8/05
APPENDIX A MEDICARE SUPPLEMENT REFUND CALCULATION FORM FOR CALENDAR YEAR _______ | ||||||
TYPE1 ______________________________ | SMSBP2 ____________________________ | |||||
FOR THE STATE OF ___________________________________________________________ | ||||||
Company Name _______________________________________________________________ | ||||||
NAIC Group Code ____________________ | NAIC Company Code __________________ | |||||
Address _____________________________________________________________________ | ||||||
Person Completing This Exhibit ___________________________________________________ | ||||||
Title _______________________________ | Telephone Number ____________________ | |||||
line | (a) Earned Premium3 | (b) Incurred Claims4 | ||||
1. Current Year's Experience | ||||||
a. Total (all policy years) | ||||||
b. Current year's issues5 | ||||||
c. Net (for reporting purposes 1a - 1b) | ____________ | ___________ | ||||
2. Past Year's Experience (All Policy Years) | ____________ | ___________ | ||||
3. Total Experience (Net Current Year + Past Year's Experience) | ____________ | ___________ | ||||
4. Refund last year (Excluding Interest) | ||||||
5. Previous Since Inception (Excluding Interest) | ____________ | ___________ | ||||
6. Refunds Since Inception (Excluding Interest) | ||||||
7. Benchmark Ratio Since Inception (See Worksheet for Ratio 1) | ||||||
8. Experienced Ratio Since Inception | ||||||
Total Actual Incurred Claims (line 3, col b) = Ratio 2 | ||||||
Total Earned Prem. (line 3, col a) - Refunds Since Inception (line 6) | ||||||
9. Life Years Exposed Since Inception ___________________________________________ | ||||||
If the Experienced Ratio is less than the Benchmark Ratio, and there are more than 500 life years exposure, then proceed to calculation of refund. | ||||||
10. Tolerance Permitted (obtained from credibility table) _____________________________ | ||||||
Medicare Supplement Credibility Table Life Years Exposed | ||||||
Since Inception | Tolerance | |||||
10,000 + | 0.0% | |||||
5,000 - 9,999 | 5.0% | |||||
2,500 - 4,999 | 7.5% | |||||
1,000 - 2,499 | 10.0% | |||||
500 - 999 | 15.0% | |||||
If less than 500, no credibility | ||||||
11. Adjustment to Incurred Claims for Credibility _________________________ | ||||||
Ratio 3 = Ratio 2 + Tolerance | ||||||
If Ratio 3 is more than Benchmark Ratio (Ratio 1), a refund or credit to premium is not required. | ||||||
If Ratio 3 is less than the Benchmark Ratio, then proceed. | ||||||
12. Adjusted Incurred Claims = ___________________________________ | ||||||
[Total Earned Premiums (line 3, col a) - Refunds Since Inception (line 6)] x Ratio 3 (line 11) | ||||||
13. Refund = Total Earned Premiums (line 3, col a) - Refunds Since Inception (line 6) - Adjusted Incurred Claims (line 12) | ||||||
Benchmark Ratio (Ratio 1)__________________________ | ||||||
If the amount on the line 13 is less than .005 times the annualized premium in force as of December 31 of the reporting year, then no refund is made. Otherwise, the amount on line 13 is to be refunded or credited, and a description of the refund and/or credit against premiums to be used must be attached to this form. | ||||||
If the amount on line 13 is less than .005 times the annualized premium in force as of December 31 of the reporting year, then no refund is made. Otherwise, the amount on line 13 is to be refunded or credited, and a description of the refund and/or credit against premiums to be used must be attached to this form. | ||||||
1Individual, Group, Individual Medicare Select, or Group Medicare Select Only. | ||||||
2SMSBP = Standardized Medicare Supplement Benefit Plan - Use P for prestandardized plans. | ||||||
3Includes modal loadings and fees charged | ||||||
4Excludes Active Life Reserves | ||||||
5This is to be used as Issue Year Earned Premium for Year 1 of next year's Worksheet for Calculation of Benchmark Ratios |
I certify that the above information and calculations are true and accurate to the best of my knowledge and belief.
