Financial Statements Audit Report  
Washington Counties Risk  
Pool  
For the period October 1, 2018 through September 30, 2020  
Published July 22, 2021  
Find out what’s new at SAO  
by scanning this code with  
your smartphone’s camera  
Report No. 1028783  
Office of the Washington State Auditor  
Pat McCarthy  
July 22, 2021  
Board of Directors  
Washington Counties Risk Pool  
Tumwater, Washington  
Report on Financial Statements  
Please find attached our report on the Washington Counties Risk Pool’s financial statements.  
We are issuing this report in order to provide information on the Pool’s financial condition.  
Sincerely,  
Pat McCarthy, State Auditor  
Olympia, WA  
Americans with Disabilities  
In accordance with the Americans with Disabilities Act, we will make this document available in  
alternative formats. For more information, please contact our Office at (564) 999-0950, TDD  
Relay at (800) 833-6388, or email our webmaster at webmaster@sao.wa.gov.  
Insurance Building, P.O. Box 40021 Olympia, Washington 98504-0021 (564) 999-0950 Pat.McCarthy@sao.wa.gov  
INDEPENDENT AUDITOR’S REPORT  
Report on Internal Control over Financial Reporting and on Compliance and Other  
Matters Based on an Audit of Financial Statements Performed in Accordance with  
Government Auditing Standards  
Washington Counties Risk Pool  
October 1, 2018 through September 30, 2020  
Board of Directors  
Washington Counties Risk Pool  
Tumwater, Washington  
We have audited, in accordance with auditing standards generally accepted in the United States of  
America and the standards applicable to financial audits contained in Government Auditing  
Standards, issued by the Comptroller General of the United States, the financial statements of the  
Washington Counties Risk Pool, as of and for the years ended September 30, 2020 and 2019, and  
the related notes to the financial statements, which collectively comprise the Pool’s basic financial  
statements, and have issued our report thereon dated July 8, 2021.  
As discussed in Note 13 to the financial statements, the full extent of the COVID-19 pandemic’s  
direct or indirect financial impact on the Pool is unknown.  
INTERNAL CONTROL OVER FINANCIAL REPORTING  
In planning and performing our audits of the financial statements, we considered the Pool’s internal  
control over financial reporting (internal control) to determine the audit procedures that are  
appropriate in the circumstances for the purpose of expressing our opinions on the financial  
statements, but not for the purpose of expressing an opinion on the effectiveness of the Pool’s  
internal control. Accordingly, we do not express an opinion on the effectiveness of the Pool’s  
internal control.  
A deficiency in internal control exists when the design or operation of a control does not allow  
management or employees, in the normal course of performing their assigned functions, to prevent,  
or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a  
combination of deficiencies, in internal control such that there is a reasonable possibility that a  
material misstatement of the Pools financial statements will not be prevented, or detected and  
corrected on a timely basis. A significant deficiency is a deficiency, or a combination of  
deficiencies, in internal control that is less severe than a material weakness, yet important enough  
to merit attention by those charged with governance.  
Page 4  
Office of the Washington State Auditor  
sao.wa.gov  
 
Our consideration of internal control was for the limited purpose described in the first paragraph  
of this section and was not designed to identify all deficiencies in internal control that might be  
material weaknesses or significant deficiencies. Given these limitations, during our audit we did  
not identify any deficiencies in internal control that we consider to be material weaknesses.  
However, material weaknesses may exist that have not been identified.  
COMPLIANCE AND OTHER MATTERS  
As part of obtaining reasonable assurance about whether the Pool’s financial statements are free  
from material misstatement, we performed tests of the Pool’s compliance with certain provisions  
of laws, regulations, contracts and grant agreements, noncompliance with which could have a  
direct and material effect on the determination of financial statement amounts. However, providing  
an opinion on compliance with those provisions was not an objective of our audit, and accordingly,  
we do not express such an opinion.  
The results of our tests disclosed no instances of noncompliance or other matters that are required  
to be reported under Government Auditing Standards.  
PURPOSE OF THIS REPORT  
The purpose of this report is solely to describe the scope of our testing of internal control and  
compliance and the results of that testing, and not to provide an opinion on the effectiveness of the  
Pool’s internal control or on compliance. This report is an integral part of an audit performed in  
accordance with Government Auditing Standards in considering the Pool’s internal control and  
compliance. Accordingly, this communication is not suitable for any other purpose. However, this  
report is a matter of public record and its distribution is not limited. It also serves to disseminate  
information to the public as a reporting tool to help citizens assess government operations.  
Pat McCarthy, State Auditor  
Olympia, WA  
July 8, 2021  
Page 5  
Office of the Washington State Auditor  
sao.wa.gov  
INDEPENDENT AUDITOR’S REPORT  
Report on the Financial Statements  
Washington Counties Risk Pool  
October 1, 2018 through September 30, 2020  
Board of Directors  
Washington Counties Risk Pool  
Tumwater, Washington  
REPORT ON THE FINANCIAL STATEMENTS  
We have audited the accompanying financial statements of the Washington Counties Risk Pool,  
as of and for the years ended September 30, 2020 and 2019, and the related notes to the financial  
statements, which collectively comprise the Pool’s basic financial statements as listed on page 9.  
Management’s Responsibility for the Financial Statements  
Management is responsible for the preparation and fair presentation of these financial statements  
in accordance with accounting principles generally accepted in the United States of America; this  
includes the design, implementation, and maintenance of internal control relevant to the  
preparation and fair presentation of financial statements that are free from material misstatement,  
whether due to fraud or error.  
Auditor’s Responsibility  
Our responsibility is to express opinions on these financial statements based on our audits. We  
conducted our audits in accordance with auditing standards generally accepted in the United States  
of America and the standards applicable to financial audits contained in Government Auditing  
Standards, issued by the Comptroller General of the United States. Those standards require that  
we plan and perform the audit to obtain reasonable assurance about whether the financial  
statements are free from material misstatement.  
An audit involves performing procedures to obtain audit evidence about the amounts and  
disclosures in the financial statements. The procedures selected depend on the auditor’s judgment,  
including the assessment of the risks of material misstatement of the financial statements, whether  
due to fraud or error. In making those risk assessments, the auditor considers internal control  
relevant to the Pool’s preparation and fair presentation of the financial statements in order to design  
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing  
an opinion on the effectiveness of the Pool’s internal control. Accordingly, we express no such  
opinion. An audit also includes evaluating the appropriateness of accounting policies used and the  
Page 6  
Office of the Washington State Auditor  
sao.wa.gov  
 
reasonableness of significant accounting estimates made by management, as well as evaluating the  
overall presentation of the financial statements.  
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis  
for our audit opinions.  
Opinions  
In our opinion, the financial statements referred to above present fairly, in all material respects,  
the financial position of the Washington Counties Risk Pool, as of September 30, 2020 and 2019,  
and the changes in financial position and cash flows thereof for the years then ended in accordance  
with accounting principles generally accepted in the United States of America.  
Matters of Emphasis  
As discussed in Note 13 to the financial statements, the full extent of the COVID-19 pandemic’s  
direct or indirect financial impact on the Pool is unknown. Our opinion is not modified with  
respect to this matter.  
Other Matters  
Required Supplementary Information  
Accounting principles generally accepted in the United States of America require that the  
management’s discussion and analysis and required supplementary information listed on page 9  
be presented to supplement the basic financial statements. Such information, although not a part  
of the basic financial statements, is required by the Governmental Accounting Standards Board  
who considers it to be an essential part of financial reporting for placing the basic financial  
statements in an appropriate operational, economic or historical context. We have applied certain  
limited procedures to the required supplementary information in accordance with auditing  
standards generally accepted in the United States of America, which consisted of inquiries of  
management about the methods of preparing the information and comparing the information for  
consistency with management’s responses to our inquiries, the basic financial statements, and  
other knowledge we obtained during our audit of the basic financial statements. We do not express  
an opinion or provide any assurance on the information because the limited procedures do not  
provide us with sufficient evidence to express an opinion or provide any assurance.  
Page 7  
Office of the Washington State Auditor  
sao.wa.gov  
Supplementary and Other Information  
Our audits were conducted for the purpose of forming opinions on the financial statements that  
collectively comprise the Pool’s basic financial statements as a whole. The List of Participating  
Members and DES Schedule of Expenses are presented for purposes of additional analysis and are  
not a required part of the basic financial statements. Such information has not been subjected to  
the auditing procedures applied in the audit of the basic financial statements and, accordingly, we  
do not express an opinion or provide any assurance on it.  
OTHER REPORTING REQUIRED BY GOVERNMENT AUDITING  
STANDARDS  
In accordance with Government Auditing Standards, we have also issued our report dated July 8,  
2021 on our consideration of the Pool’s internal control over financial reporting and on our tests  
of its compliance with certain provisions of laws, regulations, contracts and grant agreements and  
other matters. The purpose of that report is to describe the scope of our testing of internal control  
over financial reporting and compliance and the results of that testing, and not to provide an  
opinion on internal control over financial reporting or on compliance. That report is an integral  
part of an audit performed in accordance with Government Auditing Standards in considering the  
Pool’s internal control over financial reporting and compliance.  
Pat McCarthy, State Auditor  
Olympia, WA  
July 8, 2021  
Page 8  
Office of the Washington State Auditor  
sao.wa.gov  
FINANCIAL SECTION  
Washington Counties Risk Pool  
October 1, 2018 through September 30, 2020  
REQUIRED SUPPLEMENTARY INFORMATION  
Management’s Discussion and Analysis – 2020 and 2019  
BASIC FINANCIAL STATEMENTS  
Statement of Net Position 2020 and 2019  
Statement of Revenues, Expenses and Changes in Net Position 2020 and 2019  
Statement of Cash Flows 2020 and 2019  
Notes to Financial Statements 2020 and 2019  
REQUIRED SUPPLEMENTARY INFORMATION  
Schedule of Proportionate Share of Net Pension Liability PERS 1 & PERS 2/3 2020  
and 2019  
Schedule of Employer Contributions PERS 1 & PERS 2/3 2020 and 2019  
Ten Year Claims Development Information 2020 and 2019  
Notes to the Required Supplementary Information 2020 and 2019  
SUPPLEMENTARY AND OTHER INFORMATION  
List of Participating Members 2020 and 2019  
DES Schedule of Expenses 2020 and 2019  
Page 9  
Office of the Washington State Auditor  
sao.wa.gov  
 
WASHINGTON COUNTIES RISK POOL  
2558 R.W. Johnson Road SW, Suite 106  
Tumwater, WA 98512-6103  
Created by Counties for Counties  
Management’s Discussion &Analysis  
The Washington Counties Risk Pool (WCRP) management provides this discussion and analysis for the Pool’s  
financial activities following the conclusion of its 30th Fiscal Year (FY), ending September 30, 2020. The information  
in this discussion and analysis should be considered in conjunction with that in the financial statements and  
accompanying notes to understand WCRP’s financial position.  
WCRP has no other component units for which it is financially accountable. It operates as an enterprise fund and uses  
the accrual accounting basis in accordance with the U.S. generally accepted accounting principles. This fund type is  
used for ‘business type activities’ that are intended to recover all or a significant portion of their costs through user  
fees and charges. Revenues are recognized when earned and expenses are recognized when incurred.  
WCRP’s operating revenues consist mostly of assessments paid by its member counties. Its operating expenses consist  
primarily of payments made to resolve claims, including allocated loss adjustment expenses, and for premiums for  
reinsurances and excess liability, property and cyber risk/security insurance policies acquired from superior-rated  
commercial carriers.  
Discussion of the Financial Statements: The basic financial statements are comprised of two components:  
the financial statements and the notes to those financial statements. WCRP’s three financial statements in a condensed  
format are presented hereafter with three-year comparative data.  
The Statement of Net Position presents information on an entity’s assets, liabilities, deferred outflows, and deferred  
inflows at fiscal year-end with the difference between them reported as Net Position.  
Fiscal Years Ending  
09/30/2019  
COMPARATIVE STATEMENT OF  
NET POSITION  
09/30/2018  
$50,608,380  
09/30/2020  
$60,170,143  
Current Assets  
Capital Assets (Net)  
Total Assets  
$59,790,227  
830,805  
$60,621,032  
888,983  
$51,497,362  
806,790  
$60,976,933  
Total Deferred Outflows of Resources  
$73,362  
$62,516  
$79,983  
Current Liabilities  
Non-Current Liabilities  
Total Liabilities  
$21,734,298  
9,813,450  
$31,547,748  
$27,234,025  
13,427,677  
$40,661,702  
$19,739,420  
16,470,931  
$36,210,351  
Total Deferred Inflows of Resources  
$172,796  
$190,465  
$116,425  
Investment in Capital Assets  
$888,983  
$830,805  
$806,790  
Unrestricted Net Position  
18,961,197  
19,000,532  
23,923,351  
Total Net Position  
$19,850,179  
$19,831,381  
$24,730,141  
Page 10  
Analysis:  
The WCRP’s ending Net Position saw a significant year-over-year increase of $4,898,758 between year-end 2019  
and year-end 2020. While the Pool’s assets increased by a modest $355,904, the increase in net position was largely  
due to a reduction in the Pool’s current and non-current liabilities. This reduction was the result of actuarial  
adjustments to current and prior year loss projections, meaning the projections have been reduced in both prior and  
current years, based on favorable loss trends and claim resolutions.  
