Recovery Calculation including Additional Case Reserve

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