.090, Paid Expense: 10.000*9,09% = 909
Reserve to layer 100% → Reserve expense: 30.000
ACR to layer 100% → ACR expense: 5.000
Claim B:
Retention paid 100.000 (66,67%) + Paid loss 50.000 (33,33%) = Total paid FGU 150.000 (100%) → Paid expense retention: 20.000 * 66,67% = 13.333, Paid Expense: 20.000*33,33% = 6.667
Reserve to layer 100% → Reserve expense: 5.000
ACR to layer 25.000 (55,56%) + ACR Through Top 20.000 (44,44%) = Total ACR FGU: 45.000 (100%) → ACR expense: 5.000 * 55,56% = 2.778 + ACR Expense Through Top: 5.000 * 44,44% = 2.222