Signature |
Name - Please Type |
Title |
Date |
8/05
APPENDIX A
REPORTING FORM FOR THE CALCULATION OF BENCHMARK RATIO SINCE INCEPTION FOR GROUP POLICIES FOR CALENDAR YEAR ________ | |
TYPE(1) ____________________________ | SMSBP(2) _____________________________ |
FOR THE STATE OF ___________________________________________________________ | |
Company Name _______________________________________________________________ | |
NAIC Group Code ____________________ | NAIC Company Code ____________________ |
Address _____________________________________________________________________ | |
Person Completing This Exhibit ___________________________________________________ | |
Title _______________________________ | Telephone Number ______________________ |
(a)(3) | (b)(4) | (c) | (d) | (e) | (f) | (g) | (h) | (i) | (j) | (o)(5) |
Year | Earned Premium | Factor | (b) x (c) | Cumulative Loss Ratio | (d) x (e) | Factor | (b) x (g) | Cumulative Loss Ratio | (h) x (i) | Policy Year Loss Ratio |
1 | 2.770 | 0.507 | 0.000 | 0.000 | 0.46 | |||||
2 | 4.175 | 0.567 | 0.000 | 0.000 | 0.63 | |||||
3 | 4.175 | 0.567 | 1.194 | 0.759 | 0.75 | |||||
4 | 4.175 | 0.567 | 2.245 | 0.771 | 0.77 | |||||
5 | 4.175 | 0.567 | 3.170 | 0.782 | 0.8 | |||||
6 | 4.175 | 0.567 | 3.998 | 0.792 | 0.82 | |||||
7 | 4.175 | 0.567 | 4.754 | 0.802 | 0.84 | |||||
8 | 4.175 | 0.567 | 5.445 | 0.811 | 0.87 | |||||
9 | 4.175 | 0.567 | 6.075 | 0.818 | 0.88 | |||||
10 | 4.175 | 0.567 | 6.650 | 0.824 | 0.88 | |||||
11 | 4.175 | 0.567 | 7.176 | 0.828 | 0.88 | |||||
12 | 4.175 | 0.567 | 7.655 | 0.831 | 0.88 | |||||
13 | 4.175 | 0.567 | 8.093 | 0.834 | 0.89 | |||||
14 | 4.175 | 0.567 | 8.493 | 0.837 | 0.89 | |||||
15+(6) | 4.175 | 0.567 | 8.684 | 0.838 | 0.89 | |||||
Total: | (k):___ | (l):___ | (m):__ | (n):___ |
Benchmark Ratio Since Inception: (l + n)/(k + m):
8/05
APPENDIX A
REPORTING FORM FOR THE CALCULATION OF BENCHMARK RATIO SINCE INCEPTION FOR INDIVIDUAL POLICIES FOR CALENDAR YEAR ___________ | |
TYPE(1) ____________________________ | SMSBP(2) _____________________________ |
FOR THE STATE OF ___________________________________________________________ | |
Company Name _______________________________________________________________ | |
NAIC Group Code ____________________ | NAIC Company Code ____________________ |
Address _____________________________________________________________________ | |
Person Completing This Exhibit ___________________________________________________ | |
Title _______________________________ | Telephone Number ______________________ |
(a)(3) | (b)(4) | (c) | (d) | (e) | (f) | (g) | (h) | (i) | (j) | (o)(5) |
Year | Earned Premium | Factor | (b) x (c) | Cumulative Loss Ratio | (d) x (e) | Factor | (b) x (g) | Cumulative Loss Ratio | (h) x (i) | Policy Year Loss Ratio |
1 | 2.770 | 0.442 | 0.000 | 0.000 | 0.4 | |||||
2 | 4.175 | 0.493 | 0.000 | 0.000 | 0.55 | |||||
3 | 4.175 | 0.493 | 1.194 | 0.659 | 0.65 | |||||
4 | 4.175 | 0.493 | 2.245 | 0.669 | 0.67 | |||||
5 | 4.175 | 0.493 | 3.170 | 0.678 | 0.69 | |||||
6 | 4.175 | 0.493 | 3.998 | 0.686 | 0.71 | |||||
7 | 4.175 | 0.493 | 4.754 | 0.695 | 0.73 | |||||
8 | 4.175 | 0.493 | 5.445 | 0.702 | 0.75 | |||||
9 | 4.175 | 0.493 | 6.075 | 0.708 | 0.76 | |||||
10 | 4.175 | 0.493 | 6.650 | 0.713 | 0.76 | |||||
11 | 4.175 | 0.493 | 7.176 | 0.717 | 0.76 | |||||
12 | 4.175 | 0.493 | 7.655 | 0.720 | 0.77 | |||||
13 | 4.175 | 0.493 | 8.093 | 0.723 | 0.77 | |||||
14 | 4.175 | 0.493 | 8.493 | 0.725 | 0.77 | |||||
15+(6) | 4.175 | 0.493 | 8.684 | 0.725 | 0.77 | |||||
Total: | (k):___ | (l):___ | (m):___ | (n):___ |
Benchmark Ratio Since Inception: (l + n)/(k + m):
14 Va. Admin. Code § 5-170-220:1
Statutory Authority
§§ 12.1-13 and 38.2-223 of the Code of Virginia.