Upload
heba
View
38
Download
0
Tags:
Embed Size (px)
DESCRIPTION
Liability Rating Plan. What is it? How does it work? Presented By Jackie Parker. Today’s Outline. Members in Liability What is the Rating Plan? SCORE’s Liability Program CJPRMA Layer Shared Risk Layer Banking Layer SCORE Administrative Costs - PowerPoint PPT Presentation
Citation preview
SCORE
Liability Rating Liability Rating PlanPlan
What is it? How does it work?
Presented ByJackie Parker
Today’s OutlineToday’s Outline Members in Liability What is the Rating Plan? SCORE’s Liability Program CJPRMA Layer Shared Risk Layer Banking Layer SCORE Administrative Costs Breakdown of SCORE Liability
Layers
Who’s in the Liability Program?
What is the Rating What is the Rating Plan?Plan?The Rating Plan is a method for
equitably allocating premium amongst SCORE member cities for:
Bodily InjuryProperty DamagePublic Officials Errors & Omissions
The Rating Plan uses risk sharing concepts and techniques.
The Rating Plan allocates all program costs to members.
A Look at the SCORE A Look at the SCORE Liability ProgramLiability Program
California Joint Powers Risk California Joint Powers Risk Management Authority (CJPRMA)Management Authority (CJPRMA)
$500,000 to $40,000,000 per $500,000 to $40,000,000 per occurrenceoccurrence
SCORE Shared Risk LayerSCORE Shared Risk Layer$25,000 to $500,000 per occurrence$25,000 to $500,000 per occurrence
SCORE Banking LayerSCORE Banking Layer$25,000 per occurrence$25,000 per occurrence
Total “Voting” Members = 22
Total City Members = 9305/06 Member Contrib. =
$16,397,844
CJPRMA member since 198722% of Total City Members05/06 SCORE Contrib. =
$211,712 (1.3% of CJPRMA Total Contributions)
CJPRMACJPRMA$500,000 to $40,000,000 per occurrence$500,000 to $40,000,000 per occurrence
SCORE
Fort Jones $3,511 Loomis $18,208 Dorris $3,950 Ione $20,616 Loyalton $4,672 Live Oak $22,833 Montague $6,864 Williams $26,863 Isleton $9,643 Weed $41,089 Biggs $9,814 Mt. Shasta $45,055
Etna $10,252 Crescent City $66,717
Colfax $12,785 Yreka $82,064 Portola $13,908 Susanville $90,472 Rio Dell $14,202 Shasta Lake $99,814 Dunsmuir $14,939 TOTAL: $618,271
SCORE Shared Risk LayerSCORE Shared Risk Layer$25,000 to $500,000 per occurrence$25,000 to $500,000 per occurrenceMember Contributions (FY 05/06)Member Contributions (FY 05/06)
SCORE Shared Risk LayerSCORE Shared Risk Layer$25,000 to $500,000 per occurrence$25,000 to $500,000 per occurrence
Actuarial Funding RatesFY 2005-2006
Recommended RangeExpecte
d70%
CL75%
CL80%
CL85%
CL90%
CL$1.99 $2.42 $2.65 $2.95 $3.31 $3.80
SCORE Shared Risk LayerSCORE Shared Risk Layer$25,000 to $500,000 per occurrence$25,000 to $500,000 per occurrence
Deposit Premium = Actuarial Rate @ 80%* Confidence Level x Member Estimated Payroll Adjusted by their Experience Modification FactorExperience Modification Factor = Relative Loss Rate x Credibility Factor
Relative Loss Rate = Individual Member Loss Rate ÷ by Total Loss Rate for all members* Minimum Governing Documents Require. Recommendation of 85% Confidence Level for 2007/2008 Budget.
SCORE Shared Risk LayerSCORE Shared Risk Layer$25,000 to $500,000 per occurrence$25,000 to $500,000 per occurrence
Credibility Factor =Individual Members Payroll divided by (Total Members Payroll + Constant)
The Credibility Factor is applied to members payroll to create a more equitable distribution of payrolls.
