{"text_format":"3","workbook":"xlsb","n_sheets":6,"sheets":["What Is This","0SumConst","RC","f","g","Data"],"not_rendered":{"macros":1,"defined_names":69},"read":"bin_record_odd","date_system":"1904","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":0}}

{"sheet":"What Is This","index":0,"n_rows":19,"n_cols":5,"rows_kept":19,"flags":["formulas_cached_only"]}
[]
[null,"This Model is the Recursive Credibity Framework on the Munich Chain Ladder/Mack Quarg Dataset"]
[null,null,"The Data tab contains the Munich Chain Ladder Data set"]
[{"$nulls":3},1,"Do not change cells B13:S19 since this contains the original Mack dataset"]
[{"$nulls":3},2,"Cells B3:S9 are the ranges that are referenced by all other tabs in the spreadsheet.  "]
[{"$nulls":4},"This can be modified to see examples of how different models perform with various changes to the Mack dataset"]
[]
[null,null,"The RC, f and gtabs all have triangular data based on the MCL dataset."]
[{"$nulls":3},1,"The upper triangular matrices from B2:S9 are the same in all these tabs, since they are all based on MCL data."]
[]
[null,null,"The f and g tabs contain the Chain Ladder (\"CL\") and Cross Link (\"XL\")  sub-models respectively"]
[]
[null,null,"The RC tab contains the main calculations for the Recursive Credibilty model."]
[{"$nulls":3},1,"The zero-sum f-weights that are inputs into both the RC variance and RC final indication"]
[{"$nulls":3},2,"The Covariance given Known Prior Losses and the Covariance Given Known Development Factors that are inputs into the RC variance"]
[]
[null,null,"The 0SumConst tab contains the calculation of the zero-sum constant which is a measure of the volatile portion of the error in the credibility weight."]
[{"$nulls":3},1,"It also contains the correlation estimate."]
[{"$nulls":3},2,"The scaling factors come from the derivation of the zero-sum constant in equation A.2.6."]

{"sheet":"0SumConst","index":1,"n_rows":77,"n_cols":19,"rows_kept":77,"read":"bin_record_odd","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":16}
[7,"Paid",{"$nulls":9},"Incurred"]
[null,"Correlation",null,{"v":-0.07653495662223844,"d":"(0.0765)"},{"v":-0.07653495662223844,"d":"(0.0765)"},{"v":-0.07653495662223844,"d":"(0.0765)"},{"v":-0.07653495662223844,"d":"(0.0765)"},{"v":-0.07653495662223844,"d":"(0.0765)"},{"v":-0.07653495662223844,"d":"(0.0765)"},null,null,"Correlation",null,{"v":0.03550856521125059,"d":"0.0355"},{"v":0.03550856521125059,"d":"0.0355"},{"v":0.03550856521125059,"d":"0.0355"},{"v":0.03550856521125059,"d":"0.0355"},{"v":0.03550856521125059,"d":"0.0355"},{"v":0.03550856521125059,"d":"0.0355"}]
[null,"0-Sum Const",null,{"v":0.2166820214651098,"d":"0.2167"},{"v":0.2166820214651098,"d":"0.2167"},{"v":0.2166820214651098,"d":"0.2167"},{"v":0.2166820214651098,"d":"0.2167"},{"v":0.2166820214651098,"d":"0.2167"},{"v":0.2166820214651098,"d":"0.2167"},null,null,"0-Sum Const",null,{"v":0.20154679249846538,"d":"0.2015"},{"v":0.20154679249846538,"d":"0.2015"},{"v":0.20154679249846538,"d":"0.2015"},{"v":0.20154679249846538,"d":"0.2015"},{"v":0.20154679249846538,"d":"0.2015"},{"v":0.20154679249846538,"d":"0.2015"}]
[null,"Scaled Residuals",1,2,3,4,5,6,7,null,null,"Scaled Residuals",1,2,3,4,5,6,7]
[null,1,null,{"v":1.7856527140192764,"d":"1.79"},{"v":-0.3963105629732947,"d":"(0.40)"},{"v":-0.12146319956261807,"d":"(0.12)"},{"v":0.7966395112048856,"d":"0.80"},{"v":-0.27414989566835757,"d":"(0.27)"},{"$nulls":3},{"v":1,"d":"1 "},null,{"v":-2.096188756776962,"d":"(2.10)"},{"v":0.29754656583303396,"d":"0.30"},{"v":-0.1654461400628866,"d":"(0.17)"},{"v":-1.0168826346674462,"d":"(1.02)"},{"v":0.08464804255962652,"d":"0.08"}]
[null,2,null,{"v":1.3390676553689698,"d":"1.34"},{"v":1.5048206584926125,"d":"1.50"},{"v":0.21764718040314235,"d":"0.22"},{"v":-0.2946404436224997,"d":"(0.29)"},{"v":-0.2570798237076352,"d":"(0.26)"},{"$nulls":3},{"v":2,"d":"2 "},null,{"v":-0.6598071059605056,"d":"(0.66)"},{"v":-0.480215258140434,"d":"(0.48)"},{"v":0.9473653401827179,"d":"0.95"},{"v":0.11430376488382325,"d":"0.11"},{"v":0.07695801951939543,"d":"0.08"}]
[null,3,null,{"v":-0.04484062725820776,"d":"(0.04)"},{"v":0.5109640561700474,"d":"0.51"},{"v":-0.9718294827741885,"d":"(0.97)"},{"v":-0.678755427871497,"d":"(0.68)"},"",{"$nulls":3},{"v":3,"d":"3 "},null,{"v":-0.15557523738019635,"d":"(0.16)"},{"v":-1.3948786084144655,"d":"(1.39)"},{"v":-1.1714189105626809,"d":"(1.17)"},{"v":0.7067738797781615,"d":"0.71"},""]
[null,4,null,{"v":0.0690688224869674,"d":"0.07"},{"v":-0.30368115112465477,"d":"(0.30)"},{"v":-0.620601809212432,"d":"(0.62)"},"","",{"$nulls":3},{"v":4,"d":"4 "},null,{"v":0.49104530174522953,"d":"0.49"},{"v":0.7552677412494648,"d":"0.76"},{"v":-0.35765723377615904,"d":"(0.36)"},"",""]