The Statement of Revenues, Expenses and Changes in Net Position presents details of an entity’s revenues and  
expenses during a fiscal year that resulted in the reported Change in Net Position — an increase in net position is the  
result of revenues exceeding expenses, while a decrease in net position results when revenues are less than expenses.  
COMPARATIVE STATEMENT OF REVENUES,  
EXPENSES AND CHANGES IN NET POSITION  
Operating Revenues  
FY-2018  
FY-2019  
FY-2020  
Member MLC Assessments  
Member Cyber Assessments  
Member WCPP Assessments  
Operating Revenues – Miscellaneous  
Total Operating Revenues  
Non-Operating Revenues  
Interest Income  
$12,480,319  
102,264  
2,658,361  
225,770  
$16,062,464  
138,060  
2,809,340  
991  
$18,107,737  
187,980  
4,206,701  
25,000  
$15,466,714  
$19,010,855  
$22,527,418  
$374,604  
46,263  
8,813  
$615,889  
43,824  
$661,954  
21,056  
5,300  
468,335  
Rental Income  
Gain on Capital Asset Disposition  
Fair Value Adjustment of Investments  
Total Non-Operating Revenues  
Total Revenues  
399,134  
$1,058,847  
$20,069,702  
$429,580  
$15,896,294  
$1,156,645  
$23,684,063  
Operating Expenses  
Adjustments to (MLC) Claims/ULAE Reserves  
Premiums for MLC Insuring Policies  
Premium for Cyber Insurance Policy  
Premiums for Property Insurance Policies  
Depreciation, Bad Debt & Administrative Expenses  
Total Operating Expenses  
$4,682,976  
4,570,539  
102,264  
2,508,363  
2,135,710  
$13,999,852  
$9,636,960  
5,180,310  
163,060  
2,669,207  
2,433,336  
$20,082,873  
$7,929,680  
4,490,650  
177,083  
3,664,924  
2,542,880  
$18,783,205  
Non-Operating Expenses  
Rental Expense  
$5,940  
188,646  
$194,586  
$5,627  
0
$5,627  
$2,100  
Fair Value Adjustment on Investments  
Total Non-Operating Expenses  
Total Expenses  
$2,100  
$18,781,105  
$14,194,438  
$20,088,500  
Changes in Net Position  
$1,701,857  
$18,148,322  
$(18,798)  
$19,850,179  
$4,898,758  
$19,831,383  
Beginning Net Position (October 1st)  
Prior Period Adjustment  
Ending Net Position (September 30th)  
$19,850,179  
$19,831,381  
$24,730,141  
Analysis: Between year-end 2019 and year-end 2020, member WCPP (Property) Assessments increased by  
$1,397,361 due to an increase in premiums paid to insurers, while the MLC Assessments increased by $2,045,273,  
due to an increase in overall costs, reinsurance and excess premium increases, as well as the Board’s decision to budget  
an additional $1,000,000 in an effort to further improve the Pool’s Net Position. These increases in revenue were  
offset by expenses that saw a year-over-year decrease of $1,286,475, with the result being a significant improvement  
in the Pool’s already strong Net Position.  
Page 11  
WCRP 2019-20 Year-End  
Management Discussion & Analysis  
Page 3  
Overall Analysis of Financial Position and Result of Operations:  
The WCRP increased its Self-Insured Retention (SIR) to $2M, up from the $1M SIR carried in the 2018-19 Fiscal  
Year. This increased SIR increases the Pool’s exposure and uncertainty, requiring a continued thoughtful and targeted  
funding approach. In last year’s Management Discussion it was noted that ”The Pool believes the timing of increasing  
our self-insured retention, with the funds for losses being retained rather than paid out in reinsurance and excess  
premiums, coupled with our concerted efforts to drive down liabilities, is ideal.” In only a single year’s passing with  
this philosophy and strategy, the WCRP’s leadership and governing body feels confident that this approach was the  
correct one. We continue to feel the need to increase our Net Position in order to sustain the WCRP’s large Self-  
Insured Retention for the long-term.  
The Pool continues to remain confident in its financial position, financial practices, claim handling, and in its  
investment strategy and performance. Appropriate reserve estimates were included within the Pool’s FY2020  
financials for any such matter stemming from liability claim against a member county. The WCRP anticipates  
continued success and favorable outcomes of cases currently pending.  
Similar to the immediately preceding years, member assessments increased in the 2019-20 Fiscal Year, due to the  
market fluctuation and both general and WCRP-specific loss trends. However, the WCRP continues to focus on its  
ongoing goal of stable rates and maintaining an unrestricted Net Position that continues to meet the solvency  
requirements established by the State under Washington Administrative Code (WAC) 200-100, and continues to fall  
within the funding target established by the WCRP Board of Directors.  
Request for Information:  
This MD&A is provided for those interested in a general overview of the financial operations of the Washington  
Counties Risk Pool. Questions concerning the information provided and WCRP’s financial report, or requests for  
additional information, should be addressed to: WASHINGTON COUNTIES RISK POOL, Attn: Executive Director,  
2558 R W Johnson Rd SW, Suite 106, Tumwater, WA, 98512-6103; or by telephone at (360) 292-4500.  
Page 12  
WASHINGTON COUNTIES RISK POOL  
STATEMENT OF NET POSITION  
ASSETS:  
As of  
As of  
9/30/2020  
9/30/2019  
CURRENT ASSETS:  
Cash and Cash Equivalents  
Investments  
Members' MLC Deductible Receivable  
Excess/Reinsurance Recoverable  
Members' MLC Assessments Receivable  
Members' WCPP Assessments Receivable  
Members' Cyber Assessments Receivable  
Accrued Interest  
$
14,834,602  
44,146,130  
502,122  
551,557  
-
$
6,265,147  
46,034,399  
460,948  
743,516  
4,174,411  
1,946,956  
36,150  
-
-
112,271  
22,250  
1,211  
96,279  
30,231  
2,190  
Prepaid Expenses  
Other Accounts Receivables  
TOTAL CURRENT ASSETS  
$
60,170,143  
$
59,790,227  
NONCURRENT ASSETS:  
Capital Assets (Net of Accumulated Depreciation)  
$
806,790  
60,976,933  
79,983  
$
830,805  
60,621,032  
62,516  
TOTAL ASSETS  
$
$
TOTAL DEFFERED OUTFLOWS RELATED TO PENSIONS  
LIABILITIES:  
CURRENT LIABILITIES:  
Claims Reserves :  
"SIR" Reserves  
Open Claims - SIR Reserves  
Open Claims - Corridor Reserves  
Property Reserves  
$2,622,266  
3,225,166  
183,012  
$
1,143,330  
3,232,620  
-
Compensated Absences  
Accounts Payable  
Unearned Revenue - Members Assessments  
14,560  
211,419  
13,482,998  
9,575  
122,672  
22,725,827  
TOTAL CURRENT LIABILITIES  
$
19,739,420  
$
27,234,024  
NON CURRENT LIABILITIES  
CLAIMS Reserves:  
"SIR" Reserves  
Open Claims - SIR Reserves  
IBNR Reserve - IBNR  
Open Claims - Corridor Reserves  
IBNR Reserves -IBNR  
Reserve for ULAE  
Compensated Absences  
Net Pension Liability -- GASB 68  
$1,063,227  
10,651,662  
3,382,368  
168,025  
883,622  
58,236  
$
321,942  
7,054,724  
-
4,807,037  
955,274  
43,590  
263,791  
245,110  
TOTAL NON CURRENT LIABILITIES  
TOTAL LIABILITIES  
$
$
$
16,470,931  
36,210,351  
116,425  
$
$
$
13,427,677  
40,661,701  
190,465  
TOTAL DEFERRED INFLOWS RELATED TO PENSIONS  
NET POSITION:  
Unrestricted Net Position  
Net Investment in Capital Assets  
$
23,923,351  
806,790  
$
19,000,576  
830,805  
$
24,730,141  
$
19,831,381  
TOTAL NET POSITION  
The accompanying notes are an integral part of thĞƐĞ financial statements  
Page 13  
WASHINGTON COUNTIES RISK POOL  
STATEMENT OF REVENUES AND EXPENSES  
AND CHANGES IN NET POSITION  
As of  
As of  
OPERATING REVENUES:  
9/30/2020  
9/30/2019  
Members' Assessments -- MLC  
Members' Assessments -- WCPP  
Cyber/Terrorism Coverage  
Other Operating Income  
$
$
18,107,737  
4,206,701  
187,980  
25,000  
22,527,418  
$
$
16,062,464  
2,809,340  
138,060  
991  
Total Operating Revenues  
19,010,855  
OPERATING EXPENSES:  
Current Year's "SIR" Expense - MLC  
Current Year's "1st/2nd Layers Corridor" Expense  
Current Year's "SIR" Expense - Property  
Claims Expense Prior Years' SIR  
Claims Expense Prior Years' 1st/2nd Layers Corridor  
Claims Expense Current Years' Property SIR  
Adjustment in Reserve for ULAE  
Adjustment of Prior Year's 8X2 10% Quota Share"  
MLC Reinsurance Premiums/Excess  
WCPP Insurance Premiums  
Cyber/Terrorism Liability Premiums  
Depreciation Expense  
$
9,804,000  
-
$
7,269,000  
1,739,000  
-
(230,518)  
940,802  
725,000  
(1,967,593)  
(235,075)  
(325,000)  
(71,652)  
-
4,490,655  
3,664,924  
177,083  
75,102  
(21,324)  
(60,000)  
5,180,310  
2,669,207  
163,060  
73,244  
Operating Expenditures  
2,445,762  
18,783,205  
2,360,092  
20,082,873  
Total Operating Expenses  
$
$
$
$
OPERATING INCOME  
3,744,213  
(1,072,018)  
NON OPERATING REVENUES (EXPENSES)  
Interest Income  
Rental Income  
Rental Expense  
Gain (Losses) on Capital Assets Disposition  
Adjustment to Investments  
Total Nonoperating Revenues (Expenses)  
$
661,954  
21,056  
(2,100)  
5,300  
468,335  
1,154,545  
$
615,889  
43,824  
(5,627)  
-
399,134  
1,053,220  
$
$
$
$
$
$
$
$
CHANGES IN NET ASSETS  
TOTAL NET POSITION, Beginning of Year  
4,898,758  
19,831,383  
24,730,141  
(18,798)  
19,850,178  
19,831,383  
TOTAL NET POSTION, as of September 30th  
The accompanying notes are an integral part of thĞƐĞ financial statements  
Page 14  
WASHINGTON COUNTIES RISK POOL  
STATEMENT OF CASH FLOWS  
MCAG NO. 0774  
For the Fiscal Years Ended September 30, 2020 and 2019  
Year Ended  
9/30/2020  
Year Ended  
9/30/2019  
CASH FLOWS FROM OPERATING ACTIVITIES:  
Cash received from Members & Insurers  
Cash payments for goods and services  
Cash payments to employees for services  
$
$
19,593,869  
(12,9ϲϰ,ϭϰϮ)(11,199,944)  
(1,0ϱϰ͕ϲϵϰ)  
$
29,627,851  
(902,799)  
Net Cash Provided (Used) by Operating Activities  
5,ϱϳϱ͕Ϭϯϳ  
$
17,525,108  
CASH FLOW FROM CAPITAL AND RELATED FINANCING ACTIVITIES:  
Purchase of Equipment & Building  
Gain on the Sale of Surplus  
Cash from Rental of Office (net)  
$
$
(51,086)  
5,300  
18,956  
$
$
(15,067)  
38,197  
23,130  
Net Cash Provided (Used) from Capital and Related Financing Activities  
(26,830)  
CASH FLOW FROM INVESTING ACTIVITIES:  
Proceeds from Sale and Maturities of Investments  
Interest/Accrued Income  
468,335  
645,962  
399,134  
569,971  
$
$
$
$
Net Cash Provided (Used) by Investing Activities  
1,114,297  
969,105  
Increase (Decrease) in Cash and Cash Equivalents  
$
$
$
6͕ϲϲϮ͕ϱϬϰ  
52,299,545  
5ϴ͕ϵϲϮ͕Ϭϰϵ  
$
$
$
18,517,343  
33,782,202  
52,299,545  
Cash and Cash Equivalents - Beginning of the Year  
Cash and Cash Equivalents (including restricted) - End of the Year  
Year Ended  
9/30/2020  
Year Ended  
9/30/2019  
RECONCILIATION OF OPERATING INCOME TO NET CASH  
PROVIDED (USED) BY OPERATING ACTIVITIES  
OPERATING INCOME  
$
3,7ϰϰ͕Ϯϭϯꢀ  
$
(1,072,018)  
Adjustments to Reconcile Net Operating Income to Net  
Cash provided (used) by Operating Activities:  
Depreciation Expense  
75,102  
6,309,281  
6,000,170  
0
(1,264,099)  
(71,652)  
(9,242,829)  
88,746  
73,244  
6,901,033  
6,082,618  
(60,000)  
(534,797)  
(21,324)  
3,715,963  
76,315  
(90,844)  
Decrease (Increase) in Accounts Receivable  
Increase (Decrease) in "SIR" Reserves  
Increase (Decrease) in "8x2 10% Quota Share" Reserve  
Increase (Decrease) in "1st/2nd Layers' Corridor" Reserves  
Increase (Decrease) in Reserve for ULAE  
Increase (Decrease) in Unearned Revenue  
Increase (Decrease) in Accounts Payable  
Increase in Pension Liability (Net)  
(ϵϭ͕ϱϬϳ)  
19,631  
7,981  
Increase (Decrease) in Accrued Liabilities  
Increase (Decrease) in Prepaid Expenses  
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES  
(25,462)  
2,480,382  
17,525,108  
$
5,ϱϳϱ͕Ϭϯϳ  
$
The accompanying notes are an integral part of thĞƐĞ financial statements  
Page 15  
October 1, 201Thru September 30, 2020  
These notes are an integral part of the accompanying financial statements.  
