GIM6330 - Technical provisions: periods of account beginning on or after 1 January 2000: General Insurance Reserves (Tax) Regulations: example of a calculation
An example of a FA00/S107 calculation is set out below. The example shows an original reserve in respect of future liabilities of £5000 and gradual payments of claims and releases from reserves over the following ten years. It shows the amount of the recalculated provision at the discount rate of 2.79% specified for liabilities arising in 2000, and assumes an interest rate of 5.07% (the interest rate for 2001) throughout the period in which adjustments arise. In practice the interest rate will vary from year to year (see GIM6310).
Example
|
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
|
Year |
Prov’n |
Paid |
Prov’n + Paid |
Recalc Provision |
Margin |
Cumul. Excess |
Excess this year |
Add to profit |
|
2 + 3 |
4 *discount |
5% *5 |
£5000 – (5 + 6) |
7(cy) – 7(py) |
8 * int |
|||
|
2000 |
5000 | |||||||
|
2001 |
4000 |
800 |
4800 |
4680 |
234 |
86 |
86 |
3.1 |
|
2002 |
3000 |
800 |
4600 |
4396 |
220 |
384 |
298 |
21.2 |
|
2003 |
2500 |
400 |
4500 |
4232 |
212 |
556 |
172 |
18.3 |
|
2004 |
2000 |
400 |
4400 |
4085 |
204 |
711 |
155 |
22.0 |
|
2005 |
1500 |
400 |
4300 |
3954 |
198 |
848 |
137 |
24.3 |
|
2006 |
1000 |
400 |
4200 |
3838 |
192 |
971 |
122 |
26.0 |
|
2007 |
800 |
150 |
4150 |
3776 |
189 |
1035 |
66 |
16.4 |
|
2008 |
600 |
150 |
4100 |
3720 |
186 |
1094 |
59 |
16.8 |
|
2009 |
400 |
150 |
4050 |
3669 |
183 |
1148 |
54 |
17.2 |
|
2010 |
300 |
50 |
4000 |
3623 |
181 |
1196 |
48 |
17.0 |
Commentary
A number of points need to be noted in understanding the above table.
In each year the amount of the recalculated provision is the sum
of the amount of the provision set at the end of that year, plus
the amount of any claims paid in that year and in all earlier
years.
This figure is then discounted up to the date of payment. In
the case of the closing provision this is the end of the period. In
the case of claims paid it is assumed that these are paid on
average at the mid-point in the year. Companies are free to use the
actual date of payment or another average date if they have the
information to justify this.
So, for example, the recalculated provision of £4396 for
2002 represents the sum of the provision of £3000 (discounted
from 31/12/00 to 31/12/02), plus the discounted cost of £800
claims settled in 2001 (assumed to be settled 30/06/01), plus the
discounted cost of the £800 claims settled in 2002 (assumed
settled 30/06/02).
This discounted amount is compared to the original £5000
reserve, and the 5% margin deducted. The result is the cumulative
excess. The cumulative adjustments in previous intervening years
are then deducted to arrive at the adjustment for that year.
This figure x 3.675% (5.07% x 70% - reflecting the fact that
an interest charge would normally be an allowable deduction from
profits), compounded for the relevant number of years, gives the
actual tax addition.
The above table provides the addition required in respect of
year 2000 liabilities. Similar calculations will be needed for the
liabilities of 2001, 2002 and so on. The sum of all these will be
the amount of the tax adjustment in any later period of account.
Some firms have developed their own spreadsheets for use by
their clients. It is intended that the rules should operate in a
fairly mechanical fashion. In most cases insurers and their agents
will prepare the calculations using spreadsheets or similar
software. Inspectors may wish to satisfy themselves that the
computations are being prepared in accordance with the basic
principles but it is unlikely that they will need to challenge the
details of the methodology used.