[null,5,null,{"v":-1.081447001414906,"d":"(1.08)"},{"v":-1.1542706570966577,"d":"(1.15)"},"","","",{"$nulls":3},{"v":5,"d":"5 "},null,{"v":0.3229155200245242,"d":"0.32"},{"v":0.0636369304041395,"d":"0.06"},"","",""]
[null,6,null,{"v":-1.0512093058038796,"d":"(1.05)"},"","","","",{"$nulls":3},{"v":6,"d":"6 "},null,{"v":0.40413278200981717,"d":"0.40"},"","","",""]
[null,7,{"$nulls":9},7]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Scaling Factor",1,2,3,4,5,6,7,null,null,"Scaling Factor",1,2,3,4,5,6,7]
[null,{"v":1,"d":"1.0000"},null,{"v":7.277504350067734,"d":"7.2775"},{"v":1.941129101619219,"d":"1.9411"},{"v":1.8816980132255674,"d":"1.8817"},{"v":1.2132611913835931,"d":"1.2133"},{"v":0.4562491796880487,"d":"0.4562"},{"$nulls":3},{"v":1,"d":"1.0000"},null,{"v":5.937807365463547,"d":"5.9378"},{"v":1.7516503386603093,"d":"1.7517"},{"v":3.5845139952988605,"d":"3.5845"},{"v":0.6909217658618402,"d":"0.6909"},{"v":0.5867700452427901,"d":"0.5868"}]
[null,{"v":2,"d":"2.0000"},null,{"v":0.6093894217711571,"d":"0.6094"},{"v":0.5140234310177716,"d":"0.5140"},{"v":0.21352905806680214,"d":"0.2135"},{"v":0.10728273507425494,"d":"0.1073"},{"v":0.4865440749348993,"d":"0.4865"},{"$nulls":3},{"v":2,"d":"2.0000"},null,{"v":0.5630186592225788,"d":"0.5630"},{"v":0.49466305082361856,"d":"0.4947"},{"v":0.4188366837005378,"d":"0.4188"},{"v":0.06288092386775543,"d":"0.0629"},{"v":0.645402988182499,"d":"0.6454"}]
[null,{"v":3,"d":"3.0000"},null,{"v":0.6028389276330098,"d":"0.6028"},{"v":1.1325450018654981,"d":"1.1325"},{"v":0.532542976857041,"d":"0.5325"},{"v":0.1803681355098269,"d":"0.1804"},{"$nulls":4},{"v":3,"d":"3.0000"},null,{"v":0.5488080992561706,"d":"0.5488"},{"v":1.016862693384831,"d":"1.0169"},{"v":1.0265900186710832,"d":"1.0266"},{"v":0.10154078471842665,"d":"0.1015"}]
[null,{"v":4,"d":"4.0000"},null,{"v":0.7673972694027289,"d":"0.7674"},{"v":0.535670471331131,"d":"0.5357"},{"v":0.2575042615721647,"d":"0.2575"},{"$nulls":5},{"v":4,"d":"4.0000"},null,{"v":0.5876258572462246,"d":"0.5876"},{"v":0.4720875378932832,"d":"0.4721"},{"v":0.4836445098250752,"d":"0.4836"}]
[null,{"v":5,"d":"5.0000"},null,{"v":0.7369531173229003,"d":"0.7370"},{"v":0.45957672819188,"d":"0.4596"},{"$nulls":6},{"v":5,"d":"5.0000"},null,{"v":0.5596842842789864,"d":"0.5597"},{"v":0.4402907636527466,"d":"0.4403"}]
[null,{"v":6,"d":"6.0000"},null,{"v":2.0141928367290367,"d":"2.0142"},{"$nulls":7},{"v":6,"d":"6.0000"},null,{"v":1.7151578196673072,"d":"1.7152"}]
[null,7,{"$nulls":9},7]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Weight Res's",1,2,3,4,5,6,7,null,null,"Weight Res's",1,2,3,4,5,6,7]
[null,1,null,{"v":12.99509539398554,"d":"13.00"},{"v":-0.7692899670665584,"d":"(0.77)"},{"v":-0.22855706129699904,"d":"(0.23)"},{"v":0.9665318024676828,"d":"0.97"},{"v":-0.12508066501025228,"d":"(0.13)"},{"$nulls":3},{"v":1,"d":"1.00"},null,{"v":-12.44676503939212,"d":"(12.45)"},{"v":0.5211975428086459,"d":"0.52"},{"v":-0.5930440045235925,"d":"(0.59)"},{"v":-0.7025863456186724,"d":"(0.70)"},{"v":0.049668935762425676,"d":"0.05"}]
[null,2,null,{"v":0.8160136642177555,"d":"0.82"},{"v":0.7735130779447951,"d":"0.77"},{"v":0.046473997422378344,"d":"0.05"},{"v":-0.031609832655313586,"d":"(0.03)"},{"v":-0.12508066501025839,"d":"(0.13)"},{"$nulls":3},{"v":2,"d":"2.00"},null,{"v":-0.37148371214341386,"d":"(0.37)"},{"v":-0.2375447446437986,"d":"(0.24)"},{"v":0.3967913573349614,"d":"0.40"},{"v":0.007187526337457506,"d":"0.01"},{"v":0.0496689357624249,"d":"0.05"}]
[null,3,null,{"v":-0.027031675650729475,"d":"(0.03)"},{"v":0.5786897879483087,"d":"0.58"},{"v":-0.5175409657540048,"d":"(0.52)"},{"v":-0.1224258509923567,"d":"(0.12)"},{"$nulls":4},{"v":3,"d":"3.00"},null,{"v":-0.0853809503179531,"d":"(0.09)"},{"v":-1.4184000186972185,"d":"(1.42)"},{"v":-1.2025669612662024,"d":"(1.20)"},{"v":0.07176637437116146,"d":"0.07"}]
[null,4,null,{"v":0.05300322577736058,"d":"0.05"},{"v":-0.16267302535732425,"d":"(0.16)"},{"v":-0.15980761061159676,"d":"(0.16)"},{"$nulls":5},{"v":4,"d":"4.00"},null,{"v":0.28855091638477154,"d":"0.29"},{"v":0.35655248841668113,"d":"0.36"},{"v":-0.17297895751506276,"d":"(0.17)"}]
[null,5,null,{"v":-0.796975738912218,"d":"(0.80)"},{"v":-0.5304759320363733,"d":"(0.53)"},{"$nulls":6},{"v":5,"d":"5.00"},null,{"v":0.18073074170750256,"d":"0.18"},{"v":0.028018752684155268,"d":"0.03"}]
[null,6,null,{"v":-2.117338253653078,"d":"(2.12)"},{"$nulls":7},{"v":6,"d":"6.00"},null,{"v":0.6931515012480411,"d":"0.69"}]
[null,7,{"$nulls":9},7]
[null,"Paid W^^",null,{"v":0.024787474869351206,"d":"0.02"},{"v":-0.07292455651374234,"d":"(0.07)"},{"v":0.3909711972777351,"d":"0.39"},{"v":0.4758169146331326,"d":"0.48"},{"v":0.31865646336745135,"d":"0.32"},{"$nulls":3},"Incurred W^^",null,{"v":-0.010567998618117708,"d":"(0.01)"},{"v":0.1409938138498132,"d":"0.14"},{"v":0.23234801748586265,"d":"0.23"},{"v":0.4981897117435811,"d":"0.50"},{"v":-0.09679118395755218,"d":"(0.10)"}]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Solution W",1,2,3,4,5,6,7,null,null,"Solution W",1,2,3,4,5,6,7]