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
The financial statements of the Washington Counties Risk Pool (WCRP) have been prepared in conformity  
with generally accepted accounting principles (GAAP). The Governmental Accounting Standards Board  
(GASB) is the accepted standard setting body for establishing governmental accounting and financial  
principles. The significant accounting policies are described below.  
A.  
Reporting Entity  
The WCRP was formed by Interlocal Agreement in August 1988 pursuant to Chapters 48.62 and  
39.94 Revised Code of Washington (“RCW”).  
The WCRP is governed by its 26-member Board of Directors with a President, Vice-President,  
and Secretary/Treasurer serving as its annually elected officers. The WCRP Board meets three  
times each year at its Spring Conference & Board Meeting, Fall Conference & Board Meeting,  
and its Summer Annual Conference & Board Meeting. The WCRP’s Executive Committee,  
consisting of 11 members of the Board of Directors, meet four to six times each year for general  
Pool administration and oversight.  
Through the Executive Director, the Pool’s 12-member staff carries out of the mission and  
directives of the Board of Directors. The Finance & Operations Department handles day-to-day  
operations and administration of the Pool, the Risk & Claims Department provides risk  
management support to the Pool and to its member counties, and manages all liability claims  
brought against member counties, while the Member Services Department provide the various  
training, scholarships, conference and event planning, and other educational resources to  
participating members.  
Annual deposit assessments are adjusted to incorporate actuarial projections and operational  
needs, and then approved by the (WCRP) Board of Directors at their Annual Meeting. If the  
Pool’s assets were depleted, members would be responsible for outstanding liabilities of the  
WCRP.  
B.  
Basis of Accounting and Presentation  
The accounting records of the WCRP are maintained in accordance with methods prescribed by  
the State Auditor’s Office under the authority of Chapter 43.09, RCW. The WCRP also follows  
the accounting standards established by the Governmental Accounting Standards Board (GASB)  
Statement 10, Accounting and Financial Reporting for Risk Financing And Related Insurance  
Issues, as amended by GASB Statement 30, Risk Financing Omnibus, and GASB Statement 31,  
Accounting and Financial Reporting for Certain Investments and for External Investment Funds.  
The WCRP uses the full-accrual basis of accounting where revenues are recognized when earned  
and expenses are recognized when incurred. Capital asset purchases are capitalized, and long-  
term liabilities are accounted for within the financial statements.  
The principal operating revenues of the WCRP are member assessments, while its operating  
expenses include both claims paid from current year’s allowances and adjustments to prior year’s  
reserves, premiums for reinsurances and excess, property, terrorism and cyber risk insurances, and  
the Pool’s administrative expenses.  
Page 16  
October 1, 201Thru September 30, 2020  
C.  
Assets, Liabilities and Net Position  
1.  
Cash and Cash Equivalents  
For the purposes of the Statement of Cash Flows, the WCRP considers all highly liquid  
investments with maturities of three months or less when purchased to be cash  
equivalent.  
2.  
3.  
Capital Assets and Depreciation  
See Note 6, Capital Assets  
Receivables  
Amount owing from members and reinsurers for deductibles are identified on the  
Statement of Net Position.  
Accrued Interest Receivable is the amount earned on investment at the end of the fiscal  
year.  
The WCRP Board of Directors, acting through its Executive Committee, decides if any  
accounts are deemed uncollectible. Uncollectible accounts are charged to expense in the  
period they are deemed uncollectible.  
4.  
5.  
Investments  
See Note 2, Deposits and Investments.  
Compensated Absences  
Compensated absences are absences for which the employees will be paid such as annual  
and sick leave. The WCRP records accrued leave for compensated absences as an  
expense and liability when incurred.  
Annual Leave may be accumulated up to 30 days and is payable upon resignation,  
retirement, or death. An employee with more than sixty days sick leave accrued may  
convert the days earned in the previous year (less any sick leave days used in that year)  
to annual leave days at the rate of four days of sick leave for one day of annual leave.  
Sick leave may accumulate up to 130 days. Sick leave does not vest until death or  
retirement, and the accrued liability is booked at one-half of the amount earned.  
6.  
Unpaid Claim Liabilities  
The WCRP establishes claims liabilities based upon independent actuarial estimates of  
the ultimate losses (costs of claims), including future claims adjustment expenses for  
claims/lawsuits that have been reported but are not settled, and for claims that have been  
incurred but are not yet reported. The length of time for which such costs must be  
estimated varies depending on the coverage type involved. Estimated amounts of  
salvage and subrogation and reinsurance recoverable on unpaid claims are deducted from  
the liability for unpaid claims. Because actual claims costs depend on such complex  
factors as inflation and changes in doctrines of legal liability and in damage awards, the  
Page 17  
October 1, 201Thru September 30, 2020  
process used in computing claims liabilities does not necessarily result in an exact  
amount, particularly general liability coverage.  
Claims liabilities are actuarially recomputed and incorporate the current case reserves on  
files, which incorporates the Jury Verdict Value processes. The actuary uses a variety of  
techniques and formulas that reflect recent settlements, claims frequencies, and other  
economic and social factors to produce current estimates. A provision for inflation in the  
calculation of estimated future claims costs is implicit in the calculation because reliance  
is placed both on actual historical data that reflects past inflation and on other factors that  
are appropriate modifiers of experience. Adjustments to claims liabilities are charged or  
credited to expense in the periods in which they are made.  
7.  
Reinsurance  
The WCRP acquires reinsurance (agreements) to directly reduce its exposure to large  
third-party liability losses and to indirectly reduce its (present and past) member  
counties’ exposures to contingent liabilities. Reinsurance permits recovery of substantial  
portions of the losses from commercial reinsurers, although it does not discharge the  
primary liability of the WCRP (and its member counties by contingent liabilities) as the  
direct insurer of the risks reinsured. The WCRP does not report reinsured risks as  
liabilities unless it is probable that those risks will not be covered by reinsurers.  
The cumulative to-date incurred loss amount deducted from claims liabilities as of  
September 30, 2020, and 2019 as being reinsured were $144,653,489 and $135,228,443,  
respectively. Premiums paid to reinsurers during 2020 and 2019 were $4,490,655 and  
$5,180,310 respectively. The independent actuary’s estimate for the ceded reinsured  
amount of gross loss reserves as of September 30, 2020, was $24,692,361.  
8.  
Member Assessments and Unearned Member Assessments  
Member assessments are collected in advance and recognized as revenue in the period  
for which the coverage is to be provided. On the balance sheet, member assessments  
receivables were billed on or about September 1st with up to the amount equivalent to  
100% of the prior year’s assessment being due by September 30th, and any remaining  
assessments balance(s) due by the following May 1st. The assessments calculated for  
liability coverage were based in substantial part upon the members’ prior year’s worker  
hours.  
The assessments for property coverage were calculated based upon the values of the real  
and personal properties scheduled by the participating counties. For FY 2019-20 and  
following a significant increase in property premiums paid to insurers, along with a  
revision to flood zoning exposures, the WCRP Board of Directors approved capping the  
total property assessments at 100% of the prior Fiscal Year’s assessment.  
Both the cyber and terrorism coverage assessments are divided evenly among the  
members. Investment income is not presently considered for the determination of  
member assessments.  
9.  
Unpaid Claims  
Liability claims/lawsuits are charged to expenses as incurred. Claims reserves represent  
the accumulation of estimates for reported, unpaid liability claims plus a provision for  
liability claims incurred but not reported (IBNR). These estimates are continually  
Page 18  
2FWREHUꢀꢁꢂꢀꢃꢄꢁꢅꢀ7KUXꢀ6HSWHPEHUꢀꢆꢄꢂꢀꢃꢄꢃꢄ  
UHYLHZHGꢀXVLQJꢀWKHꢀ-XU\ꢀ9HUGLFWꢀ9DOXHꢀSURFHVVꢀDQGꢀXSGDWHG E\ :&53¶VꢀFRQVXOWLQJꢀ  
DFWXDU\ꢁ $Q\ꢀUHVXOWLQJꢀDGMXVWPHQWVꢀDUHꢀUHIOHFWHGꢀLQꢀFXUUHQWꢀHDUQLQJVꢁ  
ꢂꢃꢁ  
5HVHUYHꢀIRUꢀ8QDOORFDWHGꢀ/RVVꢀ$GMXVWPHQWꢀ([SHQVH  
7KHꢀUHVHUYHꢀIRUꢀXQDOORFDWHGꢀORVVꢀDGMXVWPHQWꢀH[SHQVHVꢀꢄ8/$(ꢅꢀUHSUHVHQWVꢀWKHꢀHVWLPDWHG  
FRVWꢀWRꢀEHꢀLQFXUUHGꢀZLWKꢀUHVSHFWꢀWRꢀWKHꢀVHWWOHPHQWꢀRIꢀERWK OLDELOLW\ FODLPV LQꢀSURFHVVꢀDQG  
WKRVH OLDELOLW\ FODLPVꢀUHFRJQL]HGꢀDVꢀLQFXUUHGꢀEXWꢀQRWꢀUHSRUWHGꢀꢄ,%15ꢅꢁꢀꢀ:&53¶V  
LQGHSHQGHQWꢀDFWXDU\ HVWLPDWHVꢀWKHVHꢀOLDELOLWLHV DWꢀWKHꢀHQGꢀRIꢀHDFK ILVFDO \HDUꢁꢀꢀ7KHꢀFKDQJHV  
LQꢀWKHVHꢀOLDELOLWLHVꢀHDFKꢀ\HDUꢀDUH UHIOHFWHGꢀLQꢀFXUUHQWꢀHDUQLQJVꢁ  
ꢂꢂꢁ  
ꢂꢎꢁ  
([HPSWLRQꢀIURP )HGHUDOꢀDQG 6WDWHꢀ7D[HV  
3XUVXDQWꢀWRꢀUHYHQXHꢀUXOLQJꢀQXPEHUꢀꢆꢃꢇꢈꢉꢊꢀLQFRPHꢀRIꢀ0XQLFLSDOꢀ5LVNꢀ3RROVꢀLVꢀH[FOXGHG  
IURPꢀJURVVꢀLQFRPHꢀXQGHUꢀ,5&ꢀ6HFWLRQꢀꢂꢂꢋꢄꢂꢅꢁ 5&: ꢉꢌꢁꢍꢎꢁꢂꢋꢂ H[HPSWVꢀWKHꢀ:&53 IURP  
VWDWH LQVXUDQFHꢀSUHPLXPꢀWD[HV DQGꢀIURPꢀEXVLQHVVꢀDQGꢀRFFXSDWLRQꢀWD[HVꢀLPSRVHGꢀSXUVXDQW  
WRꢀ&KDSWHUꢀꢌꢎꢁꢃꢉꢀ5&:ꢁ  
3HQVLRQV  
)RUꢀSXUSRVHVꢀRIꢀPHDVXULQJꢀWKHꢀQHWꢀSHQVLRQꢀOLDELOLW\ꢀRUꢀDVVHWꢊꢀGHIHUUHGꢀRXWIORZVꢀRIꢀUHVRXUFHV  
DQGꢀGHIHUUHGꢀLQIORZVꢀRIꢀUHVRXUFHVꢀUHODWHGꢀWRꢀSHQVLRQVꢊꢀDQGꢀSHQVLRQꢀH[SHQVHꢊꢀLQIRUPDWLRQ  
DERXWꢀ WKHꢀ ILGXFLDU\ꢀ QHWꢀ SRVLWLRQꢀ RIꢀ DOOꢀ VWDWHꢀ VSRQVRUHGꢀ SHQVLRQꢀ SODQVꢀ DQGꢀ DGGLWLRQV  
WRꢏGHGXFWLRQVꢀIURPꢀWKRVHꢀSODQV¶ꢀILGXFLDU\ꢀQHWꢀSRVLWLRQꢀKDYHꢀEHHQꢀGHWHUPLQHGꢀRQꢀWKHꢀVDPH  
EDVLVDVWKH\DUHUHSRUWHGE\ꢀWKHꢀ:DVKLQJWRQꢀ6WDWHꢀ'HSDUWPHQWꢀRIꢀ5HWLUHPHQWꢀ6\VWHPVꢁ  
)RUꢀ WKLVꢀ SXUSRVHꢊꢀ EHQHILWꢀ SD\PHQWVꢀ ꢄLQFOXGLQJꢀ UHIXQGVꢀ RIꢀ HPSOR\HHꢀ FRQWULEXWLRQVꢅꢀ DUH  
UHFRJQL]HGꢀZKHQꢀGXHꢀDQGꢀSD\DEOHꢀLQꢀDFFRUGDQFHꢀZLWKꢀWKHꢀEHQHILWꢀWHUPVꢁꢀꢀ,QYHVWPHQWVꢀDUH  
UHSRUWHGꢀDWꢀIDLUꢀYDOXHꢁ  
