Agreement

Monitoring and Reporting Agreement

by Primerica
February 27th, 2017

Exhibit 10.21

EXECUTION VERSION

MONITORING AND REPORTING AGREEMENT

This MONITORING AND REPORTING AGREEMENT, dated as of March 31, 2016 (this “Agreement”) is entered into by and among Primerica Life Insurance Company, a Massachusetts life insurance company (“PLIC”) and Pecan Re Inc., a special purpose financial insurance company organized under Section 6048f of Title 8 of the Vermont Statutes Annotated (“Pecan Re”).

WHEREAS, PLIC and Prime Reinsurance Company, Inc., a special purpose financial insurance company organized under Section 6048f of Title 8 of the Vermont Statutes Annotated  (“Prime Re”), have entered into that certain 80% Coinsurance Agreement, dated as of March 31, 2010, as amended, supplemented, novated or otherwise modified from time to time (the “Coinsurance Agreement”);

WHEREAS, Prime Re has agreed to assign and transfer, and Pecan Re has agreed to accept, by novation, the Coinsurance Agreement with the effect that Pecan Re shall succeed to all rights, obligations, duties and liabilities of Prime Re under the Coinsurance Agreement, and Pecan Re has agreed to accept such assignment, transfer and novation;

WHEREAS, pursuant to such Coinsurance Agreement, as novated, PLIC, as the ceding company, has agreed to cede to Pecan Re, and Pecan Re, as the reinsurer, has agreed to assume from PLIC, certain liabilities relating to the term life insurance policies being reinsured thereunder;

WHEREAS, the parties hereto recognize that, as an 80% quota share reinsurer, Pecan Re has a substantial economic stake in the management and administration of the Reinsured Policies and Covered Liabilities (as such terms are defined in the Coinsurance Agreement);

WHEREAS, the parties agree that PLIC should have flexibility with respect to the management, administration and financial performance of the Reinsured Policies and Covered Liabilities in accordance with the Coinsurance Agreement; and

WHEREAS, the parties have nevertheless agreed that Pecan Re shall have the right to monitor the management, administration and financial performance of the Reinsured Policies in accordance with this Agreement.

NOW, THEREFORE, in consideration of the respective covenants, agreements, representations and warranties of the parties herein contained in the Coinsurance Agreement and for other good and valuable consideration (the receipt and sufficiency of which are hereby acknowledged by each of the parties), the parties agree as follows:


ARTICLE i

MONITOR

Section 1.01 For so long as Swiss Reinsurance Company Ltd, a reinsurance company organized under the laws of Switzerland or any of its affiliates (“Parent”) remains the ultimate controlling company of Pecan Re, PLIC shall allow Pecan Re and any reasonable number of counsel, financial advisors, accountants, actuaries and other representatives of Pecan Re, reasonable access, upon reasonable advance notice and during normal business hours to the facilities, documents, information, auditors, actuaries, outside advisors and relevant personnel of PLIC related to the management, administration and financial performance of the Reinsured Policies and Covered Liabilities.  Such individual (or individuals) representing Pecan Re shall be referred to herein as a “Monitor”. Pecan Re shall ensure that a Monitor, in performing his or her duties, shall not disrupt the normal operations of PLIC in any material respect.  Notwithstanding the foregoing or any other provision of this Agreement, PLIC shall not be obligated to provide such access to any facilities, documents, information, auditors, actuaries, outside advisors and relevant personnel of PLIC to the extent that doing so would violate applicable law or any contractual obligation of confidentiality or jeopardize the protection of an attorney-client privilege; provided that, in any such circumstance, the parties will cooperate in good faith to determine a manner in which information can be shared so as to not violate applicable law or a contractual obligation of confidentiality or jeopardize the protection of an attorney-client privilege, as applicable.

Section 1.02 All costs and expenses associated with the Monitor or the activities of the Monitor shall be borne by Pecan Re; provided, however, Pecan Re shall only reimburse PLIC for any reasonable out-of-pocket costs that PLIC incurs in providing assistance to the Monitor in connection with this Agreement.