[null,1,null,{"v":13.019882868854891,"d":"13.02"},{"v":-0.8422145235803007,"d":"(0.84)"},{"v":0.16241413598073606,"d":"0.16"},{"v":1.4423487171008154,"d":"1.44"},{"v":0.19357579835719907,"d":"0.19"},{"$nulls":3},1,null,{"v":-12.457333038010239,"d":"(12.46)"},{"v":0.6621913566584592,"d":"0.66"},{"v":-0.3606959870377299,"d":"(0.36)"},{"v":-0.20439663387509127,"d":"(0.20)"},{"v":-0.047122248195126504,"d":"(0.05)"}]
[null,2,null,{"v":0.8408011390871066,"d":"0.84"},{"v":0.7005885214310528,"d":"0.70"},{"v":0.43744519470011345,"d":"0.44"},{"v":0.444207081977819,"d":"0.44"},{"v":0.19357579835719296,"d":"0.19"},{"$nulls":3},2,null,{"v":-0.38205171076153155,"d":"(0.38)"},{"v":-0.09655093079398541,"d":"(0.10)"},{"v":0.629139374820824,"d":"0.63"},{"v":0.5053772380810386,"d":"0.51"},{"v":-0.04712224819512728,"d":"(0.05)"}]
[null,3,null,{"v":-0.0022442007813782694,"d":"(0.00)"},{"v":0.5057652314345664,"d":"0.51"},{"v":-0.12656976847626966,"d":"(0.13)"},{"v":0.3533910636407759,"d":"0.35"},{"$nulls":4},3,null,{"v":-0.09594894893607081,"d":"(0.10)"},{"v":-1.2774062048474053,"d":"(1.28)"},{"v":-0.9702189437803398,"d":"(0.97)"},{"v":0.5699560861147426,"d":"0.57"}]
[null,4,null,{"v":0.07779070064671179,"d":"0.08"},{"v":-0.2355975818710666,"d":"(0.24)"},{"v":0.23116358666613834,"d":"0.23"},{"$nulls":5},4,null,{"v":0.27798291776665385,"d":"0.28"},{"v":0.4975463022664943,"d":"0.50"},{"v":0.05936905997079989,"d":"0.06"}]
[null,5,null,{"v":-0.7721882640428668,"d":"(0.77)"},{"v":-0.6034004885501156,"d":"(0.60)"},{"$nulls":6},5,null,{"v":0.17016274308938484,"d":"0.17"},{"v":0.16901256653396846,"d":"0.17"}]
[null,6,null,{"v":-2.0925507787837265,"d":"(2.09)"},{"$nulls":7},6,null,{"v":0.6825835026299234,"d":"0.68"}]
[null,7,{"$nulls":9},7]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"[Var(g)-Var(f)]/2",1,2,3,4,5,6,7,null,null,"[Var(g)-Var(f)]/2",1,2,3,4,5,6,7]
[null,1,null,{"v":6279.888071441834,"d":"6,280"},{"v":-3644.649313742535,"d":"-3,645"},{"v":2320.360407828231,"d":"2,320"},{"v":3498.1296458107536,"d":"3,498"},{"v":1446.2896305392228,"d":"1,446"},{"v":496.58137490242257,"d":"497"},null,null,1,null,{"v":-1971.9638915080723,"d":"-1,972"},{"v":5639.1034714099105,"d":"5,639"},{"v":2004.293529000367,"d":"2,004"},{"v":4655.472004727832,"d":"4,655"},{"v":-370.92865859732956,"d":"-371"},{"v":-127.12067792351269,"d":"-127"}]
[null,2,null,{"v":9744.991451950584,"d":"9,745"},{"v":-3966.4017141828645,"d":"-3,966"},{"v":2576.9170475423375,"d":"2,577"},{"v":3932.638546329538,"d":"3,933"},{"v":1644.7331866372417,"d":"1,645"},{"v":587.1554699169036,"d":"587"},null,null,2,null,{"v":-3923.710990438398,"d":"-3,924"},{"v":6979.400674504244,"d":"6,979"},{"v":2360.0492406815256,"d":"2,360"},{"v":5544.2252625968,"d":"5,544"},{"v":-448.76240090063516,"d":"-449"},{"v":-151.87793994046945,"d":"-152"}]
[null,3,null,{"v":16820.301863041852,"d":"16,820"},{"v":-8399.321814526193,"d":"-8,399"},{"v":5719.0399296138285,"d":"5,719"},{"v":9339.128470327967,"d":"9,339"},{"v":4312.9553090413865,"d":"4,313"},{"v":2188.371841262746,"d":"2,188"},null,null,3,null,{"v":-6575.54912523547,"d":"-6,576"},{"v":12865.487201666474,"d":"12,865"},{"v":5058.864534395279,"d":"5,059"},{"v":12146.36787184129,"d":"12,146"},{"v":-1077.8235350528967,"d":"-1,078"},{"v":-937.8396606790529,"d":"-938"}]
[null,4,null,{"v":29645.09316330927,"d":"29,645"},{"v":-12720.01241709313,"d":"-12,720"},{"v":8316.169544930242,"d":"8,316"},{"v":13727.337049428594,"d":"13,727"},{"v":6631.826329423127,"d":"6,632"},{"v":3495.031508268993,"d":"3,495"},null,null,4,null,{"v":-8199.245880243165,"d":"-8,199"},{"v":18771.782649768207,"d":"18,772"},{"v":6983.1631285381245,"d":"6,983"},{"v":18027.085329080128,"d":"18,027"},{"v":-1645.3735505849472,"d":"-1,645"},{"v":-1460.6196303652737,"d":"-1,461"}]
[null,5,null,{"v":23281.26027246201,"d":"23,281"},{"v":-8452.32652582569,"d":"-8,452"},{"v":6386.509161027928,"d":"6,387"},{"v":11845.96614409159,"d":"11,846"},{"v":5978.898294480762,"d":"5,979"},{"v":2607.1734859892385,"d":"2,607"},null,null,5,null,{"v":-6333.923071711441,"d":"-6,334"},{"v":14740.346109140537,"d":"14,740"},{"v":5264.791458263431,"d":"5,265"},{"v":11569.72173854015,"d":"11,570"},{"v":-2434.1475530230464,"d":"-2,434"},{"v":-1189.5367017684412,"d":"-1,190"}]
[null,6,null,{"v":17229.92784377106,"d":"17,230"},{"v":-9073.606096955958,"d":"-9,074"},{"v":2286.110847693557,"d":"2,286"},{"v":9355.781942607908,"d":"9,356"},{"v":4013.0471011073532,"d":"4,013"},{"v":1951.279500988794,"d":"1,951"},null,null,6,null,{"v":-5893.174950444634,"d":"-5,893"},{"v":13047.110630166084,"d":"13,047"},{"v":8955.49283687102,"d":"8,955"},{"v":12348.165915452468,"d":"12,348"},{"v":-774.3525878882392,"d":"-774"},{"v":-694.6800536987794,"d":"-695"}]