ꢂꢐꢁ  
/HDVHꢀ&RPPLWPHQWVꢀ2SHUDWLQJꢀ/HDVHV  
7KHꢀ 3RROꢀ LVꢀ FRPPLWWHGꢀ XQGHUꢀ RSHUDWLQJꢀ OHDVHVꢀ IRUꢀ RIILFHꢀ PDFKLQHVꢁꢀ 7KHVHꢀ OHDVHVꢀ DUH  
FRQVLGHUHGꢀRSHUDWLQJꢀOHDVHVꢀIRUꢀDFFRXQWLQJꢀSXUSRVHVꢁꢀ7RWDOꢀFRVWVꢀIRUꢀRSHUDWLQJꢀOHDVHVꢀZDV  
ꢑꢈꢊꢐꢈꢂꢀIRUꢀWKHꢀ\HDUꢀHQGHGꢀ6HSWHPEHUꢀꢐꢃꢊꢀꢎꢃꢎꢃꢁꢀ7KHꢀIXWXUHꢀPLQLPXPꢀOHDVHꢀSD\PHQWVꢀIRU  
WKHVHꢀOHDVHVꢀDUHꢀDVꢀIROORZVꢒ  
)LVFDOꢀ<HDUꢀ(QGLQJꢀ6HSWHPEHUꢀꢐꢃWKꢒ  
ꢎꢃꢎꢂ  
ꢎꢃꢎꢎ  
ꢎꢃꢎꢐ  
ꢎꢃꢎꢉ  
ꢎꢃꢎꢋ  
7RWDO  
ꢑꢌꢊꢂꢎꢃ  
ꢑꢌꢊꢂꢎꢃ  
ꢑꢍꢊꢎꢎꢋ  
ꢑꢉꢊꢐꢐꢂ  
ꢑꢂꢊꢌꢃꢋ  
ꢀꢁꢂꢃꢄꢅ  
127(ꢀꢃ ± '(326,76 $1'ꢀ,19(670(176  
'HSRVLWV  
$
,QꢀDFFRUGDQFHꢀZLWKꢀ5&:ꢀꢐꢆꢁꢋꢌꢊꢀ:&53 GHSRVLWV LWVꢀIXQGVꢀLQWRꢀDꢀSXEOLFꢀGHSRVLWRU\ꢀZLWK FROODWHUDOꢀ  
KHOGꢀLQꢀDꢀPXOWLSOHꢀILQDQFLDOꢀLQVWLWXWLRQꢀFROODWHUDOꢀSRROꢀDGPLQLVWHUHGꢀE\ꢀWKHꢀ:DVKLQJWRQꢀ3XEOLFꢀ  
'HSRVLWꢀ3URWHFWLRQꢀ&RPPLVVLRQꢀꢄ3'3&ꢅꢁꢀꢀ)XQGVꢀDUHꢀWUDQVIHUUHGꢀEHWZHHQꢀWKHꢀ:&53¶V SXEOLFꢀ  
GHSRVLWRU\ꢀꢄGHSRVLWRULHVꢅꢀDQG HLWKHU WKH 6WDWHꢀ7UHDVXUHU¶V /RFDOꢀ*RYHUQPHQWꢀ,QYHVWPHQWꢀ3RROꢀ  
ꢄ/*,3ꢅꢓꢀDꢀ86ꢀ%DQNꢀFXVWRGLDOꢀDFFRXQWꢓ RUꢀWKHꢀ6SRNDQHꢀ&RXQW\ꢀ7UHDVXUHU¶Vꢀ6SRNDQHꢀ&RXQW\ꢀ  
,QYHVWPHQWꢀ3RRO ꢄ6&,3ꢅꢁꢀ 7KHUHꢀDUHꢀQRꢀFUHGLWꢀUDWLQJVꢀIRUꢀSRVLWLRQVꢀLQꢀH[WHUQDOꢀLQYHVWPHQWꢀSRROVꢁ  
Page 19  
October 1, 201Thru September 30, 2020  
WCRP funds on deposit as of September 30, 2020 and September 30, 2019 were as follows:  
9/30/2020  
9/30/2019  
Wells Fargo (checking)  
$14,834,602  
$11,924,580  
$5,627,084  
$26,594,495  
$58,980,761  
$6,265,147  
$14,788,235  
$8,518,338  
$22,727,826  
$ 52,266,549  
Washington State Investment Pool (LGIP)  
Spokane County Investment Pool (SCIP)  
US Bank Custodial Account  
Total deposits and investments  
B.  
Investments:  
2020 Concentration of Credit:  
Average  
Duration  
Average  
Maturity  
Rating  
Moody/Sp  
Percent of  
Portfolio  
Issuer:  
Cost  
Market Value  
Government of the  
United States  
Federal National  
Mortgage Assoc.  
Federal Home  
$ 14,429,207  
$ 3,848,957  
$ 4,310,280  
$ 2,733,756  
$ 726,524  
$ 14,739,510  
$ 3,924,113  
$ 4,448,034  
$ 2,756,284  
$ 726,524  
1.58  
1.61  
1.82  
1.81  
2.36  
0.00  
Aaa AA+  
Aaa AA+  
Aaa AA+  
Aaa AA+  
Aaa AAA  
55.42%  
14.76%  
16.73%  
10.36%  
2.73%  
1.78  
Loan Bank  
1.76  
Federal Home Loan  
Mortgage Corp  
First American  
Govt Oblig Fund  
2.32  
0.00  
2019 Concentration of Credit:  
Average  
Duratio  
n
Market  
Value  
Average  
Maturity  
Rating  
Moody/SP/Fitch  
Percent of  
Portfolio  
Issuer:  
Cost  
Government of the  
United States  
Federal National  
Mortgage Assoc.  
Federal Home Loan  
Bank  
Federal Home Loan  
Mortgage Corp  
First American Govt  
Oblig Fund  
$12,402,174  
$ 4,008,350  
$ 3,790,235  
$ 2,285,402  
$12,489,391  
$ 4,069,499  
$ 3,798,619  
$ 2,292,372  
1.67  
2.52  
1.67  
1.08  
0.00  
1.72  
2.63  
1.72  
1.11  
0.00  
Aaa/ AA+/ AAA  
Aaa/ AA+/ AAA  
Aaa/ AA+/ AAA  
Aaa/ AA+/ AAA  
Aaa/ AA+/ AAA  
54.95%  
17.91%  
16.71%  
10.09%  
0.34%  
$
77,945  
$
77,945  
Investments Measured at Fair Value  
WCRP’s measures and reports investments at fair value using the valuation input hierarchy established by  
generally accepted accounting principles, as follows:  
x
x
Level 1: Quoted prices in active markets for identical assets or liabilities.  
Level 2: These are quoted market prices for similar assets or liabilities, quoted prices for identical  
or similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets  
that are not active, or other than quoted prices that are not observable;  
x
Level 3: Unobservable inputs for an asset or liability.  
At September 30, 2020 and 2019 WCRP had the following investments measured at fair value:  
Page 20  
October 1, 201Thru September 30, 2020  
Investments by Fair Value Level  
Spokane County Investment Pool  
U.S. Agencies  
09/30/2020  
$5,627,085  
$11,128,431  
$14,739,510  
Level 1  
Level 2  
Level 3  
$5,627,085  
$11,128,431  
$14,739,510  
U.S. Treasuries  
Total Investments measured at  
Fair Value  
$31,495,026  
$31,495,026  
Investments at Amortized Cost  
LGIP  
Money Market Fund  
$11,924,850  
$726,524  
Total Investments at Amortized Cost  
$12,651,374  
$44,146,400  
Total Investments in Statement of Net Position  
Investments by Fair Value Level  
Spokane County Investment Pool  
U.S. Agencies  
09/30/2019  
$ 8,518,338  
$10,160,490  
$12,489,391  
Level 1  
Level 2  
Level 3  
$ 8,518,338  
$10,160,490  
$12,489,391  
U.S. Treasuries  
Total Investments measured at Fair Value  
$31,168,219  
$31,168,219  
Investments at Amortized Cost  
LGIP  
$14,788,235  
Money Market Fund  
$
77,945  
Total Investments measured at Amortized Cost  
Total Investments in Statement of Net Position  
$ 14,866,180  
$ 46,034,399  
Disclosure of Custodial Credit Risk  
WCRP’s investment policy states that all security transactions shall be conducted on a delivery-versus-  
payment (DVP) basis. Securities purchased by the Pool will be delivered against payment and held in a  
custodial safekeeping account with the trust department of a bank. A third-party custodian will be  
designated by the Executive Director and all transactions will be evidenced by safekeeping receipts.  
Concentration of Credit Risk  
Concentration Risk disclosure is required for all investments in any one issuer that represents 5% or more  
of the Pool’s total investments, excluding investment pools and investments issued by the U.S.  
government. No disclosure of concentration risk currently meets this requirement.  
Interest Rate Risk  
Interest rate risk is the risk that the portfolio value will fluctuate due to changes in the general level of  
interest rates. The Pool recognizes that, over time, longer-term portfolios have higher volatility of return.  
The Pool mitigates interest rate risk by providing adequate liquidity for short-term cash needs, and by  
making longer-term investments only with funds that are not needed for current cash flow purposes. The  
Pool has deposits of $8,518,338 with the Spokane County Investment Pool and $14,788,235 with the  
Washington State Investment Pool that are available immediately. The Pool further recognizes that certain  
types of securities will affect the interest rate risk profile of the portfolio differently in different interest rate  
environments. The Pool restricts callable securities to a maximum of 20% of the portfolio, restricts  
maximum maturity to 5 years, and constrains duration to plus or minus 20% of a market benchmark index  
selected by the Investment Committee based on the Pool’s investment objectives, constrains and risk  
tolerances.  
Page 21  
October 1, 201Thru September 30, 2020  
Investment in Local Government Investment Pool (LGIP)  
The Washington Counties Risk Pool is a participant in the Local Government Investment Pool (LGIP).  
The LGIP was authorized by Chapter 294, Laws of 1986 and is managed and operated by the Washington  
State Treasurer. The State Finance Committee is the administrator of the statue that created the pool and  
adopts rules. The State Treasurer is responsible for establishing the investment policy for the pool and  
reviews the policies annually and proposed changes are reviewed by the LGIP advisory Committee.  
Investments in the LGIP, a qualified external investment pool, are reported at amortized cost which  
approximates fair value. The LGIP is an unrated external investment pool. The pool’s portfolio is invested  
in a manner that meets the maturity, quality, diversification, and liquidity requirements set forth by the  
GASBS 79 for external investment pools that elect to measure, for financial reporting purposes,  
investments at amortized cost. The LGIP does not have any legally binding guarantees of share values.  
The LGIP does not impose liquidity fess or redemption gates on participant withdrawals.  
The Office of the State Treasurer prepares a stand-alone LGIP financial report. A copy of the report is  
available from the Office of the State Treasurer, PO Box 40200, Olympia, WA 98504-0200, online at  
NOTE 3 – JOINT SELF-INSURED RETENTION  
WCRP retains complete responsibility for the payment of covered liability claims, both within its specified  
self-insured retention limits and that provided under its reinsurance contracts. The coverage provided  
under applicable excess insurance contracts is separately administered with assistance only from the  
WCRP. During the past three fiscal years, the Pool has not approved a settlement that exceeded the  
insurance coverage noted herein that is more specifically outlined in Note 5.  
For 2019, the Pool’s SIR was $1,000,000 and included a corridor deductible which increased the SIR to  
$2,000,000, however, with losses between $1,000,000 and $2,000,000 having an annual aggregated stop loss  
of $2.5 million. For 2020 the Pool’s SIR increased to $2,000,000. The reinsurance agreements respond up  
to the applicable policy limits and the agreements contain aggregate limits for the maximum annual  
reimbursements to the Pool of $30 million (lowest reinsured layer), and $50 million. As respects ultimate  
net loss subject to the $8 million excess of $2 million reinsurance layer for Fiscal Year (FY) 2013, the Pool  
agreed to accept a 10% quota-share.  
Through pre-funded member assessments (deposit assessments) collected immediately prior to or at the  
beginning of each pool fiscal year, WCRP committed assets for the years ended September 30, 2020, of  
$9,804,000, and 2019 of $7,269,000. For 2019, additional member assessments were collected and  
are/were committed in support of the Pool’s “corridor deductible” in the $1 million excess of $1 million  
layer) exposures totaling $1,739,000. For FY 2021, the WCRP committed $9,804,000 specifically for  
funding its self-insured retentions. The increase of $793,000 in FY 2019 is due to the Pool’s election to  
move from a $1 million retention to a $2 million retention.  
NOTE 4 – REINSURANCE/EXCESS INSURANCE CONTRACTS  
Through Gallagher Risk Management Services, Inc., the Producer (Broker-of Record) retained by the Pool’s  
Board of Directors, WCRP partners with multiple superior-rated commercial insurers by acquiring  
reinsurance agreements and “following form” excess, property, and cyber risk insurances. The limits  
provided by these insuring agreements, contracts, and policies for FY-2020 follow:  
A. Memorandum of Liability Coverage (“MLC”): Since October 1, 1988, the Pool has  
provided its member counties with risk-shared (jointly purchased and/or self-insured), occurrence-  
based coverage under a MLC Coverage Form for 3rd-party liability claims against members due to  
bodily injury, personal injury, property damage, errors and omissions, and advertising injury.  