Section 1.03 Subject to the provisions of Section 2.01, PLIC shall use reasonable best efforts to assist and cooperate with the Monitor in providing access to the relevant experience data, books, records, documents, information and relevant personnel of PLIC related to the Reinsured Policies and Covered Liabilities.

ARTICLE ii

ACCESS

Section 2.01 In no event shall any Monitor have access to any portion of PLIC’s Network; provided, however, this Section 2.01 shall not be construed in any way whatsoever to (i) supersede the rights of the parties pursuant to the access to books and records provisions contained within Article XII of the Coinsurance Agreement or (ii) limit the Monitor’s access in any way whatsoever to the data in the Network.  “Network” shall mean PLIC’s information technology systems (or such systems of a third party operated on behalf of PLIC), including all data they contain and all computer software and hardware related to the Reinsured Policies and Covered Liabilities.  

Section 2.02 When a Monitor is at PLIC’s facilities, he or she shall comply with all generally applicable policies, procedures and regulations of PLIC, to the extent that such policies, procedures and regulations have been disclosed to Pecan Re or such Monitor.

Section 2.03 When any Monitor enters or is within PLIC’s premises, such Monitor must establish his or her identity to the satisfaction of security personnel and comply with all security directions given by them, including directions to display any identification cards provided by PLIC.

ARTICLE iii

FINANCIAL AND MONITORING REPORTS

Section 3.01 For so long as Parent remains the ultimate controlling company of Pecan Re, within twenty (20) business days after the end of each calendar month, PLIC shall provide Pecan Re with the reports specified on Schedule A attached hereto, in each case in such format as utilized by PLIC at such time.

2


Section 3.02 For so long as Parent remains the ultimate controlling company of Pecan Re, within twenty (20) business days after the end of each calendar quarter, PLIC shall provide Pecan Re accurate and complete copies of the following: (i) the Quarterly Lapse Report and (ii) the Quarterly Mortality Report in each case in such format as utilized by PLIC at such time and as it relates to the business ceded to Pecan Re.

Section 3.03 For so long as Parent remains the ultimate controlling company of Pecan Re, in addition to the reports described in Section 3.01 and 3.02 hereto, the parties hereto agree that PLIC shall provide Pecan Re copies of any other reports that are produced by PLIC or may reasonably be produced by PLIC relating to the Reinsured Policies and/or Covered Liabilities which Pecan Re, in its reasonable discretion, determines are reasonably necessary for its review.

ARTICLE iv

CONFIDENTIALITY

Section 4.01 In performing its monitoring rights under this Agreement, Pecan Re will comply (and will cause all Monitors to comply) with the terms and conditions of Section 21.11 of the Coinsurance Agreement regarding Confidential Information (as defined therein).

ARTICLE v

TERMINATION

Section 5.01 This Agreement shall remain in effect until the earlier to occur of (i) the termination of the Coinsurance Agreement or (ii) Parent no longer being the ultimate controlling company of Pecan Re.

ARTICLE vi

MISCELLANEOUS

Section 6.01 Pecan Re shall indemnify and hold PLIC, its affiliates and their directors, officers, employees and successors (the “PLIC Indemnified Party”) harmless against any damages, costs and out-of-pocket expenses (including reasonable attorneys’ fees) arising from or in connection with (a) Pecan Re’s or any Monitor’s breach of its confidentiality obligations hereunder, (b) Pecan Re’s or any Monitor’s violation of applicable law in connection with this Agreement, or the information or access provided pursuant to this Agreement, (c) any negligent or intentional misconduct of Pecan Re or any Monitor in connection with any monitoring permitted or access provided under this Agreement or (d) injury to or death of any person, or loss of or damage to tangible property, to the extent caused by the Pecan Re or any Monitor.