[null,7,null,{"v":25909.321612943866,"d":"25,909"},{"v":-13451.099978830665,"d":"-13,451"},{"v":3939.044368872361,"d":"3,939"},{"v":17102.737438257318,"d":"17,103"},{"v":4228.558611950255,"d":"4,229"},{"v":4350.1531434683275,"d":"4,350"},null,null,7,null,{"v":-12740.880813058233,"d":"-12,741"},{"v":21646.3957800185,"d":"21,646"},{"v":15805.692787228269,"d":"15,806"},{"v":23035.34695727803,"d":"23,035"},{"v":2539.5985329711693,"d":"2,540"},{"v":-1671.5255646094447,"d":"-1,672"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"(f-g)^2",1,2,3,4,5,6,7,null,null,"(f-g)^2",1,2,3,4,5,6,7]
[null,1,null,{"v":1023.1433648249387,"d":"1,023"},{"v":2779.3865845351907,"d":"2,779"},{"v":127.35770058923008,"d":"127"},{"v":71.87104050115407,"d":"72"},{"v":2653.104017216633,"d":"2,653"},0,null,null,1,null,{"v":1419.9144105839732,"d":"1,420"},{"v":3230.210401964541,"d":"3,230"},{"v":142.59161971683199,"d":"143"},{"v":79.77410565952098,"d":"80"},{"v":2879.526700043606,"d":"2,880"},0]
[null,2,null,{"v":226433.75913273174,"d":"226,434"},{"v":43135.309250374936,"d":"43,135"},{"v":10983.88774133575,"d":"10,984"},{"v":10333.584644587068,"d":"10,334"},{"v":2653.10401721668,"d":"2,653"},{"v":264.01762681048143,"d":"264"},null,null,2,null,{"v":314243.8964946775,"d":"314,244"},{"v":50131.969913001805,"d":"50,132"},{"v":12297.72786866202,"d":"12,298"},{"v":11469.883662887083,"d":"11,470"},{"v":2879.5267000435083,"d":"2,880"},{"v":274.7799897804484,"d":"275"}]
[null,3,null,{"v":399374.87966127426,"d":"399,375"},{"v":18816.34801220931,"d":"18,816"},{"v":3919.073613900296,"d":"3,919"},{"v":8681.871651148138,"d":"8,682"},{"v":30620.83015814777,"d":"30,621"},{"v":406.5544210240792,"d":"407"},null,null,3,null,{"v":554250.9157094593,"d":"554,251"},{"v":21868.40917136711,"d":"21,868"},{"v":4387.854458819981,"d":"4,388"},{"v":9636.545423465357,"d":"9,637"},{"v":33234.090124513146,"d":"33,234"},{"v":423.1271260322964,"d":"423"}]
[null,4,null,{"v":434372.03430792905,"d":"434,372"},{"v":127377.92591633394,"d":"127,378"},{"v":24373.848584277715,"d":"24,374"},{"v":5948.963863658472,"d":"5,949"},{"v":31378.883544618373,"d":"31,379"},{"v":179.95546995578292,"d":"180"},null,null,4,null,{"v":602819.8317779546,"d":"602,820"},{"v":148038.96067031712,"d":"148,039"},{"v":27289.331797647395,"d":"27,289"},{"v":6603.122321799993,"d":"6,603"},{"v":34056.83772590231,"d":"34,057"},{"v":187.2911395831639,"d":"187"}]
[null,5,null,{"v":369893.16116743954,"d":"369,893"},{"v":114990.57861494437,"d":"114,991"},{"v":39798.554963521485,"d":"39,799"},{"v":20708.08258062508,"d":"20,708"},{"v":45667.69314633429,"d":"45,668"},{"v":340.5654940010618,"d":"341"},null,null,5,null,{"v":513336.30063463293,"d":"513,336"},{"v":133642.3530417352,"d":"133,642"},{"v":44559.0677939556,"d":"44,559"},{"v":22985.179514220996,"d":"22,985"},{"v":49565.09088634374,"d":"49,565"},{"v":354.4482392774052,"d":"354"}]
[null,6,null,{"v":36646.36482531394,"d":"36,646"},{"v":139212.33205609443,"d":"139,212"},{"v":5029.479665720477,"d":"5,029"},{"v":1777.894536647447,"d":"1,778"},{"v":10535.669559037578,"d":"10,536"},{"v":35.23869541221889,"d":"35"},null,null,6,null,{"v":50857.68358560706,"d":"50,858"},{"v":161792.9386258949,"d":"161,793"},{"v":5631.0819726641275,"d":"5,631"},{"v":1973.3949255363775,"d":"1,973"},{"v":11434.810546897457,"d":"11,435"},{"v":36.67515870901476,"d":"37"}]
[null,7,null,{"v":4252888.385703728,"d":"4,252,888"},{"v":5996.13716937984,"d":"5,996"},{"v":5220.217190257388,"d":"5,220"},{"v":1544.7663974798554,"d":"1,545"},{"v":19471.826103425505,"d":"19,472"},{"v":466.4729248024423,"d":"466"},null,null,7,null,{"v":5902142.078103716,"d":"5,902,142"},{"v":6968.726395927362,"d":"6,969"},{"v":5844.634607790728,"d":"5,845"},{"v":1714.6316089560305,"d":"1,715"},{"v":21133.60154730837,"d":"21,134"},{"v":485.4881359951452,"d":"485"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Var(f-g)",1,2,3,4,5,6,7,null,null,"Var(f-g)",1,2,3,4,5,6,7]
[null,1,null,{"v":253349.24612295552,"d":"253,349"},{"v":49978.35417834479,"d":"49,978"},{"v":5934.862782692177,"d":"5,935"},{"v":7351.839621985494,"d":"7,352"},{"v":4538.711109937435,"d":"4,539"},{"v":1558.359650561367,"d":"1,558"},null,null,1,null,{"v":186597.6674265788,"d":"186,598"},{"v":39995.396375451564,"d":"39,995"},{"v":8626.256211212645,"d":"8,626"},{"v":9344.777491358573,"d":"9,345"},{"v":3832.256652217422,"d":"3,832"},{"v":1313.3497569289111,"d":"1,313"}]
[null,2,null,{"v":393141.7582191837,"d":"393,142"},{"v":54390.48111914694,"d":"54,390"},{"v":6591.0662102092565,"d":"6,591"},{"v":8265.024687829155,"d":"8,265"},{"v":5161.461874196021,"d":"5,161"},{"v":1842.5970831159282,"d":"1,843"},null,null,2,null,{"v":371282.31486627815,"d":"371,282"},{"v":49501.467361814284,"d":"49,501"},{"v":10157.389188074842,"d":"10,157"},{"v":11128.742990683075,"d":"11,129"},{"v":4636.397474974995,"d":"4,636"},{"v":1569.1298910763978,"d":"1,569"}]