Page 22  
October 1, 201Thru September 30, 2020  
The total “occurrence” coverage grew over time to the $20 million limit that has existed since  
October 1, 2003. An additional “occurrence” limit of $5 million was available for member counties  
to acquire as an individual (county-by-county) option during many of the MLC years including FYs  
2020 and 2019. Each member annually selected a deductible amount of $10,000, $25,000, $50,000,  
$100,000, $250,000, or $500,000, which is applied to each of the member’s occurrences from that  
year. There were/are no aggregate limits for the payments the Pool makes for any individual  
member county’s losses.  
For the first $10,000,000 of coverage, the Pool acquires reinsurance from reinsurers that follow the  
WCRP’s MLC coverage form. The reinsurance agreements are written with self-insured retentions  
(“SIRs”) equal to the amount of the layer of coverage below. The reinsurance is acquired from  
multiple higher-rated carriers as protection for the Pool from unexpected losses and for the  
membership from contingent liabilities that might result otherwise.  
The Pool purchases excess coverage for the additional $10,000,000 with an aggregate limit of  
$100,000,000. Since the Pool is a cooperative program, there is a joint liability among the  
participating members. Sixteen of the Pool’s 26 member counties group purchase an additional  
$5,000,000 policy, excess of the pooled $20,000,000.  
The excess coverage, including the initial $10,000,000 as well as the optional $5,000,000, is  
acquired from higher-rated commercial carriers as jointly-purchased “following form” excess  
insurance.  
Reinsurance and excess premiums ceded during the year totaled $4,490,655, while the independent  
actuary’s estimate of the amounts recoverable from reinsurers (and excess insurers) which reduced  
the liabilities of gross loss reserves on the balance sheet (as of September 30, 2020), totaled  
$24,692,361.  
B. Washington Counties Property Program (“WCPP”): For FY 2020, WCRP offered jointly-  
purchased (1st-party) property coverage as an individual (county-by-county) option. This coverage  
was acquired from a consortium of higher-rated commercial carriers. For FY 2020, the WCRP  
selected a $100,000 Pool deductible and, in addition to the premiums paid to insurers, also collected  
$725,000 for the losses actuarially projected to fall within that deductible. All 26 WCRP counties  
participated in the FY2020 WCPP, with covered properties (in composite) exceeding $3.2 billion.  
The WCPP limits include $500 million for typical (All Other Perils or AOP) losses, $200 million for  
catastrophe (earthquake or flood), and many sub-limited coverages including Equipment Breakdown  
/ Boiler & Machinery ($100 million) and Special Flood Hazard Areas ($25 million). Other coverages  
included Green Construction Upgrades, and Reproduction for Historic Structures,  
All Other Perils (AOP) occurrence deductibles between $5,000 and $50,000 were/are selected by the  
participating counties which they are solely responsible for paying. Higher deductibles apply to  
catastrophe losses.  
C. Cyber Risk and Other Coverage: for FY2020, the Pool jointly purchased cyber risk and security  
coverage which includes (1st party) business interruption, data recovery, cyber extortion, breach  
response and management (regulatory compliance) protections associated with date breaches. Also,  
for FY2019-20, the WCRP group purchased first and third-party terrorism coverage, with the  
liability coverage having per occurrence limits of $25 million, no WCRP retentions and no member  
deductibles, and the property coverage having a per occurrence limit of $100 million, with a  
$10,000 WCRP retention and no member deductibles.  
Page 23  
October 1, 201Thru September 30, 2020  
NOTE 5 – MEMBER'S SUPPLEMENTAL ASSESSMENTS AND CREDITS  
RCW 48.62.141 and the WCRP Interlocal Agreement provide for the contingent liability of participants in  
the program if assets of the program are insufficient to cover the program's liabilities. Deficits of the  
WCRP are financed through supplemental (retroactive) assessments against those counties that were  
WCRP members for the deficient period(s). During fiscal year 2020, there was no deficiency, and no  
additional retroactive assessments were levied or collected.  
NOTE 6 – CAPITAL ASSETS  
Capital assets are defined by WCRP policy as having an initial, individual cost of at least $2,500 and an  
estimated useful life in excess of one year. Capital assets are recorded at historical cost.  
Capital assets activities for the fiscal year ended September 30, 2020 were as follows:  
Beginning  
Balance  
Ending  
Balance  
10/01/2019  
Increase  
(Decrease)  
09/30/2020  
Capital Assets being  
Depreciated  
Building  
$1,320,950  
208,445  
$9,408  
$41,677  
$1,330,358  
Furniture & Equipment  
Total Capital Assets  
being depreciated  
(31,452)  
218,670  
$1,529,395  
$51,085  
$ (31,452)  
$1,549,028  
Less Accumulated  
Depreciation:  
Building  
$535,584  
163,306  
$48,102  
27,000  
$583,686  
158,854  
Furniture & Equipment  
Total Accumulated  
Depreciation  
$(31,452)  
$698,589  
$75,102  
$(31,452)  
$742,239  
TOTAL CAPITAL  
ASSET NET  
$830,806  
$75,102  
$806,790  
Capital assets activities for the fiscal year ended September 30, 2019 were as follows:  
Beginning  
Balance  
Ending  
Balance  
10/01/2018  
Increase  
(Decrease)  
09/30/2019  
Capital Assets being  
Depreciated  
Building  
$1,320,950  
$1,320,950  
208,445  
Furniture & Equipment  
Total Capital Assets being  
depreciated  
195,914  
15,067  
(2,536)  
$1,516,864  
$15,067  
$(2,536)  
$1,529,395  
Less Accumulated  
Depreciation:  
Building  
$487,735  
140,146  
$47,549  
25,695  
$535,584  
163,306  
Furniture & Equipment  
Total Accumulated  
Depreciation  
(2,536)  
$627,881  
$73,244  
$(2,536)  
$698,589  
TOTAL CAPITAL ASSET  
NET  
$888,983  
$73,244  
$830,805  
Page 24  
October 1, 201Thru September 30, 2020  
When equipment is retired or otherwise disposed of, the original cost is removed from WCRP’s capital  
assets accounts, and the net gain or loss on disposition is credited to or charged against income.  
Capital assets are depreciated using the straight-line method over the following estimated useful lives:  
Asset  
Years  
Building  
Building Improvements  
Vehicles  
30  
30  
5
Equipment  
5
NOTE 7 – SOLVENCY  
Washington Administrative Code (WAC) 200-100 requires the Washington Counties Risk Pool to maintain  
certain levels of primary and secondary assets to meet solvency standards. As defined in WAC 200-100-  
03001 total primary assets, i.e. cash and cash equivalents less non-claims liabilities, must at least equal the  
independent actuary’s expected estimate of unpaid claims. Furthermore, a pool’s total primary and  
secondary assets must at least equal the independent actuary’s 80% confidence level estimate of unpaid  
claims (70% before 2015). Secondary assets include insurance receivables, real estate or other assets less  
any non-claim liabilities, the values for which can be independently verified by the state risk manager  
Primary Asset Test 1  
2020  
2019  
Cash and cash equivalents  
Investments  
Total  
Non-claims Liabilities  
Unearned Revenues  
Total Primary Assets  
Claims Liability – Expected Level  
Test 1 Result – Primary Asset Test  
$14,834,602  
$44,146,130  
$58,980,733  
$548,006  
$13,482,998  
$34,603,000  
$22,179,348  
PASS  
$6,265,147  
$46,034,399  
$52,299,546  
$420,947  
$22,725,892  
$29,152,707  
$17,514,927  
PASS  
Secondary Asset Test  
Cash and cash equivalents  
Investments  
Receivables  
Prepaid Expenses  
Accrued Interest  
$14,834,602  
$44,146,130  
$1,053,679  
$22,250  
$6,265,147  
$46,034,399  
$7,364,171  
$30,231  
$112,271  
$96,279  
Capital Assets  
$806,790  
$830,805  
Less:  
Non-Claims Liabilities  
Unearned Revenues  
Total Secondary Assets  
Total Primary plus Secondary Assets  
$548,006  
$13,482,998  
$8,321,486  
$46,944,718  
$420,947  
$22,725,827  
$8,321,486  
$37,474,193  
Claims Liabilities at 80%  
$22,179,000  
$18,847,000  
Test 2 Results – Secondary Asset Test  
PASS  
PASS  
Page 25  
October 1, 201Thru September 30, 2020  
NOTE 8 – PENSION PLANS  
The following table represents the aggregate pension amounts for all plans for the year 2020 and  
2019:  
Aggregate Pension Amounts – All Plans  
2020  
2019  
Pension liabilities  
$ 263,790  
$ 245,109  
Pension assets  
Deferred outflows of resources  
Deferred inflows of resources  
Pension expense/expenditures  
$
79,986  
$
62,520  
$ 190,465  
(5,623)  
$ 116,426  
$ 22,853  
$
State Sponsored Pension Plans  
Substantially all Washington Counties Risk Pool full-time and qualifying part-time employees  
participate in one of the following statewide retirement systems administered by the Washington  
State Department of Retirement Systems, under cost-sharing, multiple-employer public employee  
defined benefit and defined contribution retirement plans. The state Legislature establishes, and  
amends, laws pertaining to the creation and administration of all public retirement systems.  
The Department of Retirement Systems (DRS), a department within the primary government of  
the State of Washington, issues a publicly available comprehensive annual financial report (CAFR)  
that includes financial statements and required supplementary information for each plan. The DRS  
CAFR may be obtained by writing to:  
Department of Retirement Systems  
Communications Unit  
P.O. Box 48380  
Olympia, WA 98540-8380  
Or the DRS CAFR may be downloaded from the DRS website at www.drs.wa.gov.  
Public Employees’ Retirement System (PERS)  
PERS members include elected officials; state employees; employees of the Supreme, Appeals and  
Superior Courts; employees of the legislature; employees of district and municipal courts;  
employees of local governments; and higher education employees not participating in higher  
education retirement programs. PERS is comprised of three separate pension plans for membership  
purposes. PERS plans 1 and 2 are defined benefit plans, and PERS plan 3 is a defined benefit plan  
with a defined contribution component.  
PERS Plan 1 provides retirement, disability and death benefits. Retirement benefits are  
determined as two percent of the member’s average final compensation (AFC) times the member’s  
years of service. The AFC is the average of the member’s 24 highest consecutive service months.  
Members are eligible for retirement from active status at any age with at least 30 years of service,  
at age 55 with at least 25 years of service, or at age 60 with at least five years of service. Members  
retiring from active status prior to the age of 65 may receive actuarially reduced benefits.  
Retirement benefits are actuarially reduced to reflect the choice of a survivor benefit. Other  
benefits include duty and non-duty disability payments, an optional cost-of-living adjustment  
Page 26  
October 1, 201Thru September 30, 2020  
(COLA), and a one-time duty-related death benefit, if found eligible by the Department of Labor  
and Industries. PERS 1 members were vested after the completion of five years of eligible service.  
The plan was closed to new entrants on September 30, 1977.  
Contributions  
The PERS Plan 1 member contribution rate is established by State statute at 6 percent. The  
employer contribution rate is developed by the Office of the State Actuary and includes an  
administrative expense component that is currently set at 0.18 percent. Each biennium, the state  
Pension Funding Council adopts Plan 1 employer contribution rates. The PERS Plan 1 required  
contribution rates (expressed as a percentage of covered payroll) for 2020 were as follows:  
PERS Plan 1  
Actual Contribution Rates  
January – August 2020  
PERS Plan 1  
PERS Plan 1 UAAL  
Administrative Fee  
Employer  
Employee*  
7.92%  
4.76%  
0.18%  
6.00%  
Total 12.86%  
September – December 2020  
6.00%  
PERS Plan 1  
PERS Plan 1 UAAL  
Administrative Fee  
7.92%  
4.87%  
0.18%  
6.00%  
Total 12.97%  
6.00%  
The WCRP’s actual contributions to the plan for fiscal years ended September 30, 2020 and 2019 were $35,961  
and $33,845 respectively.  
PERS Plan 2/3 provides retirement, disability and death benefits. Retirement benefits are  
determined as two percent of the member’s average final compensation (AFC) times the member’s  
years of service for Plan 2 and 1 percent of AFC for Plan 3. The AFC is the average of the  
member’s 60 highest-paid consecutive service months. There is no cap on years of service credit.  
Members are eligible for retirement with a full benefit at 65 with at least five years of service credit.  
Retirement before age 65 is considered an early retirement. PERS Plan 2/3 members who have at  
least 20 years of service credit and are 55 years of age or older, are eligible for early retirement  
with a benefit that is reduced by a factor that varies according to age for each year before age 65.  
PERS Plan 2/3 members who have 30 or more years of service credit and are at least 55 years old  
can retire under one of two provisions:  
x
x
With a benefit that is reduced by three percent for each year before age 65; or  
With a benefit that has a smaller (or no) reduction (depending on age) that imposes stricter  
return-to-work rules.  
PERS Plan 2/3 members hired on or after May 1, 2013 have the option to retire early by accepting  
a reduction of five percent for each year of retirement before age 65. This option is available only  
to those who are age 55 or older and have at least 30 years of service credit. PERS Plan 2/3  
retirement benefits are also actuarially reduced to reflect the choice of a survivor benefit. Other  
PERS Plan 2/3 benefits include duty and non-duty disability payments, a cost-of-living allowance  
(based on the CPI), capped at three percent annually and a one-time duty related death benefit, if  
Page 27  
October 1, 201Thru September 30, 2020  
found eligible by the Department of Labor and Industries. PERS 2 members are vested after  
completing five years of eligible service. Plan 3 members are vested in the defined benefit portion  
of their plan after ten years of service; or after five years of service if 12 months of that service are  
earned after age 44.  