Section 6.02 This Agreement shall bind and inure to the benefit of and be enforceable by the parties hereto and their respective successors and assigns.  This Agreement may not be assigned by the parties hereto without the requirement of the consent of the other party, which consent shall not be unreasonably withheld, delayed or conditioned.

Section 6.03 This Agreement shall be governed by and construed in accordance with the internal laws of the Commonwealth of Massachusetts, without regard to the choice of law principles thereof.

Section 6.04 This Agreement may not be amended without the prior written consent of all parties hereto.  This Agreement may be executed in one or more counterparts, each of which together shall be deemed an original, but all of which together shall constitute one and the same instrument.

[Signature pages follow]

 

 

3


 

IN WITNESS WHEREOF, the parties have executed this Agreement as of the date first above written.

 

 

 

PECAN RE INC.

 

 

 

 

 

 

 

By:

 

/s/ Brian Lo

 

 

Name:

 

Brian Lo

 

 

Title:

 

President

 

 

 

 

 

 

 

By:

 

/s/ John Gribbon

 

 

Name:

 

John Gribbon

 

 

Title:

 

Sr. Vice President and CFO

 

 

 

 

 

 

 

PRIMERICA LIFE INSURANCE COMPANY

 

 

 

 

 

 

 

By:

 

/s/ Dan Settle

 

 

Name:

 

Dan Settle

 

 

Title:

 

Executive Vice President

 

 

[Signature Page to Monitoring and Reporting Agreement]


 

SCHEDULE A

MONTHLY OPERATIONAL REPORTS

1.

Communication Research Statistics

2.

Cancellation Service Complaints Summary

3.

Complaint Written

4.

Client Communications Statistics

5.

Replacements

6.

End of Term (“EOT”) Bonus Funding

7.

EOT Bonus

8.

EOT Expectations

9.

EOT Continued

10.

Policy Owner Service (“POS”) Statistics

11.

EOT POS

12.

EOT Converted

13.

EOT Terminated

14.

POS/EOT Turndowns

15.

Policy Owner Administration Statistics

16.

POS Volumes

17.

End of Term

18.

Claims Statistics

19.

Aging Analysis from Notice of Claim

20.

Compromised/Denied Claims

21.

Time in Process

22.

TIAB Claim Count

23.

TIAB Outstanding

24.

Waiver Claim Statistic

MONTHLY FINANCIAL REPORTS

1.

Policy and Claim Reserve Recon to GL

2.

N’Vision Report

3.

Settlement Statement

4.

Monthly Manual Deal Entries

5.

GL Interface file

6.

Reinsurance Recoverables Aging Report

7.

Pending Litigation Claims Report

8.

Seriatim Transaction File

QUARTERLY FINANCIAL REPORTS

1.

Frozen Reserves Manual Entries

2.

Seriatim Valuation File

3.

Waiver of Premium Claim Inventory Including Future Premiums to be Waived

4.

Recoverable Action Plan

OTHER REPORTS

1.

All reports and notices listed in Article VIII of the Coinsurance Agreement (without duplication of any obligations under such Article VIII)

 

 

 

 


 

Swiss Re Reinsurance

Manual Expense Allowance

[•]

 

Section 4.2 Allowances

 

DL01

 

 

[•]

MSCWPE2--1 Policy Exhibit

 

 

Beginning Direct inforce [first day of applicable month]

 

[•]

Ending Direct inforce [last day of applicable month]

 

[•]

Avg Direct Inforce

 

[•]

 

 

 

* Expense Allowance @ 100%

 

[•]

Expense Allowance @ Deal %

 

[•]

 

 

 

Annual Expense Allowance

 

[•]

Monthly Expense Allowance (1/12)

 

[•]

 

 

 

Section 4.3 Other Obligations

 

DL01

 

 

[•]

(i) Other obligations

 

 

MSCWRA1-1 Settlement Rpt (CO9999 for DL02)

 

 

Direct Premiums [applicable month]

 

[•]

** Premium Tax Rate

 

[•]

Premium taxes Incurred

 

[•]

 

 

DL01

 

 