[null,3,null,{"v":678580.6925351451,"d":"678,581"},{"v":115178.2364688549,"d":"115,178"},{"v":14627.778131572133,"d":"14,628"},{"v":19627.56720729166,"d":"19,628"},{"v":13534.811952230833,"d":"13,535"},{"v":6557.174603170653,"d":"6,557"},null,null,3,null,{"v":622213.2839762461,"d":"622,213"},{"v":91248.59346929088,"d":"91,249"},{"v":21772.78975364225,"d":"21,773"},{"v":24381.00905241704,"d":"24,381"},{"v":11135.554820008987,"d":"11,136"},{"v":5733.236391953197,"d":"5,733"}]
[null,4,null,{"v":1195970.6795291328,"d":"1,195,971"},{"v":174427.01094378385,"d":"174,427"},{"v":21270.54269683878,"d":"21,271"},{"v":28850.040062179658,"d":"28,850"},{"v":21863.53874857538,"d":"21,864"},{"v":11412.197170250845,"d":"11,412"},null,null,4,null,{"v":775856.0704376323,"d":"775,856"},{"v":133139.05154565105,"d":"133,139"},{"v":30054.756671048504,"d":"30,055"},{"v":36185.18187777971,"d":"36,185"},{"v":18439.46174949122,"d":"18,439"},{"v":10128.166735114102,"d":"10,128"}]
[null,5,null,{"v":939234.8512775886,"d":"939,235"},{"v":115905.0795767662,"d":"115,905"},{"v":16334.98632506969,"d":"16,335"},{"v":23814.27312291843,"d":"23,814"},{"v":17251.21057467995,"d":"17,251"},{"v":8785.764027766498,"d":"8,786"},null,null,5,null,{"v":599349.347080021,"d":"599,349"},{"v":104546.0485581444,"d":"104,546"},{"v":22659.076308166786,"d":"22,659"},{"v":28960.626476479163,"d":"28,961"},{"v":14625.78456943459,"d":"14,626"},{"v":7907.635751614345,"d":"7,908"}]
[null,6,null,{"v":695106.2153198657,"d":"695,106"},{"v":124424.56328474308,"d":"124,425"},{"v":27395.955184140985,"d":"27,396"},{"v":32309.422297408062,"d":"32,309"},{"v":26670.736160963257,"d":"26,671"},{"v":18555.585639841076,"d":"18,556"},null,null,6,null,{"v":557643.4255338944,"d":"557,643"},{"v":92536.75940750058,"d":"92,537"},{"v":35367.980783013285,"d":"35,368"},{"v":38838.48819714887,"d":"38,838"},{"v":25663.48228105216,"d":"25,663"},{"v":18263.150537583715,"d":"18,263"}]
[null,7,null,{"v":1045258.6134531916,"d":"1,045,259"},{"v":346329.5932781039,"d":"346,330"},{"v":179352.7624220795,"d":"179,353"},{"v":178841.9872139673,"d":"178,842"},{"v":159379.16099018254,"d":"159,379"},{"v":133848.240108,"d":"133,848"},null,null,7,null,{"v":1205609.6214107526,"d":"1,205,610"},{"v":331483.93193841056,"d":"331,484"},{"v":209249.82726572023,"d":"209,250"},{"v":204199.4117413952,"d":"204,199"},{"v":166489.66100129642,"d":"166,490"},{"v":137090.8532565015,"d":"137,091"}]

{"sheet":"RC","index":2,"n_rows":53,"n_cols":19,"rows_kept":53,"read":"bin_record_odd","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":11}
[7,"Paid",{"$nulls":7},"Corr(P, I)",null,"Incurred"]
[null,"Losses",1,2,3,4,5,6,7,0.75,null,"Losses",1,2,3,4,5,6,7]
[null,1,576,{"v":1804,"d":"1,804"},{"v":1970,"d":"1,970"},{"v":2024,"d":"2,024"},{"v":2074,"d":"2,074"},{"v":2102,"d":"2,102"},{"v":2131,"d":"2,131"},null,null,1,978,{"v":2104,"d":"2,104"},{"v":2134,"d":"2,134"},{"v":2144,"d":"2,144"},{"v":2174,"d":"2,174"},{"v":2182,"d":"2,182"},{"v":2174,"d":"2,174"}]
[null,2,866,{"v":1948,"d":"1,948"},{"v":2162,"d":"2,162"},{"v":2232,"d":"2,232"},{"v":2284,"d":"2,284"},{"v":2348,"d":"2,348"},{"v":2384.751575694514,"d":"2,385"},null,null,2,{"v":1844,"d":"1,844"},{"v":2552,"d":"2,552"},{"v":2466,"d":"2,466"},{"v":2480,"d":"2,480"},{"v":2508,"d":"2,508"},{"v":2454,"d":"2,454"},{"v":2435.453721472697,"d":"2,435"}]
[null,3,{"v":1412,"d":"1,412"},{"v":3758,"d":"3,758"},{"v":4252,"d":"4,252"},{"v":4416,"d":"4,416"},{"v":4494,"d":"4,494"},{"v":4553.602221470531,"d":"4,554"},{"v":4610.073596226943,"d":"4,610"},null,null,3,{"v":2904,"d":"2,904"},{"v":4354,"d":"4,354"},{"v":4698,"d":"4,698"},{"v":4600,"d":"4,600"},{"v":4644,"d":"4,644"},{"v":4706.261980543772,"d":"4,706"},{"v":4701.407039849279,"d":"4,701"}]
[null,4,{"v":2286,"d":"2,286"},{"v":5292,"d":"5,292"},{"v":5724,"d":"5,724"},{"v":5850,"d":"5,850"},{"v":5961.652484329263,"d":"5,962"},{"v":6048.703244499875,"d":"6,049"},{"v":6126.466948623061,"d":"6,126"},null,null,4,{"v":3502,"d":"3,502"},{"v":5958,"d":"5,958"},{"v":6070,"d":"6,070"},{"v":6142,"d":"6,142"},{"v":6218.50161381002,"d":"6,219"},{"v":6265.174993789577,"d":"6,265"},{"v":6249.656970400323,"d":"6,250"}]
[null,5,{"v":1868,"d":"1,868"},{"v":3778,"d":"3,778"},{"v":4648,"d":"4,648"},{"v":4757.800712719654,"d":"4,758"},{"v":4849.622876068529,"d":"4,850"},{"v":4914.715259437532,"d":"4,915"},{"v":4975.718470762343,"d":"4,976"},null,null,5,{"v":2812,"d":"2,812"},{"v":4882,"d":"4,882"},{"v":4852,"d":"4,852"},{"v":4910.699180453561,"d":"4,911"},{"v":4985.331864075037,"d":"4,985"},{"v":5082.8682897948565,"d":"5,083"},{"v":5075.10075049841,"d":"5,075"}]