PERS Plan 3 defined contribution benefits are totally dependent on employee contributions and  
investment earnings on those contributions. PERS Plan 3 members choose their contribution rate  
upon joining membership and have a chance to change rates upon changing employers. As  
established by statute, Plan 3 required defined contribution rates are set at a minimum of 5 percent  
and escalate to 15 percent with a choice of six options. Employers do not contribute to the defined  
contribution benefits. PERS Plan 3 members are immediately vested in the defined contribution  
portion of their plan.  
Contributions  
The PERS Plan 2/3 employer and employee contribution rates are developed by the Office of the  
State Actuary to fully fund Plan 2 and the defined benefit portion of Plan 3. The Plan 2/3 employer  
rates include a component to address the PERS Plan 1 UAAL and an administrative expense that  
is currently set at 0.18 percent. Each biennium, the state Pension Funding Council adopts Plan 2  
employer and employee contribution rates and Plan 3 contribution rates. The PERS Plan 2/3  
required contribution rates (expressed as a percentage of covered payroll) for 2020 were as follows:  
PERS Plan 2/3  
Actual Contribution Rates  
January – August 2020  
PERS Plan 2/3  
PERS Plan 1 UAAL  
Administrative Fee  
Employer 2/3  
Employee 2*  
7.92%  
4.76%  
0.18%  
7.90%  
Employee PERS Plan 3  
Varies  
Total 12.86%  
7.41%  
September – December 2020  
PERS Plan 2/3  
PERS Plan 1 UAAL  
Administrative Fee  
7.92%  
4.87%  
0.18%  
7.90%  
Employee PERS Plan 3  
Varies  
Total 12.97%  
7.90%  
The WCRP’s actual contributions to the plan for years ended September 30, 2020 and 2019 were $59,717 and  
$51,376 respectively.  
Actuarial Assumptions  
The total pension liability (TPL) for each of the DRS plans was determined using the most recent  
actuarial valuation completed in 2020 with a valuation date of June 30, 2019. The actuarial  
assumptions used in the valuation were based on the results of the Office of the State Actuary’s  
(OSA) 2013-2018 Experience Study and the 2019 Economic Experience Study.  
Additional assumptions for subsequent events and law changes are current as of the 2019 actuarial  
valuation report. The TPL was calculated as of the valuation date and rolled forward to the  
measurement date of June 30, 2020. Plan liabilities were rolled forward from June 30, 2019, to  
Page 28  
October 1, 201Thru September 30, 2020  
June 30, 2020, reflecting each plan’s normal cost (using the entry-age cost method), assumed  
interest and actual benefit payments.  
x
x
Inflation: 2.75% total economic inflation; 3.50% salary inflation  
Salary increases: In addition to the base 3.50% salary inflation assumption, salaries are  
also expected to grow by promotions and longevity.  
x
Investment rate of return: 7.4%  
Mortality rates were developed using the Society of Actuaries’ Pub. H-2020 mortality rates, which  
vary by member status, as the base table. The OSA applied age offsets for each system, as  
appropriate, to better tailor the mortality rates to the demographics of each plan. OSA applied the  
long-term MP-2017 generational improvement scale, also developed by the Society Actuaries, to  
project mortality rates for every year after the 2010 base table. Mortality rates are applied on a  
generational basis; meaning, each member is assumed to receive additional mortality  
improvements in each future year throughout his or her lifetime.  
There were changes in methods and assumptions since the last valuation.  
x
x
OSA updated its demographic assumptions based on the results of its latest demographic  
experience study. See OSA’s 2013-2018 Demographic Experience Study at leg.wa.gov/osa.  
OSA updated the Early Retirement Factors and Joint-and-Survivor factors used in its model to  
match the ones implemented by DRS on October 1, 2020. These factors are used to value  
benefits for members who elect to retire early and for survivors of members that die prior to  
retirement.  
x
x
x
The valuation includes liabilities and assets for Plan 3 members purchasing Total Allocation  
Portfolio annuities when determining contribution rates and funded status.  
OSA simplified its modeling of medical premium reimbursements for survivors of duty-related  
deaths in LEOFF 2.  
OSA changed its method of updating certain data items that change annually, including the  
public safety duty-related death lump sum and Washington state average wage. OSA set these  
values at 2018 and will project them into the future using assumptions until the next  
Demographic Experience Study in 2025. See leg.wa.gov/osa for more information on this  
method change.  
Discount Rate  
The discount rate used to measure the total pension liability for all DRS plans was 7.4 percent.  
To determine that rate, an asset sufficiency test was completed to test whether each pension plan’s  
fiduciary net position was sufficient to make all projected future benefit payments for current plan  
members. Based on OSA’s assumptions, the pension plans’ fiduciary net position was projected  
Page 29  
October 1, 201Thru September 30, 2020  
to be available to make all projected future benefit payments of current plan members. Therefore,  
the long-term expected rate of return of 7.4 percent was used to determine the total liability.  
Long-Term Expected Rate of Return  
The long-term expected rate of return on the DRS pension plan investments of 7.4 percent was  
determined using a building-block-method. In selecting this assumption, the Office of the State  
Actuary (OSA) reviewed the historical experience data, considered the historical conditions that  
produced past annual investment returns, and considered Capital Market Assumptions (CMA’s)  
and simulated expected investment returns provided by the Washington State Investment Board  
(WSIB). The WSIB uses the CMA’s and their target asset allocation to simulate future investment  
returns at various future times.  
Estimated Rates of Return by Asset Class  
Best estimates of arithmetic real rates of return for each major asset class included in the pension  
plan’s target asset allocation as of June 30, 2020, are summarized in the table below. The inflation  
component used to create the table is 2.2 percent and represents the WSIB’s most recent long-term  
estimate of broad economic inflation.  
% Long-Term  
Asset Class  
Target  
Allocation  
Expected Real Rate of  
Return Arithmetic  
2.20%  
5.10%  
5.80%  
Fixed Income  
Tangible Assets  
Real Estate  
Global Equity  
Private Equity  
20%  
7%  
18%  
32%  
23%  
100%  
6.30%  
9.30%  
Sensitivity of the Net Pension Liability/(Asset)  
The table below presents Washington Counties Risk Pool’s proportionate share of the net pension  
liability calculated using the discount rate of 7.4 percent, as well as what Washington Counties  
Risk Pool proportionate share of the net pension liability would be if it were calculated using a  
discount rate that is 1-percentage point lower (6.4 percent) or 1-percentage point higher (8.4  
percent) than the current rate.  
1% Decrease  
(6.4%)  
Current Rate  
(7.4%)  
1% Increase  
(8.4%)  
2020  
PERS 1  
PERS 2/3  
$ 224,427  
526,496  
1% Decrease  
(6.4%)  
$ 231,438  
462,483  
$ 179,175  
84,615  
Current Rate  
(7.4%)  
$ 184,808  
60,301  
$ 139,711  
(279.275)  
1% Increase  
(8.4%)  
$ 144,350  
(269,716)  
2019  
PERS 1  
PERS 2/3  
Pension Plan Fiduciary Net Position  
Detailed information about the State’s pension plans’ fiduciary net position is available in the  
separately issued DRS financial report.  
Page 30  
October 1, 201Thru September 30, 2020  
Pension Liabilities (Assets), Pension Expense, and Deferred Outflows of Resources and  
Deferred Inflows of Resources Related to Pensions  
At June 30, 2020 and 2019, the Washington Counties Risk Pool reported a total pension liability of $263,790 and  
$245,110 respectively for its proportionate share of the net pension liabilities as follows:  
Liability (or Asset)  
Liability (or Asset)  
2020  
2019  
PERS 1  
PERS 2/3  
$179,175  
$ 84,615  
$184,808  
$60,301  
At June 30, the Washington Counties Risk Pool proportionate share of the collective net pension  
liabilities was as follows.  
Proportionate  
Share 6/30/19  
Proportionate  
Share 6/30/20  
Change in  
Proportion  
PERS 1  
PERS 2/3  
.004806%  
.006208%  
.005075%  
.006616%  
(.000269) %  
(.000408) %  
Proportionate  
Share 6/30/18  
. 005474%  
Proportionate  
Share 6/30/19  
. 004806%  
Change in  
Proportion  
(.000668) %  
(.000820) %  
PERS 1  
PERS 2/3  
. 007028%  
. 006208%  
Employer contribution transmittals received and processed by the DRS for the fiscal year ended  
June 30 are used as the basis for determining each employer’s proportionate share of the collective  
pension amounts reported by the DRS in the Schedules of Employer and Nonemployer Allocations  
for all plans except LEOFF 1.  
The collective net pension liability (asset) was measured as of June 30, 2020, and the actuarial  
valuation date on which the total pension liability (asset) is based was as of June 30, 2019, with  
update procedures used to roll forward the total pension liability to the measurement date.  
Pension Expense  
For the year ended September 30, 2020 and 2019, the Washington Counties Risk Pool recognized pension  
expense as follows:  
Pension Expense  
Pension Expense  
2020  
2019  
PERS 1  
$ 18,493  
$ (22,873)  
PERS 2/3  
TOTAL  
$4,360  
$17,249  
$ 22,853  
$ (5,623)  
Deferred Outflows of Resources and Deferred Inflows of Resources  
At September 30, 2020, the Washington Counties Risk Pool reported deferred outflows of resources and deferred  
inflows of resources related to pensions from the following sources:  
Page 31  
October 1, 201Thru September 30, 2020  
PERS 1  
Deferred Outflows of  
Resources  
Deferred Inflows of  
Resources  
Differences between expected and  
actual experience  
Net difference between projected  
and actual investment earnings on  
pension plan investments  
$
$
$(998)  
Changes of assumptions  
$
$
Changes in proportion and  
differences between contributions  
and proportionate share of  
contributions  
Contributions subsequent to the  
measurement date  
$9,390  
TOTAL  
$9,390  
$(998)  
PERS 2/3  
Deferred Outflows of  
Resources  
Deferred Inflows of  
Resources  
Differences between expected and  
actual experience  
$4,360  
$(10,604)  
$(4,297)  
$(57,799)  
Net difference between projected  
and actual investment earnings on  
pension plan investments  
Changes of assumptions  
$1,544  
Changes in proportion and  
differences between contributions  
and proportionate share of  
contributions  
$25,594  
$(42,728)  
Contributions subsequent to the  
measurement date  
$15,505  
Total  
$70,593  
$(115,429)  
At September 30, 2019, the Washington Counties Risk Pool reported deferred outflows of resources and deferred  
inflows of resources related to pensions from the following sources:  
PERS 1  
Deferred Outflows of  
Resources  
Deferred Inflows of  
Resources  
Differences between expected and  
actual experience  
Net difference between projected  
and actual investment earnings on  
pension plan investments  
$
$
$(12,347)  
Changes of assumptions  
$
$
Changes in proportion and  
differences between contributions  
Page 32  
October 1, 201Thru September 30, 2020  
and proportionate share of  
contributions  
Contributions subsequent to the  
measurement date  
$8,904  
TOTAL  
$8,904  
$(12,347)  
PERS 2/3  
Deferred Outflows of  
Resources  
Deferred Inflows of  
Resources  
Differences between expected and  
actual experience  
$17,276  
$(12,964)  
$(87,773)  
$(25,300)  
Net difference between projected  
and actual investment earnings on  
pension plan investments  
Changes of assumptions  
$1,544  
Changes in proportion and  
differences between contributions  
and proportionate share of  
contributions  
$19,979  
$(52,080)  
Contributions subsequent to the  
measurement date  
$14,816  
TOTAL  
$53,615  
$(178,118)  
Deferred outflows of resources related to pensions resulting from the Washington Counties Risk Pool’s  
contributions after the measurement date will be recognized as a reduction of the net pension liability in the year  
ended September 30, 2020. Other amounts reported as deferred outflows and deferred inflows of resources  
related to pensions will be recognized in pension expense as follows:  
Year ended  
September:  
PERS 1  
$ (4,527)  
PERS 2/3  
$ (27,950)  
2021  
2022  
2023  
2024  
2025  
$ (142)  
$ 1,381  
$ 2,291  
$ (1,232)  
$ 8,664  
$ 16,221  
Thereafter  
TOTAL  
$ (998)  
$ (4,297)  
Deferred outflows of resources related to pensions resulting from the Washington Counties Risk Pool’s  
contributions after the measurement date will be recognized as a reduction of the net pension liability in the year  
ended September 30, 2019. Other amounts reported as deferred outflows and deferred inflows of resources  
related to pensions will be recognized in pension expense as follows:  
Year ended  
September:  
PERS 1  
$ (2.726)  
PERS 2/3  
$ (30,414)  
2020  
2021  
2022  
2023  
2024  
$ (6,456)  
$ (2,304)  
$ (861)  
$ (50,130)  
$ (25,060)  
$ (15,773)  
$ (13,037)  
Page 33  
October 1, 201Thru September 30, 2020  
Thereafter  
$ (4,906)  
TOTAL  
$ (12,347)  
$ (139,319)  
NOTE 9 – QUALIFIED PENSION PLAN  
The WCRP also participates in a defined contribution pension plan created in accordance with Internal Revenue  
Code Section 401(a). This plan is with the International City/County Management Association (ICMA).  
