WESTERN GUARANTY FUND SERVICES
Statement of Cash Receipts and Disbursements of Insolvencies
on Behalf of the K A N S A S Insurance Guaranty Association
Period from Insolvency Through December 31, 2020 (Unaudited)
Transit Integrity California Credit Reliance Phico Petrosurance Home Fremont Legion Casualty Equity Lumbermen Ullico
Casualty Insurance Comp General Insurance Insurance Insurance Insurance Insurance Insurance Reciprocal Mutual Centennial Mutual Casualty Casualty
12/3/1985 3/24/1987 9/26/2000 1/5/2001 10/3/2001 2/1/2002 3/14/2002 6/13/2003 7/2/2003 7/28/2003 8/13/2004 8/13/2004 4/27/2011 5/10/2013 5/30/2013
Cash receipts:
Member insurer assessments -$ 1,696,086$ -$ -$ 5,457,358$ 13,531,472$ 4,772,643$ 7,996,306$ -$ 6,999,039$ -$ -$ -$ -$ -$
Interest income 164,658 562,393 740,071 59,703 1,217,844 1,298,145 251,233 923,113 803,205 857,159 69,001 13,828 - - 17
Recoveries 272,752 1,547,754 233,123 1,166,533 20,766,314 11,854,484 675,222 2,720,392 - 13,263,077 2,700,293 489,174 4,233 222,158 224,123
Special deposits received - 168,863 1,791,009 - 227,193 -
- - 8,
161,182 - - - - - 121,407
National WC reinsurance pool - - - - - - - - - - - - - - -
Large deductible w/c - - - - 1,267,934 317 - 69,466 - 340,178 - - - - -
Bank loans - - - - - - - - - - - - - - -
Transfers (to) from other insolvencies 119,724 (725,000) 2,950,000 2,500,000 4,000,000 1,000,000 - (4,000,000) - 2,000,000 900,000 140,000 - - -
Total cash receipts 557,134 3,250,096 5,714,203 3,726,236 32,936,644 27,684,418 5,699,098 7,709,277
8,964,387 23,459,
454 3,669,294 643,003 4,233 222,158 345,547
Cash disbursements:
Premium refunds 22,688 1,693 220,961 454 136,477 219,352 314,481 - 696 894,790 - - - - 929
Losses 252,738 1,635,117 2,721,820 2,725,417 17,756,259 14,667,013 3,701,015 3,991,247 1,821,794 11,679,985 2,559,506 375,989 151,766 635,798 1,103,258
Loss adjusting expenses - allocated 104,430 175,955 185,327 127,145 1,930,455 3,385,026 293,399 139,255 273,259 1,118,788 128,816 54,729 16,308 48,399 169,492
Loss adjusting expenses - unallocated 130,466 165,608 432,023 223,649 1,407,453 1,035,357 413,231 422,986 284,986 735,876 115,013 90,608 53,618 162,935 227,274
Special deposits distributed - - - - - - - - 5,661,182 -
- - -
- -
Total cash disbursements 510,322 1,978,373 3,560,131 3,076,665 21,230,644 19,306,748 4,722,127 4,553,488 8,041,916 14,429,438 2,803,335 521,326 221,692 847,132 1,500,954
Operating expenses:
Professional services (legal and audit) 1,076 1,263 - - - - - - - - - - - - -
Travel - - - - - - - - - - - - - - -
Other 13 338 - - - - - - - - - - - - -
Interest - - - - - - - - - - - -
- - -
Advance to WGFS - - - - - - - - - - - - - - -
Bank loans - - - - - - - - - - - - - - -
Total operating expenses 1,089 1,601 - - - - - - - - - - - - -
Total cash disbursements 511,411 1,979,974 3,560,131 3,076,665 21,230,644 19,306,748 4,722,127 4,553,488 8,041,916 14,429,438 2,803,335 521,326 221,692 847,132 1,500,954
BALANCE, End of year 45,723$ 1,270,122$ 2,154,072$ 649,571$ 11,706,000$ 8,377,671$ 976,972$ 3,155,789$ 922,471$ 9,030,015$ 865,960$ 121,677$ (217,459)$ (624,974)$
(1,155,407)$
Composition of restricted member
Guaranty Funds December 31, 2020:
Cash and cash equivalents 7,174$ 199,275$ 337,962$ 101,914$ 1,836,607$ 1,314,410$ 153,281$ 495,126$ 144,731$ 1,416,760$ 135,864$ 19,090$ (217,459)$ (624,974)$ (1,155,407)$
Investments 38,549 1,070,847 1,816,110 547,657 9,869,393 7,063,260 823,690 2,660,663 777,740 7,613,256 730,095 102,586 - - -
45,723$ 1,270,122$ 2,154,072$ 649,571$ 11,706,000$ 8,377,671$ 976,972$ 3,155,789$ 922,471$ 9,030,015$ 865,960$ 121,677$ (217,459)$ (624,974)$ (1,155,407)$
Reserve for losses and allocated
Adjusting expense at December 31, 2020 -$ -$ 254,533$ 154,677$ 4,150,904$ 1,207,
036$ 121,794$ 1,686,341$ 669,929$ 4,910,651$ 922,932$ 424,164$ 507,710$ 567,594$ 416,553$
* Allied Fidelity, American Druggist, American Eagle, American Excel, American Fidelity, American Mutual Liability, American Reserve, American Sterling, American Universal, Amwest, Aspen, Atlantic Mutual, Carriers, Colonial Casualty, Comco, Commercial Comp, Commercial Standard,
Commonwealth General, Early American, Edison Insurance, Empire Casualty, Employers Casualty, Employers National, Excalibur, Far West, Homeowner, Gramercy, Iowa National, Ideal Mutual, Intercontinental, Lutheran Benevolent, M&W, MCA, Mid-America, Midland, Mission,
Mission National, Missouri General, National Colonial, Ohio General, P.I.E., Premier Alliance, Pride National, Professional Medical, Professional Mutual, Professional Mutual RRG, Proprietors, Protective National, Reserve, ROA, Rockwood Insurance, Security Casualty,
Statewide Insurance, Summit, Town & Country, Trans-Plains, United Bonding, Villanova, West General, Western Employers and Western Indemnity, Western Insurance.
Schedule 10
See accompanying independent auditors' report Kansas (continued)