[null,6,{"v":1442,"d":"1,442"},{"v":4010,"d":"4,010"},{"v":4324.739157821274,"d":"4,325"},{"v":4420.73229786674,"d":"4,421"},{"v":4497.8340072205865,"d":"4,498"},{"v":4554.712085979876,"d":"4,555"},{"v":4620.494530438056,"d":"4,620"},null,null,6,{"v":2642,"d":"2,642"},{"v":4406,"d":"4,406"},{"v":4635.9357604240295,"d":"4,636"},{"v":4658.188725165774,"d":"4,658"},{"v":4724.235403970097,"d":"4,724"},{"v":4734.13812132735,"d":"4,734"},{"v":4713.742229744996,"d":"4,714"}]
[null,7,{"v":2044,"d":"2,044"},{"v":5963.420252046787,"d":"5,963"},{"v":6706.5567148976625,"d":"6,707"},{"v":6867.831971534517,"d":"6,868"},{"v":6991.311875231218,"d":"6,991"},{"v":7071.718642545515,"d":"7,072"},{"v":7180.03343636912,"d":"7,180"},null,null,7,{"v":5022,"d":"5,022"},{"v":7057.607886756179,"d":"7,058"},{"v":7229.066036956114,"d":"7,229"},{"v":7264.035794600783,"d":"7,264"},{"v":7364.271702611447,"d":"7,364"},{"v":7362.97599824388,"d":"7,363"},{"v":7324.942298262247,"d":"7,325"}]
[]
[null,null,{"v":10494,"d":"10,494 "},{"v":26553.420252046788,"d":"26,553 "},{"v":29787.295872718936,"d":"29,787 "},{"v":30568.36498212091,"d":"30,568 "},{"v":31152.421242849596,"d":"31,152 "},{"v":31593.451453933325,"d":"31,593 "},{"v":32028.538558114036,"d":"32,029 "},{"$nulls":3},{"v":19704,"d":"19,704 "},{"v":31313.60788675618,"d":"31,314 "},{"v":32085.001797380144,"d":"32,085 "},{"v":32198.923700220115,"d":"32,199 "},{"v":32618.340584466598,"d":"32,618 "},{"v":32787.41938369943,"d":"32,787 "},{"v":32674.30301022795,"d":"32,674 "}]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Variance",1,2,3,4,5,6,7,null,null,"Variance",1,2,3,4,5,6,7]
[null,1,{"$nulls":9},1]
[null,2,{"$nulls":6},{"v":275.20118172513605,"d":"275"},null,null,2,{"$nulls":6},{"v":409.08830687190647,"d":"409"}]
[null,3,{"$nulls":5},{"v":1734.0903086689557,"d":"1,734"},{"v":2752.6484671974786,"d":"2,753"},null,null,3,{"$nulls":5},{"v":2886.174219219451,"d":"2,886"},{"v":3146.6706667396993,"d":"3,147"}]
[null,4,{"$nulls":4},{"v":1822.527471055243,"d":"1,823"},{"v":4438.436390067007,"d":"4,438"},{"v":6281.604861758345,"d":"6,282"},null,null,4,{"$nulls":4},{"v":2018.864044959405,"d":"2,019"},{"v":6302.039818438449,"d":"6,302"},{"v":6686.301905577128,"d":"6,686"}]
[null,5,{"$nulls":3},{"v":1396.257478158645,"d":"1,396"},{"v":2319.8915456137374,"d":"2,320"},{"v":4486.996436976535,"d":"4,487"},{"v":5619.767547871236,"d":"5,620"},null,null,5,{"$nulls":3},{"v":4883.171330364373,"d":"4,883"},{"v":5196.427027616633,"d":"5,196"},{"v":6238.45864474921,"d":"6,238"},{"v":6065.966108719074,"d":"6,066"}]
[null,6,null,null,{"v":26126.48766651811,"d":"26,126"},{"v":24285.54223559465,"d":"24,286"},{"v":25451.218042363584,"d":"25,451"},{"v":25459.287457816325,"d":"25,459"},{"v":24297.485125642153,"d":"24,297"},null,null,6,null,null,{"v":23041.779431193543,"d":"23,042"},{"v":27482.732755292724,"d":"27,483"},{"v":28700.014276870796,"d":"28,700"},{"v":27953.03202736606,"d":"27,953"},{"v":25263.39445538584,"d":"25,263"}]
[null,7,null,{"v":223601.3966812426,"d":"223,601"},{"v":294923.2416088903,"d":"294,923"},{"v":273852.98421047814,"d":"273,853"},{"v":258022.0947877498,"d":"258,022"},{"v":237509.23331592727,"d":"237,509"},{"v":216754.6519384757,"d":"216,755"},null,null,7,null,{"v":323462.0248855484,"d":"323,462"},{"v":335872.91560235777,"d":"335,873"},{"v":309516.23687453946,"d":"309,516"},{"v":288130.1310608,"d":"288,130"},{"v":257409.4097888979,"d":"257,409"},{"v":225539.50991345407,"d":"225,540"}]
[]
[]
[null,"Paid Zero-Sum",{"$nulls":9},"Incurred Zero-Sum"]
[null,"f-weight",1,2,3,4,5,6,7,null,null,"f-weight",1,2,3,4,5,6,7]
[null,1,{"$nulls":9},1]
[null,2,{"$nulls":6},{"v":0.23181320381460369,"d":"0.232"},null,null,2,{"$nulls":6},{"v":-0.07605855254976773,"d":"(0.076)"}]
[null,3,{"$nulls":5},{"v":0.2984501622584554,"d":"0.298"},{"v":0.18497691129218505,"d":"0.185"},null,null,3,{"$nulls":5},{"v":-0.09181205200019216,"d":"(0.092)"},{"v":-0.10281393835962624,"d":"(0.103)"}]
[null,4,{"$nulls":4},{"v":0.37329375840326645,"d":"0.373"},{"v":0.28094659620484896,"d":"0.281"},{"v":0.076098571623294,"d":"0.076"},null,null,4,{"$nulls":4},{"v":0.3943791652049217,"d":"0.394"},{"v":-0.08397315320588054,"d":"(0.084)"},{"v":-0.04454758316452715,"d":"(0.045)"}]
[null,5,{"$nulls":3},{"v":0.36668843397796635,"d":"0.367"},{"v":0.4518222433854777,"d":"0.452"},{"v":0.32552143275291734,"d":"0.326"},{"v":0.13141129203511845,"d":"0.131"},null,null,5,{"$nulls":3},{"v":0.21893235418826265,"d":"0.219"},{"v":0.36590714398397006,"d":"0.366"},{"v":-0.15811067507667748,"d":"(0.158)"},{"v":-0.07726718829680847,"d":"(0.077)"}]
[null,6,null,null,{"v":-0.0669699356016063,"d":"(0.067)"},{"v":0.06405710880550823,"d":"0.064"},{"v":0.1523893548586117,"d":"0.152"},{"v":0.1290662858522389,"d":"0.129"},{"v":0.00408067273767578,"d":"0.004"},null,null,6,null,null,{"v":0.13253114687551654,"d":"0.133"},{"v":0.19541411427576477,"d":"0.195"},{"v":0.17278328094822654,"d":"0.173"},{"v":-0.02665986726534135,"d":"(0.027)"},{"v":-0.0017884112193432703,"d":"(0.002)"}]