Employer contributions to the Qualified Pension Plan for the years ended September 30, 2020 and 2019 were  
$48,820 and $43,572, respectively. There are no employee contributions to this plan.  
NOTE 10 – DEFERRED COMPENSATION PLANS  
The WCRP offers its employees a choice of two deferred compensation plans created in accordance with  
Section 457 of the Internal Revenue Code. The plans are with the International City/County Management  
Association (ICMA) and the Washington State Department of Retirement. The plans, available to all  
eligible employees, permit them to defer a portion of their wages until future years. The deferred  
compensation is not available to contributing employees until their termination, retirement, death, or  
unforeseeable emergency.  
In 1998, the ICMA Deferred Compensation Program plans’ assets were placed into trust for the exclusive  
benefit of participants and their beneficiaries. Pursuant to Governmental Accounting Standards Board  
(GASB) Statement 32, and since the WCRP is not the owner of these assets, these plans’ assets and  
liabilities are not reported in the WCRP financial statements.  
NOTE 11 – LONG TERM LIABILITIES  
During the year ended September 30, 2020, the following changes occurred in long-term liabilities:  
Beginning  
Balance  
9/30/2019  
Ending  
Balance  
9/30/2020  
Due Within  
One Year  
Changes in Long -Term Liabilities  
Additions  
Reductions  
Claims Reserves  
Corridor Reserves  
$8,519,996  
$8,039,657  
$5,817,158  
183,012  
$14,337,154  
6,775,559  
183,012  
$2,622,266  
3,225,166  
183,012  
(1,264,098)  
Property  
Quota Share  
ULAE Reserve  
Compensated Absences  
Net Pension Liability – GASB 68  
Total Long-Term Liabilities  
$0  
$955,274  
$53,165  
(71,652)  
883,622  
72,796  
19,631  
18,681  
14,560  
$245,110  
263,791  
$17,813,202  
$6,038,485 $(1,335,750)  
$22,515,935  
$6,045,004  
During the year ended September 30, 2019, the following changes occurred in long-term liabilities:  
Beginning  
Balance  
9/30/2018  
Ending  
Balance  
9/30/2019  
Due Within  
One Year  
Changes in Long -Term Liabilities  
Additions  
Reductions  
Claims Reserves  
Corridor Reserves  
Quota Share  
$2,437,378  
$8,574,454  
$60,000  
$6,082,618  
$8,519,996  
8,039,657  
$0.00  
$1,143,330  
$3,232,620,  
(534,797)  
(60,000)  
Page 34  
October 1, 201Thru September 30, 2020  
ULAE Reserve  
$976,598  
$78,627  
$364,469  
(21,324)  
(25,462)  
(119,359)  
$955,274  
$53,165  
$245,110  
Compensated Absences  
Net Pension Liability – GASB 68  
Total Long-Term Liabilities  
$9,575  
$12,491,526  
$6,082,618  
$(760,942)  
$17,813,202  
$4,385,707  
NOTE 12 – UNPAID CLAIMS LIABILITIES  
As discussed somewhat in Notes C.6 and C.9, WCRP establishes a liability for both reported and unreported  
insured events that include estimates of both future payments of losses and related claims adjustment expenses.  
The following represents comparative changes in those aggregate liabilities for WCRP’s SIR Reserves,  
reinsurance’ Corridor Deductibles, and Quota Share during the past two years:  
2020  
2019  
$8,519,996  
$2,437,379  
SIR - Unpaid claims and claim adjustment expense/claims reserve at beginning of the year  
SIR - Incurred Claims & Claims Adjustment Expenses:  
$9,804,000  
(1,967,593)  
$16,356,403  
$7,269,000  
(230,518)  
$9,475,861  
Provisions for Insured Events of the Current Year  
Increase (Decrease) in Provision for Insured Events Prior Years  
SIR - Total Incurred Claims & Claims Adjustment Expense  
SIR - Payments:  
$32,005  
$144,533  
$811,330  
$955,863  
Claims & Claims Adjustment Expenses Attributable to Insured Events of the Current Year  
Claims & Claims Adjustment Expenses Attributable to Insured Events of Prior Years  
$1,987,245  
$2,019,250  
SIR -Total Payments  
$14,337,153  
$8,519,996  
SIR - Total Unpaid Claims & Claims Expense Reserves at End of Year  
$8,039,657  
$8,574,454  
Corridor - Unpaid claims and claim adjustment expense/claims reserve at beginning of the year  
Corridor – Incurred Claims & Claims Adjustment Expenses:  
Provisions for Insured Events of the Current Year  
$1,739,000  
$940,802  
$(235,075)  
Increase (Decrease) in Provision for Insured Events Prior Years  
$7,804,582  
$11,254,256  
Corridor - Total Incurred Claims & Claims Adjustment Expense  
Corridor – Payments:  
Claims & Claims Adjustment Expenses Attributable to Insured Events of the Current Year  
Claims & Claims Adjustment Expenses Attributable to Insured Events of Prior Years  
$1,029,024  
$1,029,024  
$6,775,558  
$3,214,599  
$3,214,599  
$8,039,657  
$60,000  
Corridor – Payments  
Corridor - Total Unpaid Claims & Claims Expense Reserves at End of Year  
Quota Share 10% – Unpaid claims and claim adjustment expense/claims reserve at beginning of the year  
Quota Share 10% – Incurred Claims & Claims Adjustment Expenses:  
Provisions for Insured Events of the Current Year  
$(60,000)  
Increase (Decrease) in Provision for Insured Events Prior Years  
Quota Share - Total Incurred Claims & Claims Adjustment Expense  
Quota Share - Payments:  
$(60.000)  
$0.00  
$0  
$0.00  
Quota Share - Total Unpaid Claims & Claims Expense Reserves at End of Year  
Property Program Balance at beginning of year  
$725,000  
$(325,000)  
216,988  
Provisions for Insured Events of the Current Year  
Increase (Decrease) in provision for Property Program  
Claims & Claims Adjustment Expenses Attributable to Insured Events of the Current Year  
Page 35  
2FWREHUꢀꢁꢂꢀꢃꢄꢁꢀ7KUXꢀ6HSWHPEHUꢀꢆꢄꢂꢀꢃꢄꢃꢄ  
$183,012  
Property - Total Unpaid Claims & Claims Expense Reserves at End of Year  
$21,295,725  
$883,622  
$16,559,653  
$955,274  
*UDQGꢀ7RWDOꢀDOOꢀ&RYHUDJHVꢀꢉ6,5ꢂꢀ&RUULGRUꢂꢀ4XRWDꢀ6KDUHꢀꢁꢄꢊꢋꢀDWꢀ\HDUꢀHQG  
8QDOORFDWHGꢀ/RVVꢀ$GMXVWPHQWꢀH[SHQVHꢀꢉ8/$(ꢋꢀDWꢀ\HDUꢀHQG  
7RWDOꢀ&ODLPVꢀ5HVHUYHꢀDWꢀ<HDUꢀ(QG  
ꢇꢃꢃꢂꢁꢌꢅꢂꢆꢍꢌ  
ꢇꢁꢌꢂꢎꢁꢍꢂꢅꢃꢌ  
7KHꢀDFWXDU\ꢀHVWLPDWHGꢀWKHꢀFXUUHQW SRUWLRQꢀRIꢀWRWDOꢀQHWꢀUHVHUYHVꢀDWꢀWKHꢀHQGꢀRIꢀ)<ꢎꢃ DQGꢀ)<ꢂꢆ WRꢀEHꢀ  
ꢑꢋꢊꢌꢉꢌꢊꢍꢂꢎ DQGꢀꢑꢉꢊꢐꢈꢍꢊꢃꢃꢃꢊꢀUHVSHFWLYHO\ꢁ  
127(ꢀꢁꢆꢀ± &RYLGꢈꢁꢅꢀ3DQGHPLF  
,Qꢀ)HEUXDU\ꢀꢎꢃꢎꢃꢊꢀWKHꢀ*RYHUQRUꢀRIꢀWKHꢀVWDWHꢀRIꢀ:DVKLQJWRQꢀGHFODUHGꢀDꢀVWDWHꢀRIꢀHPHUJHQF\ꢀLQꢀUHVSRQVHꢀWRꢀWKHꢀ  
VSUHDGꢀRIꢀWKHꢀGHDGO\ꢀQHZꢀYLUXVꢀNQRZQꢀDVꢀ&29,'ꢇꢂꢆꢁꢀ,QꢀWKHꢀPRQWKVꢀIROORZLQJꢀWKHꢀGHFODUDWLRQꢊꢀ  
SUHFDXWLRQDU\ꢀPHDVXUHVꢀWRꢀVORZꢀWKHꢀVSUHDGꢀRIꢀWKHꢀYLUXVꢀZHUHꢀRUGHUHGꢁꢀ7KHVHꢀPHDVXUHVꢀLQFOXGHGꢀFORVLQJꢀ  
VFKRROVꢊꢀFDQFHOOLQJꢀSXEOLFꢀHYHQWVꢊꢀOLPLWLQJꢀSXEOLFꢀDQGꢀSULYDWHꢀJDWKHULQJVꢊꢀDQGꢀUHVWULFWLQJꢀEXVLQHVVꢀ  
RSHUDWLRQVꢊꢀWUDYHOꢀDQGꢀQRQꢇHVVHQWLDOꢀDFWLYLWLHVꢁ  
:DVKLQJWRQꢀ&RXQWLHVꢀ5LVNꢀ3RROꢀLPPHGLDWHO\ꢀPRYHGꢀVWDIIꢀIURPꢀWKHꢀLQꢇRIILFHꢀVHWWLQJꢀWRꢀDꢀUHPRWHꢀZRUNꢀZLWKꢀ  
RQO\ꢀHVVHQWLDOꢀVWDIIꢀLQꢀRIILFHꢀRQꢀDꢀOLPLWHGꢀEDVLVꢁ ,QꢀDGGLWLRQꢊꢀWKHVHꢀRUGHUVꢀUHTXLUHGꢀDOOꢀ%RDUGꢀDQGꢀ&RPPLWWHHꢀ  
PHHWLQJVꢀWKDWꢀWKHꢀSRROꢀKDGꢀVFKHGXOHGꢀIRUꢀLQꢀSHUVRQꢀWRꢀEHꢀPRYHGꢀWRꢀDꢀYLUWXDOꢀIRUPDWꢁ 7KHꢀODVWꢀLQꢇSHUVRQꢀ  
:&53ꢀ&RQIHUHQFHꢀDQGꢀ%RDUGꢀRIꢀ'LUHFWRUV¶ꢀ0HHWLQJꢀWRRNꢀSODFHꢀLQꢀ1RYHPEHUꢀRIꢀꢎꢃꢂꢆꢁ %HFDXVHꢀRIꢀWKHꢀVL]Hꢀ  
RIꢀWKHꢀ:&53¶Vꢀ%RDUGꢀRIꢀ'LUHFWRUVꢀDQGꢀWKHꢀQXPEHUꢀRIꢀDWWHQGHHVꢀDWꢀFRQIHUHQFHVꢊꢀWKUHHꢀLQꢇSHUVRQꢀFRQIHUHQFHVꢀ  
ZHUHꢀFDQFHOOHGꢀDQGꢀWZRꢀRIꢀWKHꢀWKUHHꢀ%RDUGꢀ0HHWLQJVꢀZHUHꢀFDQFHOOHGꢊꢀZLWKꢀWKHꢀWKLUGꢀPHHWLQJꢀRFFXUULQJꢀ  
YLUWXDOO\ꢀLQꢀ-XO\ꢀRIꢀꢎꢃꢎꢃꢁ 7KHꢀODVWꢀLQꢇSHUVRQꢀ:&53ꢀ([HFXWLYHꢀ&RPPLWWHHꢀPHHWLQJꢀRFFXUUHGꢀRQꢀ)HEUXDU\ꢀ  
ꢎꢌꢊ ꢎꢃꢎꢃꢊꢀZKLOHꢀWKHꢀ([HFXWLYHꢀ&RPPLWWHHꢀPHHWLQJꢀRIꢀ-XO\ꢀꢂꢃꢀDQGꢀ6HSWHPEHUꢀꢎꢉꢊꢀERWKꢀRFFXUUHGꢀYLUWXDOO\ꢁ  