Loss Rate = Individual Member Losses Past Five Years (2001-2006) ÷ Individual Member Payroll Past Five Years (2001-2006)
Isleton $6,736 Fort Jones $14,828Biggs $7,422 Ione $15,062Etna $8,003 Live Oak $16,193Colfax $8,788 Williams $17,569Montague $9,590 Mt. Shasta $33,613Rio Dell $9,606 Weed $33,947Portola $10,155 Crescent City $42,431Dunsmuir $12,032 Susanville $58,553Loyalton $12,995 Yreka $61,131Loomis $13,320 Shasta Lake $84,671Dorris $14,245 TOTAL: $490,889
SCORE Banking LayerSCORE Banking Layer$0 to $25,000 per occurrence$0 to $25,000 per occurrence
Member Contributions (FY 05/06)Member Contributions (FY 05/06)
SCORE Banking LayerSCORE Banking Layer$0 to $25,000 per occurrence$0 to $25,000 per occurrence
Member Contributions (FY 05/06)Member Contributions (FY 05/06)
Actuarial Funding RatesFY 2005-2006
Recommended RangeExpect
ed70%
CL75%
CL80%
CL85%
CL 90% CL
$1.65 $1.98 $2.14 $2.32 $2.56 $2.88
Deposit Premium = Actuarial Rate @ 80%* Confidence Level x Member Estimated Payroll Adjusted by their Experience ModificationMinimum deposit premium of $20,000
3 member cities currently pay the minimum Maximum deposit premium of $250,000.
2 member cities are close to paying the maximumExperience Modification = Relative
Loss Rate x Credibility Factor
SCORE Banking Layer SCORE Banking Layer (Same as (Same as Shared Layer)Shared Layer)
$0 to $25,000 per occurrence$0 to $25,000 per occurrence
* Minimum Governing Documents Require. Recommendation of 85% Confidence Level for 2007/2008 Budget.
Credibility Factor =Individual Members Payroll divided by (Total Members Payroll + Constant)
The Credibility Factor is applied to members payroll to create a more equitable distribution of payrolls.
Loss Rate = Individual Member Losses Past Five Years (2001-2006) ÷ Individual Member Payroll Past Five Years (2001-2006)
Relative Loss Rate = Individual Member Loss Rate ÷ by Total Loss Rate for all members
SCORE Banking Layer SCORE Banking Layer (Same as (Same as Shared Layer)Shared Layer)
$0 to $25,000 per occurrence$0 to $25,000 per occurrence
Member Entity
DE6 Payroll Inflated
Percentage of Total
Expense Allocated
By Payroll
Cost Allocat
edEqually
Liability Admin
CostsBiggs $284,120 1.35% $1,619 $5,691 $7,310Colfax $460,964 2.20% $2,627 $5,691 $8,318Crescent
City $2,708,364 12.91% $15,433 $5,691 $21,124Dorris $127,551 0.61% $727 $5,691 $6,418Dunsmuir $390,996 1.86% $2,228 $5,691 $7,919Etna $276,802 1.32% $1,577 $5,691 $7,268Fort Jones $118,832 0.57% $677 $5,691 $6,368Ione $691,831 3.30% $3,942 $5,691 $9,633
Isleton $327,438 1.56% $1,866 $5,691 $7,557Live Oak $813,938 3.88% $4,638 $5,691 $10,329Loomis $604,396 2.88% $3,444 $5,691 $9,135Loyalton $159,377 0.76% $908 $5,691 $6,599Montague $232,589 1.11% $1,325 $5,691 $7,016Mt. Shasta $1,502,827 7.17% $8,564 $5,691 $14,255Portola $452,951 2.16% $2,581 $5,691 $8,272Rio Dell $530,598 2.53% $3,024 $5,691 $8,715Shasta
Lake $2,486,180 11.85% $14,167 $5,691 $19,858Susanville $3,848,292 18.35% $21,929 $5,691 $27,620
Weed $1,077,260 5.14% $6,139 $5,691 $11,830Williams $1,095,599 5.22% $6,243 $5,691 $11,934Yreka $2,781,609 13.26% $15,851 $5,691 $21,542Total: $20,972,515 100.00% $119,509 $119,511 $239,020
Breakdown of SCORE Breakdown of SCORE Liability LayersLiability Layers
CJPRMA$40 Million Limit21 Participating Cities$211,712 Premium (05/06 FY)>2% of Program Costs
SCORE Shared Layer$150,000 Limit$913, 328 Premium (05/06 FY)>3% of Program Costs
SCORE Banking Layer$25,000 Limit$649, 401 Premium (05/06 FY)>17% of Program Costs