[null,7,null,{"v":0.023417757151006458,"d":"0.023"},{"v":-0.010332851715948914,"d":"(0.010)"},{"v":0.008256394191269067,"d":"0.008"},{"v":0.014751835148224776,"d":"0.015"},{"v":0.01853723367830196,"d":"0.019"},{"v":0.002238498072846207,"d":"0.002"},null,null,7,null,{"v":-0.010075136640934283,"d":"(0.010)"},{"v":0.021965881452037483,"d":"0.022"},{"v":0.03027529562653753,"d":"0.030"},{"v":0.01919065673703501,"d":"0.019"},{"v":0.011210808519535652,"d":"0.011"},{"v":-0.0009745608606368496,"d":"(0.001)"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Cov|KPL(f,g)",1,2,3,4,5,6,7,null,null,"Cov|KPL(f,g)",1,2,3,4,5,6,7]
[null,1,null,{"v":-8993.85889989841,"d":"-8,994"},{"v":-1756.1249624339187,"d":"-1,756"},{"v":-125.57506571654152,"d":"-126"},{"v":-67.69628343962476,"d":"-68"},{"v":-121.52931429134428,"d":"-122"},{"v":-41.72690774201587,"d":"-42"},null,null,1,null,{"v":3434.1351406621416,"d":"3,434"},{"v":707.4160590150562,"d":"707"},{"v":141.2523060989427,"d":"141"},{"v":21.195878315991465,"d":"21"},{"v":69.25687189604977,"d":"69"},{"v":23.734969790633215,"d":"24"}]
[null,2,null,{"v":-13956.471373770299,"d":"-13,956"},{"v":-1911.157003515558,"d":"-1,911"},{"v":-139.45959709512505,"d":"-139"},{"v":-76.10495912200989,"d":"-76"},{"v":-138.2041965479063,"d":"-138"},{"v":-49.33769843513936,"d":"-49"},null,null,2,null,{"v":6833.06314689257,"d":"6,833"},{"v":875.5540919717097,"d":"876"},{"v":166.3241401171351,"d":"166"},{"v":25.242279172360252,"d":"25"},{"v":83.78937402267029,"d":"84"},{"v":28.357450378919733,"d":"28"}]
[null,3,null,{"v":-24089.509221963508,"d":"-24,090"},{"v":-4047.0995797559412,"d":"-4,047"},{"v":-309.5074422808998,"d":"-310"},{"v":-180.73209172322206,"d":"-181"},{"v":-362.41046759188384,"d":"-362"},{"v":-143.107775458875,"d":"-143"},null,null,3,null,{"v":11451.185499574258,"d":"11,451"},{"v":1613.9537604966156,"d":"1,614"},{"v":356.5227704356654,"d":"357"},{"v":55.301145647822956,"d":"55"},{"v":201.24270466451196,"d":"201"},{"v":80.80438895619598,"d":"81"}]
[null,4,null,{"v":-42456.77342525165,"d":"-42,457"},{"v":-6128.965890874358,"d":"-6,129"},{"v":-450.0609188087055,"d":"-450"},{"v":-265.65330444006486,"d":"-266"},{"v":-560.4772497537746,"d":"-560"},{"v":-232.7974088315349,"d":"-233"},null,null,4,null,{"v":14278.820482224322,"d":"14,279"},{"v":2354.8886042103522,"d":"2,355"},{"v":492.1374446900872,"d":"492"},{"v":82.07543867499115,"d":"82"},{"v":314.9667856000469,"d":"315"},{"v":131.91491203999394,"d":"132"}]
[null,5,null,{"v":-33342.691385622005,"d":"-33,343"},{"v":-4072.639182781309,"d":"-4,073"},{"v":-345.6300602655107,"d":"-346"},{"v":-199.8060982424706,"d":"-200"},{"v":-406.800755260119,"d":"-407"},{"v":-162.83696418850684,"d":"-163"},null,null,5,null,{"v":11030.398625697057,"d":"11,030"},{"v":1849.151661414537,"d":"1,849"},{"v":371.0354415905462,"d":"371"},{"v":60.36323029947893,"d":"60"},{"v":223.9407996194957,"d":"224"},{"v":92.041946882352,"d":"92"}]
[null,6,null,{"v":-24676.162714907798,"d":"-24,676"},{"v":-4371.994338680177,"d":"-4,372"},{"v":-316.0493923026596,"d":"-316"},{"v":-180.99118712126062,"d":"-181"},{"v":-362.87675646462844,"d":"-363"},{"v":-143.16652554881256,"d":"-143"},null,null,6,null,{"v":10262.844707523847,"d":"10,263"},{"v":1636.7381145460497,"d":"1,637"},{"v":350.72466806500006,"d":"351"},{"v":56.23641093319971,"d":"56"},{"v":206.48090576610488,"d":"206"},{"v":81.6119542871801,"d":"82"}]
[null,7,null,{"v":-37106.518480576044,"d":"-37,107"},{"v":-7118.591877581053,"d":"-7,119"},{"v":-553.4417672147575,"d":"-553"},{"v":-333.7328088259523,"d":"-334"},{"v":-722.8604539190078,"d":"-723"},{"v":-306.3311576633572,"d":"-306"},null,null,7,null,{"v":22187.9856479777,"d":"22,188"},{"v":2908.3598137599874,"d":"2,908"},{"v":617.7997085461272,"d":"618"},{"v":104.15724133264145,"d":"104"},{"v":412.20663787159725,"d":"412"},{"v":175.17713553183543,"d":"175"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Cov|KDF(f,g)",1,2,3,4,5,6,7,null,null,"Cov|KDF(f,g)",1,2,3,4,5,6,7]
[null,1,null,0,0,0,0,0,0,null,null,1,null,0,0,0,0,0,0]
[null,2,null,0,0,0,0,0,0,null,null,2,null,0,0,0,0,0,0]
[null,3,null,0,0,0,0,0,{"v":1661.260855819265,"d":"1,661"},null,null,3,null,0,0,0,0,0,{"v":1728.980168859473,"d":"1,729"}]
[null,4,null,0,0,0,0,{"v":1396.2179865500607,"d":"1,396"},{"v":3927.319883584845,"d":"3,927"},null,null,4,null,0,0,0,0,{"v":1515.3748007097709,"d":"1,515"},{"v":4087.412384214046,"d":"4,087"}]
[null,5,null,0,0,0,{"v":1918.40036141848,"d":"1,918"},{"v":2527.254087670019,"d":"2,527"},{"v":3928.7755414716685,"d":"3,929"},null,null,5,null,0,0,0,{"v":2129.351016235843,"d":"2,129"},{"v":2742.9364156157826,"d":"2,743"},{"v":4088.9273802546422,"d":"4,089"}]