[•]

(ii) Other obligations

 

 

# EOT Policy Conversions

 

[•]

** Allowance

 

[•]

Total EOT Conversion Allowance

 

[•]

EOT Conversion Allowance per Deal%

 

[•]

 

 

DL01

 

 

[•]

(iv) Other obligations

 

 

U/W expenses on Reinstatements

 

[•]

Reinstatement U/W Expenses per Deal %

 

[•]

 

 

DL01

 

 

[•]

(iii) Other obligations

 

 

Conversion Bonus

 

[•]

Continuation Bonus

 

[•]

Total EOT Bonus

 

[•]

Bonus Funding Valn

 

[•]

 

 

 

Legacy Total

 

[•]

 

 

 

Commission Adj Per Deal %

 

[•]

 

[•]

*

Expense Allowance Rate for DLO1/DLO4/DL03 is adjusted annually in January.

*

Expense Allowance Rate for DLO2 is adjusted annually in March. See 'Expense

**

Per the coinsurance agreements, these rates do not change.

 

Prepared By:

 

 

 

Reviewed By:

 

 

Date:

 

 

 

Date:

 

 

 

 

 


 

Swiss Re Reinsurance Top Up Notice

 

 

 

As of

[•]

 

 

Pecan Re 80%

DL01

Reserve Report

 

 

Direct Reserves

 

[•]

Ceded Reserves

 

[•]

 

 

-

Direct Pending

 

[•]

Ceded Pending

 

[•]

Recoverables

 

[•]

 

 

 

 

 

Economic Reserve

 

Excess Reserve

 

Reserve Report

 

 

 

 

 

 

 

 

 

 

Required Reserve Balance

 

 

 

 

Security Balance as of [•]

 

 

Fair Value of Trust

 

[•]

Fair Value of Economic Trust

 

Fair Value of Excess Trust

 

 

 

 

 

 

 

Over/(Under) funded: Security Balance minus Required Reserve Balance

 

 

-10% Economic Reserve

 

-10% Excess Reserve

 

Over/(Under) funded

 

 

 

 

 

 

 

102% of Required Reserves Balance

 

 

Economic Reserve

 

Excess Reserve

 

 

 

 

 

 

Excess Security Balance in Trust:

 

 

Economic Trust > Economic Reserve

 

Excess Trust > Excess Reserve

 

Security Balance minus 102% of Required Reserve Balance (105% for FRAC)

 

 

 

 

 

 

 

 

 

 


 

PLIC - Pecan Re

Settlement Statement

[●], YTD

 

 

 

 

 

 

 

 

 

 

if<= current month, 1

if<= current

month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

if<= current month, 1

 

 

 

 

 

 

 

 

 

 

1

1

1

1

1

1

1

1

1

1

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4 wks)

(5 wks)

(4 wks)

(4 wks)

(5 wks)

(4 wks)

(4 wks)

(5 wks)

(4 wks)

(4 wks)

(5 wks)

 

 

 

 

 

 

 

 

 

 

January

February

March

April

May

June

July

August

September

October

November

YTD

 

 

 

 

 

 

 

 

 

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

DL01 - 80%

 

Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

to/from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unit

Account

 

 

 

 

 

 

Description

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

Amount Due

 

 

9.2 BU

Book

Code

Deal Id

Prod

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to/from PR20 Cash ledger

 

 

 

 

 

 

 

 

 

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

Direct Premiums

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

Direct Claims

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

ETPR Claims

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

ETPR Premiums Monthly True Up & Manual Premiums

 

 

 

 

 

 

 

 

 

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

Prior Month Accrual Deal

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

[•]

 

 

Current Month Cash Deal

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

Manual Premium Pmts(FAC, Term)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Expense Allowance

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Premium Tax Allowance

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Premium Tax Recovered

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Conversion Allowance

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Reinstatement U/W Expense

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

Commissions

 

 

 

 

 

 

 

 

 

 

 

 