7KHꢀOHQJWKꢀRIꢀWLPHꢀWKHVHꢀPHDVXUHVꢀZLOOꢀFRQWLQXHꢀWRꢀEHꢀLQꢀSODFHꢊꢀDQGꢀWKHꢀIXOOꢀH[WHQWꢀRIꢀWKHꢀILQDQFLDOꢀLPSDFWꢀRQꢀ  
:DVKLQJWRQꢀ&RXQWLHVꢀ5LVNꢀ3RROꢀLVꢀXQNQRZQꢀDWꢀWKLVꢀWLPHꢁ  
Page 36  
Page 37  
Page 38  
Page 39  
2FWREHUꢀꢁꢂꢀꢃꢄꢁꢀ7KUXꢀ6HSWHPEHUꢀꢆꢄꢂꢀꢃꢄꢃꢄ  
5(48,5('ꢀ6833/(0(17$5<ꢀ,1)250$7,21  
7KLVꢀUHTXLUHGꢀVXSSOHPHQWDU\ꢀLQIRUPDWLRQꢀLVꢀDQꢀLQWHJUDOꢀSDUWꢀRIꢀWKHꢀDFFRPSDQ\LQJꢀILQDQFLDOꢀVWDWHPHQWVꢁ  
ꢂꢁ  
7HQꢇ<HDUꢀ&ODLPVꢀ'HYHORSPHQWꢀ,QIRUPDWLRQ  
7KHꢀWDEOHꢀEHORZꢀLOOXVWUDWHVꢀKRZꢀWKHꢀ:&53ꢀHDUQHGꢀUHYHQXHVꢀꢄQHWꢀRIꢀUHLQVXUDQFHꢅꢀDQGꢀLQYHVWPHQW  
LQFRPHꢀFRPSDUHꢀWRꢀUHODWHGꢀFRVWVꢀRIꢀORVVꢀꢄQHWꢀRIꢀORVVꢀDVVXPHGꢀE\ꢀUHLQVXUHUVꢅꢀDQGꢀRWKHUꢀH[SHQVHV  
DVVXPHGꢀE\ꢀWKHꢀ:&53ꢀDVꢀRIꢀWKHꢀHQGꢀRIꢀHDFKꢀRIꢀWKHꢀODVWꢀWHQꢀ\HDUVꢁꢀꢀ7KHꢀURZVꢀRIꢀWKHꢀWDEOHꢀDUH  
GHILQHGꢀDVꢀIROORZVꢒ  
Dꢁ 7KLVꢀOLQHꢀVKRZVꢀWKHꢀWRWDOꢀRIꢀHDFKꢀILVFDOꢀ\HDUꢀJURVVꢀHDUQHGꢀFRQWULEXWLRQꢀUHYHQXHꢀDQGꢀLQYHVWPHQWꢀUHYHQXHꢊ  
FRQWULEXWLRQ UHYHQXHꢀFHGHGꢀWRꢀUHLQVXUHUVꢊꢀDQGꢀQHWꢀHDUQHGꢀFRQWULEXWLRQꢀUHYHQXHꢀDQGꢀUHSRUWHGꢀLQYHVWPHQW  
UHYHQXHꢁ  
Eꢁ 7KLVꢀOLQHꢀVKRZVꢀHDFKꢀILVFDOꢀ\HDUꢔVꢀRWKHUꢀRSHUDWLQJꢀFRVWVꢀRIꢀWKHꢀ:&53ꢀLQFOXGLQJꢀRYHUKHDGꢀDQGꢀFODLPV  
H[SHQVHꢀQRWꢀDOORFDEOHꢀWRꢀLQGLYLGXDOꢀFODLPVꢁ  
Fꢁ 7KLVꢀOLQHꢀVKRZVꢀWKHꢀ:&53ꢀJURVVꢀLQFXUUHGꢀFODLPVꢀDQGꢀDOORFDWHGꢀFODLPVꢀDGMXVWPHQWꢀH[SHQVHVꢊꢀFODLPV  
DVVXPHGꢀE\ꢀUHLQVXUHUVꢊꢀDQGꢀQHWꢀLQFXUUHGꢀFODLPVꢀDQGꢀDOORFDWHGꢀDGMXVWPHQWꢀH[SHQVHVꢀꢄERWKꢀSDLGꢀDQG  
DFFUXHGꢅꢀDVꢀRULJLQDOO\ꢀUHSRUWHGꢀDWꢀWKHꢀHQGꢀRIꢀWKHꢀILUVWꢀ\HDUꢀLQꢀZKLFKꢀWKHꢀHYHQWꢀWKDWꢀWULJJHUHGꢀFRYHUDJH  
XQGHUꢀWKHꢀFRQWUDFWꢀRFFXUUHGꢀꢄFDOOHGꢀSROLF\ꢀ\HDUꢅꢁ  
Gꢁ 7KLVꢀVHFWLRQꢀRIꢀWHQꢀURZVꢀVKRZVꢀWKHꢀFXPXODWLYHꢀQHWꢀDPRXQWVꢀSDLGꢀDVꢀRIꢀWKHꢀHQGꢀRIꢀVXFFHVVLYHꢀ\HDUVꢀIRU  
HDFKꢀSROLF\ꢀ\HDUꢁ  
Hꢁ 7KLVꢀOLQHꢀVKRZVꢀWKHꢀODWHVWꢀHVWLPDWHG DPRXQW RIꢀFODLPVꢀDVVXPHGꢀE\ꢀUHLQVXUHUVꢀDVꢀRIꢀWKHꢀHQGꢀRIꢀWKH  
FXUUHQWꢀ\HDUꢀIRUꢀHDFKꢀDFFLGHQWꢀ\HDUꢁ  
Iꢁ 7KLVꢀVHFWLRQꢀRIꢀWHQꢀURZVꢀVKRZꢀKRZꢀHDFKꢀ\HDU¶VꢀQHWꢀLQFXUUHGꢀFODLPVꢀLQFUHDVHGꢀRUꢀGHFUHDVHGꢀDVꢀRIꢀWKHꢀHQG  
RIꢀVXFFHVVLYHꢀ\HDUVꢁꢀꢀꢄ7KLVꢀDQQXDOꢀHVWLPDWLRQ UHVXOWVꢀIURPꢀQHZꢀLQIRUPDWLRQꢀUHFHLYHGꢀRQꢀNQRZQꢀFODLPVꢊ  
UHHYDOXDWLRQꢀRIꢀH[LVWLQJꢀLQIRUPDWLRQꢀRQꢀNQRZQꢀFODLPVꢊꢀDVꢀZHOOꢀDVꢀHPHUJHQFHꢀRIꢀQHZꢀFODLPVꢀQRW  
SUHYLRXVO\ꢀNQRZQꢁꢅ  
Jꢁ 7KLVꢀOLQHꢀFRPSDUHVꢀWKHꢀODWHVWꢀHVWLPDWHG QHWꢀLQFXUUHGꢀFODLPVꢀDPRXQWꢀWRꢀWKHꢀDPRXQWꢀRULJLQDOO\ꢀHVWDEOLVKHG  
ꢄOLQHꢀꢐꢅꢀDQGꢀVKRZVꢀZKHWKHUꢀWKLVꢀODWHVWꢀHVWLPDWHꢀRIꢀQHWꢀFODLPVꢀFRVWꢀLVꢀJUHDWHUꢀRUꢀOHVVꢀWKDQꢀRULJLQDOO\  
WKRXJKWꢁꢀꢀ$VꢀGDWDꢀIRUꢀLQGLYLGXDOꢀSROLF\ꢀ\HDUVꢀPDWXUHꢊꢀWKHꢀFRUUHODWLRQꢀEHWZHHQꢀRULJLQDOꢀHVWLPDWHVꢀDQG  
HVWLPDWHG DPRXQWVꢀLVꢀFRPPRQO\ꢀXVHGꢀWRꢀHYDOXDWHꢀWKHꢀDFFXUDF\ꢀRIꢀQHWꢀLQFXUUHGꢀFODLPVꢀFXUUHQWO\  
UHFRJQL]HGꢀLQꢀOHVVꢀPDWXUHꢀSROLF\ꢀ\HDUVꢁꢀꢀ7KHꢀFROXPQVꢀRIꢀWKHꢀWDEOHꢀVKRZꢀGDWDꢀIRUꢀVXFFHVVLYHꢀSROLF\  
\HDUVꢁ  
ꢎꢁ  
5HFRQFLOLDWLRQꢀRIꢀ&ODLPVꢀ/LDELOLWLHVꢀE\ꢀ7\SHꢀRIꢀ&RQWUDFW  
The schedule presented in Note 12 presents the changes in claims liabilities for the past two years  
for the WCRP’s one type of contract, liability insurance.  
Page 40  
2FWREHUꢀꢁꢂꢀꢃꢄꢁꢀ7KUXꢀ6HSWHPEHUꢀꢆꢄꢂꢀꢃꢄꢃꢄ  
/,67ꢀ2)ꢀ3$57,&,3$7,1*ꢀ0(0%(56  
7KHꢀIROORZLQJꢀLVꢀDꢀOLVWꢀRIꢀ:&53ꢀPHPEHUVKLS GXULQJꢀWKHꢀILVFDOꢀ\HDUꢀꢎꢃꢂꢆꢇꢎꢃꢎꢃ  
$GDPVꢀ&RXQW\  
%HQWRQꢀ&RXQW\ꢀ  
&KHODQꢀ&RXQW\  
&ODOODPꢀ&RXQW\  
&ROXPELDꢀ&RXQW\  
&RZOLW] &RXQW\  
'RXJODV &RXQW\  
)UDQNOLQ &RXQW\  
*DUILHOG &RXQW\  
*UD\Vꢀ+DUERU &RXQW\  
,VODQG &RXQW\  
/HZLVꢀ&RXQW\  
0DVRQꢀ&RXQW\  
2NDQRJDQꢀ&RXQW\  
3DFLILFꢀ&RXQW\  
3HQGꢀ2UHLOOHꢀ&RXQW\  
6DQꢀ-XDQꢀ&RXQW\  
6NDJLWꢀ&RXQW\  
6NDPDQLDꢀ&RXQW\  
6SRNDQHꢀ&RXQW\  
7KXUVWRQꢀ&RXQW\  
:DOOD :DOODꢀ&RXQW\  
:KDWFRPꢀ&RXQW\  
<DNLPDꢀ&RXQW\ꢀ  
-HIIHUVRQ &RXQW\  
.LWWLWDV &RXQW\  
Page 41  
WASHINGTON COUNTIES RISK POOL  
DES Schedule of Expenses  
Schedule T-2  
MCAG NO. 0774  
For Fiscal Years Ended September 30, 20ϮϬ and September 30, 201ϵ  
09/30/2020  
09/30/2019  
Insurance Premiums/Reserve Expense  
ULAE Expense  
Adjustment to Prior Years' "1st/2nd Layers' Corridor" Reserves  
Adjustment to Prior Years' "SIR" Reserves  
Adjustment to Prior Year' "10% (8x2 Layer) Quota Share  
$18,536,661  
(71,652)  
(235,075)  
(1,967,593)  
0
$17,020,577  
(21,324)  
940,802  
(230,518)  
(60,000)  
Contracted Services:  
Actuarial  
State Audit Expense  
State Risk Manager Expenses  
Legal Fees  
80,200  
15,820  
11,720  
514,517  
30,780  
68,875  
61,014  
5,884  
227,400  
14,210  
17,581  
253,520  
28,392  
72,355  
74,077  
9,481  
IT Consultants  
Property Appraiser  
Temporary Staffing Agency  
Independent Adjusting Expense  
Investment Advisor  
Other Consulting Fees  
20,804  
19,845  
12,282  
8,352  
General Administrative Expenses  
Employee Salaries and Benefits  
Communication  
Supplies  
Dues and Membershipsꢀ  
Travel - Employee  
Committee and Board Meetingsꢀ  
Depreciation  
Building and Auto Insuranceꢀ  
Operating Leases  
1,031,441  
18,601  
19,289  
7,178  
847,909  
18,347  
29,801  
5,541  
54,890  
124,603  
73,244  
22,540  
23,250  
56,507  
75,102  
26,493  
7,371  
Utilities/Building  
44,259  
268,405  
13,734  
99,773  
40,886  
293,652  
29,781  
Member Services - Trainingꢀ  
Member Services - Scholarshipsꢀ  
Miscellaneous Expenses  
174,492  
Total Operating Expenses  
$18,783,206  
$20,082,872  
Page 42  
ABOUT THE STATE AUDITOR’S OFFICE  
The State Auditor’s Office is established in the Washington State Constitution and is part of the  
executive branch of state government. The State Auditor is elected by the people of Washington  
and serves four-year terms.  
We work with state agencies, local governments and the public to achieve our vision of increasing  
trust in government by helping governments work better and deliver higher value.  
In fulfilling our mission to provide citizens with independent and transparent examinations of how  
state and local governments use public funds, we hold ourselves to those same standards by  
continually improving our audit quality and operational efficiency, and by developing highly  
engaged and committed employees.  
As an agency, the State Auditor’s Office has the independence necessary to objectively perform  
audits, attestation engagements and investigations. Our work is designed to comply with  
professional standards as well as to satisfy the requirements of federal, state and local laws. The  
Office also has an extensive quality control program and undergoes regular external peer review  
to ensure our work meets the highest possible standards of accuracy, objectivity and clarity.  
Our audits look at financial information and compliance with federal, state and local laws for all  
local governments, including schools, and all state agencies, including institutions of higher  
education. In addition, we conduct performance audits and cybersecurity audits of state agencies  
and local governments, as well as state whistleblower, fraud and citizen hotline investigations.  
The results of our work are available to everyone through the more than 2,000 reports we publish  
each year on our website, www.sao.wa.gov. Additionally, we share regular news and other  
information via an email subscription service and social media channels.  
We take our role as partners in accountability seriously. The Office provides training and technical  
assistance to governments both directly and through partnerships with other governmental support  
organizations.  
Stay connected at sao.wa.gov  
Other ways to stay in touch  
Main telephone:  
(564) 999-0950  
Search BARS manuals (GAAP and  
Toll-free Citizen Hotline:  
(866) 902-3900  
Email:  
enter an address on our map  
Explore public financial data  
Page 43  
Office of the Washington State Auditor  
sao.wa.gov