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Bonus Funding, EOT Bonus

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

ICA Comm Exp

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Lf 1 yr Com

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Lf Ren Com

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Commission Allowance

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

 

Lf 1Yr Comm-Re-Ced

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scottish Re's & Canada Life's reprocessed IBR's

 

 

 

 

 

 

 

 

 

 

 

 

[•]

 

[•]

[•]

[•]

[•]

[•]

 

(PSR/PCR)

 

 

 

 

 

 

 

 

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Due to/from PR20 Cash ledger

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to/from PR2G Accrual ledger

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ETPR Premiums (excluding Frozens)

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

 

Frozen Release ETPR Premiums

-

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

ETPR Premiums – Monthly accrual

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Amount Due to Pecan Re

 

 

 

 

 

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

[•]

 

 

 

 


 

 

Coinsurance Agreement

Article VIII Section 8.1 & 8.2

 

Primerica Report ID / Name

 

File 1

 

Report ID

 

Report Name

 

[•]

Monthly Settlement Report

 

SCWRA1 --1

 

Monthly Settlement Report

 

Policy Exhibit

 

SCWPE2 --1

 

Exhibit of Life Insurance

 

 

SCWPE3 --1

 

Policy Exhibit Errors

 

 

 

 

 

 

 

 

Non-Bordereau Claims Report

 

SCWRA4 --1

 

Bulk Claim

 

Bordereau Report

 

SCWRA4 --2

 

NonBulk Claim

 

Reserve Report

 

SCWRA3 -- 1

 

Monthly Reserve Report

 

Claim Reserve Report

 

SCWRA2 -- 1

 

Claim Reserve Report

 

 

 

SCWRA4 --3

 

Detail Pending Claims and Recoverables

 

 

Monthly Account Balance Reports

 

PSP419-MP

 

Pecan Re General Ledger Summary

 

Top-Up Notice

 

PDF

 

Top Up Notice

 

 

 

SCWR07 --1

 

Monthly Settlement Report - Peoplesoft Ledger Balance

 

 

 

SCWR07 -- 2

 

Claim Reserve Report - Peoplesoft Ledger Balance

 

 

 

SCWR07 -- 3

 

Monthly Reserve Report - Peoplesoft Ledger Balance

 

 

 

PDF

 

Policy and Claim Reserve Recon to GL

 

 

 

Excel

 

N'Vision Report: Pecan Re

 

 

 

PDF

 

Settlement Statements - Pecan Re

 

 

 

PDF

 

Monthly Manual Deal Entries

 

 

 

Excel

 

GL Interface file

 

 

 

PDF

 

Reinsurance Recoverables Aging Report

 

 

 

PDF

 

Pending Litigation Claims Report

 

 

 

 

 

 

 

 

 

 

System Generated Report - not available in Excel/Word format

 

 

 

 

Attached Excel Version of this report

 

 

 

 

Report provided in an Excel version already. Re-attached this report

 

 

 


 

 

 

 

Report ID

 

Report Name

 

 

 

 

 

Coinsurance AgreementArticle VIII Section 8.1 & 8.2

Monthly Settlement Report

 

SCWRA1 --1

 

Monthly Settlement Report

Policy Exhibit

 

SCWPE2 -- 1

 

Exhibit of Life Insurance

 

SCWPE3--1

 

Policy Exhibit Errors

Non-Bordereau Claims Report

 

SCWRA4 --1

 

Bulk Claim

Bordereau Report

 

SCWRA4 -- 2

 

NonBulk Claim

Reserve Report

 

SCWRA3 --1

 

Monthly Reserve Report

Claim Reserve Report

 

SCWRA2 -- 1

 

Claim Reserve Report

 

 

SCWRA4 -- 3

 

Detail Pending Claims and Recoverables

Monthly Account Balance Reports

 

PSP419

 

General Ledger Summary-USD

 

 

PSP419

 

General Ledger Summary-CAD

Top-Up Notice

 

PDF

 

Top Up Notice (required quarterly)

 

 

 

 

 

Additional Reports provided

 

 

 

 

 

 

PDF

 

Settlement Statements - Pecan Re & Experience Refund - Pecan Re

 

 

SCWR07 --1

 

Monthly Settlement Report - Peoplesoft Ledger Balance

 

 

SCWR07 -- 2

 

Claim Reserve Report - Peoplesoft Ledger Balance

 

 

SCWR07 --3

 

Monthly Reserve Report - Peoplesoft Ledger Balance

 

 

PDF

 

Monthly Manual Deal Entries & Support (Expense Allowance, End of Term & Reinst U/W Expense detail)

 

 

Excel

 

N’Vision Report: Pecan Re

 

 

PDF

 

Policy and Claim Reserve Recon to GL

 

 

Excel

 

GL Interface file

 

Total 26 files

 

Manic Lefebvre

 

manic lefebvre@swissre.com

[•]

 

[•]

[•]

 

[•]

[•]

 

[•]

 

 

 

 


 

[•]

PRIMG&SB

SWISS RE REINSURANCE PECAN RE GAAP & STAT

Run: [•]

 

 

 

Pecan Re GAAP

 

 

Pecan Re STAT

 

 

DL01: 80%

 

 

DL01: 80%

 

 

 

 

PR20

 

PR2G

 

PR2GG

 

Pecan Re_GP

 

 

PR20

 

PR2G

 

PR2S

 

Pecan Re_St

8.4 Business Unit

 

Pecan

 

Pecan

 

Pecan

 

 

 

 

Pecan

 

Pecan

 

Pecan

 

 

9.2 Deal ID

 

Pecan80

 

Pecan80

 

Pecan80

 

 

 

 

Pecan80

 

Pecan80

 

Pecan80

 

 

9.2 Book Code

 

Base

 

Comb

 

GAAP

 

Total

 

 

Base

 

Comb

 

STAT

 

Total

9.2 Product

 

Uncons

 

Uncons

 

Uncons

 

GAAP

 

 

Uncons

 

Uncons

 

Uncons

 

STAT

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany Legacy

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Premium Due and Unpaid

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Due From Rein-UW and Other

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Reinsurance Recoverable

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Ceded Pending

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Ceded Reserves

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Direct Pending

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Direct Reserves

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Due to Affiliates

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Deferred ACQ Cost (DAC)

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Assets

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Policy Benefits - Life

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Direct Pending Claims

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Accrued Taxes Licenses Fees

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Cost of Collection

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Advance Premium

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Due to Reinsurers

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Commissions Payable

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Liabilities

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Net Income

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Paid in Capital

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Retained Earnings

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Equity

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Liabilities & Equity

 

 

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium

 

 

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Revenue

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Claims - Life

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Change In Reserve - Life

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Benefits

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Commission & Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions - Net

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Amortization of DAC

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Allowances

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Legal Settlements

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Commisions & Expenses

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Total Benefit, Commissions & Expenses

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

Net Income

 

[•]

 

[•]

 

[•]

 

[•]

 

 

[•]

 

[•]

 

[•]

 

[•]

 

 

 

 

 

 

 


 

Prepared  By:

 

 

 

 

 

Approved  By:

 

 

[•]

 

Policy Reserves:

 

Direct

Reserves

 

ETPR

Reserves

 

Net

 

 

Total Reserves

 

 

 

 

 

 

 

 

 

 

DL01: PLIC 80% SCWRA3-1 balance

 

[•]

 

[•]

 

 

 

 

DL01 Σ (A) -

Manual Adjustments:

 

 

 

 

 

 

 

 

 

DIS Monthly Inc./Stat Errors

 

[•]

 

[•]

 

 

 

 

 

Adj. to [year] waiver clms-Lx

 

[•]

 

[•]

 

 

 

 

 

Frozen Stat Reserves - Coin @ 80%

 

[•]

 

[•]

 

 

 

 

 

Frozen Stat Reserves Qsyrt @ 80%

 

[•]

 

[•]

 

 

 

 

 

CTR & Spouse Conversions incorrectly ceded to Citi

 

[•]

 

[•]

 

 

 

 

 

Adjusted Rsrv Balance:

 

 

 

 

 

(A)

 

General Ledger: PSP030

 

B.U.

 

Deal ID

 

Book Code

 

 

Product

8.4 BU: PR2S

 

PrmRe

 

PrmRe80

 

stat

 

 

uncons

200109-FPB Reserves SW Asmd

 

[•]

 

 

 

 

 

 

 

200119-Waiver Reserve SW Asmd

 

[•]

 

 

 

 

 

 

 

141213-ETPR COI Reserves Frzn SW Asmd

 

 

 

 

 

 

 

 

 

141218-ETPR  YRT  Reserves  Frzn SW  Asmd

 

 

 

[•]

 

 

 

 

 

141207-ETPR COI Reserves SW Asmd

 

 

 

[•]

 

 

 

 

 

141203-ETPR YRT Reserves SW Asmd

 

 

 

[•]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[•]

 

Claim Reserves

 

Direct Pending

 

ETPR Pending

 

ETPR Recoverables

 

Net

 

 

 

 

 

 

 

 

 

DL01: PLIC 80% SCWRA2-1 balance

 

[•]

 

[•]

 

[•]

 

 

Manual Adjustments:

 

 

 

 

 

 

 

 

IBNR - Direct

 

[•]

 

 

 

 

 

 

SSAP 55 (stat only adj)

 

[•]

 

 

 

 

 

 

IBNR - Coin

 

 

 

[•]

 

 

 

 

IBNR - Qsyrt

 

 

 

[•]

 

 

 

 

Clm Accrl

 

 

 

 

 

 

 

CTR & Spouse Conversions incorrectly ceded to Citi

 

[•]

 

[•]

 

 

 

 

Adjusted Claim Rsrv:

 

 

 

 

— (A)

 

 

 

 

 

 

 

 

 

General Ledger: PSP030

 

B.U.

 

Deal ID

 

Book Code

 

Product

8.4 BU: PR2G 201202-Direct Pending Claims SW Asmd

 

PrmRe

 

PrmRe80

 

stat

 

uncons

PR2G 201213-Direct IBNR SW Asmd

 

[•]

 

 

 

 

 

 

PR2S 201213-Direct IBNR SW Asmd

 

[•]

 

 

 

 

 

 

PR2G 140803-ETPR Pending Clms YRT SW Asmd

 

[•]

 

 

 

 

 

 

PR2G 140813-ETPR YRT IBNR SW Asmd

 

 

 

[•]

 

 

 

 

PR2G 140807-ETPR Pending Clms COI SW Asmd

 

 

 

[•]

 

 

 

 

PR2G 140818-ETPR COI IBNR SW Asmd

 

 

 

[•]

 

 

 

 

PR2G 140823-ETPR Reins Recov Adj SW Asmd

 

 

 

 

 

 

 

PR2G 140603-ETPR Reins Recov YRT SW Asmd

 

 

 

 

 

[•]

 

 

PR2G 140607-ETPR Reins Recov COI SW Asmd

 

 

 

 

 

[•]

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

PFS_REINS_C

 

107

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Period Unit

 

Deal

 

Product

 

Book Code

 

Account

 

Sum Amount

 

Base Curr

[•]

 

11

 

[•]

 

[•]

 

[•]

 

[•]

 

[•]

 

USD

[•]

 

11

 

[•]

 

[•]

 

[•]

 

[•]

 

[•]

 

USD

 

PFS_REINS

 

117

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Period Unit

 

Deal

 

Product

 

Book Code

 

Account

 

Sum Amount

 

Base Curr

[•]

 

11

 

[•]

 

[•]

 

[•]

 

[•]

 

[•]

 

USD

[•]

 

11

 

[•]

 

[•]

 

[•]

 

[•]

 

[•]

 

USD