[null,6,null,0,0,{"v":17899.04448317422,"d":"17,899"},{"v":18980.575229564696,"d":"18,981"},{"v":19672.429258330158,"d":"19,672"},{"v":19809.717774293964,"d":"19,810"},null,null,6,null,0,0,{"v":20040.04259209451,"d":"20,040"},{"v":21067.712437215312,"d":"21,068"},{"v":21351.324688546592,"d":"21,351"},{"v":20617.23724030462,"d":"20,617"}]
[null,7,null,0,{"v":215598.42338844307,"d":"215,598"},{"v":229600.75767521933,"d":"229,601"},{"v":213897.62755635649,"d":"213,898"},{"v":198465.68930141276,"d":"198,466"},{"v":183608.66087856732,"d":"183,609"},null,null,7,null,0,{"v":250569.05496756293,"d":"250,569"},{"v":257064.50237127888,"d":"257,065"},{"v":237418.1843203942,"d":"237,418"},{"v":215403.25885357184,"d":"215,403"},{"v":191093.24846718967,"d":"191,093"}]

{"sheet":"f","index":3,"n_rows":75,"n_cols":19,"rows_kept":75,"read":"bin_record_odd","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":25}
[7,"Paid","sub-model f",{"$nulls":8},"Incurred","sub-model f"]
[null,"Losses",1,2,3,4,5,6,7,null,null,"Losses",1,2,3,4,5,6,7]
[null,1,{"v":576,"d":"576 "},{"v":1804,"d":"1,804"},{"v":1970,"d":"1,970"},{"v":2024,"d":"2,024"},{"v":2074,"d":"2,074"},{"v":2102,"d":"2,102"},{"v":2131,"d":"2,131"},null,null,1,{"v":978,"d":"978 "},{"v":2104,"d":"2,104"},{"v":2134,"d":"2,134"},{"v":2144,"d":"2,144"},{"v":2174,"d":"2,174"},{"v":2182,"d":"2,182"},{"v":2174,"d":"2,174"}]
[null,2,{"v":866,"d":"866 "},{"v":1948,"d":"1,948"},{"v":2162,"d":"2,162"},{"v":2232,"d":"2,232"},{"v":2284,"d":"2,284"},{"v":2348,"d":"2,348"},{"v":2384.751575694514,"d":"2,385"},null,null,2,{"v":1844,"d":"1,844 "},{"v":2552,"d":"2,552"},{"v":2466,"d":"2,466"},{"v":2480,"d":"2,480"},{"v":2508,"d":"2,508"},{"v":2454,"d":"2,454"},{"v":2435.453721472697,"d":"2,435"}]
[null,3,{"v":1412,"d":"1,412 "},{"v":3758,"d":"3,758"},{"v":4252,"d":"4,252"},{"v":4416,"d":"4,416"},{"v":4494,"d":"4,494"},{"v":4553.602221470531,"d":"4,554"},{"v":4610.073596226943,"d":"4,610"},null,null,3,{"v":2904,"d":"2,904 "},{"v":4354,"d":"4,354"},{"v":4698,"d":"4,698"},{"v":4600,"d":"4,600"},{"v":4644,"d":"4,644"},{"v":4706.261980543772,"d":"4,706"},{"v":4701.407039849279,"d":"4,701"}]
[null,4,{"v":2286,"d":"2,286 "},{"v":5292,"d":"5,292"},{"v":5724,"d":"5,724"},{"v":5850,"d":"5,850"},{"v":5961.652484329263,"d":"5,962"},{"v":6048.703244499875,"d":"6,049"},{"v":6126.466948623061,"d":"6,126"},null,null,4,{"v":3502,"d":"3,502 "},{"v":5958,"d":"5,958"},{"v":6070,"d":"6,070"},{"v":6142,"d":"6,142"},{"v":6218.50161381002,"d":"6,219"},{"v":6265.174993789577,"d":"6,265"},{"v":6249.656970400323,"d":"6,250"}]
[null,5,{"v":1868,"d":"1,868 "},{"v":3778,"d":"3,778"},{"v":4648,"d":"4,648"},{"v":4757.800712719654,"d":"4,758"},{"v":4849.622876068529,"d":"4,850"},{"v":4914.715259437532,"d":"4,915"},{"v":4975.718470762343,"d":"4,976"},null,null,5,{"v":2812,"d":"2,812 "},{"v":4882,"d":"4,882"},{"v":4852,"d":"4,852"},{"v":4910.699180453561,"d":"4,911"},{"v":4985.331864075037,"d":"4,985"},{"v":5082.8682897948565,"d":"5,083"},{"v":5075.10075049841,"d":"5,075"}]
[null,6,{"v":1442,"d":"1,442 "},{"v":4010,"d":"4,010"},{"v":4324.739157821274,"d":"4,325"},{"v":4420.73229786674,"d":"4,421"},{"v":4497.8340072205865,"d":"4,498"},{"v":4554.712085979876,"d":"4,555"},{"v":4620.494530438056,"d":"4,620"},null,null,6,{"v":2642,"d":"2,642 "},{"v":4406,"d":"4,406"},{"v":4635.9357604240295,"d":"4,636"},{"v":4658.188725165774,"d":"4,658"},{"v":4724.235403970097,"d":"4,724"},{"v":4734.13812132735,"d":"4,734"},{"v":4713.742229744996,"d":"4,714"}]
[null,7,{"v":2044,"d":"2,044 "},{"v":5963.420252046787,"d":"5,963"},{"v":6706.5567148976625,"d":"6,707"},{"v":6867.831971534517,"d":"6,868"},{"v":6991.311875231218,"d":"6,991"},{"v":7071.718642545515,"d":"7,072"},{"v":7180.03343636912,"d":"7,180"},null,null,7,{"v":5022,"d":"5,022 "},{"v":7057.607886756179,"d":"7,058"},{"v":7229.066036956114,"d":"7,229"},{"v":7264.035794600783,"d":"7,264"},{"v":7364.271702611447,"d":"7,364"},{"v":7362.97599824388,"d":"7,363"},{"v":7324.942298262247,"d":"7,325"}]
[null,"Development Factors",null,{"v":2.4366863905325444,"d":"2.437"},{"v":1.13124246079614,"d":"1.131"},{"v":1.0293450524525092,"d":"1.029"},{"v":1.0207564575645756,"d":"1.021"},{"v":1.0211106011932078,"d":"1.021"},{"v":1.0137963843958135,"d":"1.014"},null,null,"Development Factors",null,{"v":1.6520909957771421,"d":"1.652"},{"v":1.018639798488665,"d":"1.019"},{"v":0.9998698594482041,"d":"1.000"},{"v":1.0110581092801387,"d":"1.011"},{"v":0.99017513882956,"d":"0.990"},{"v":0.9963336388634281,"d":"0.996"}]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Sub-Indications",1,2,3,4,5,6,7,null,null,"Sub-Indications",1,2,3,4,5,6,7]
[null,1,{"v":576,"d":"576 "},{"v":1403.5313609467455,"d":"1,404"},{"v":2040.7613992762365,"d":"2,041"},{"v":2027.809753331443,"d":"2,028"},{"v":2066.011070110701,"d":"2,066"},{"v":2117.783386874713,"d":"2,118"},{"v":2131,"d":"2,131"},null,null,1,{"v":978,"d":"978 "},{"v":1615.744993870045,"d":"1,616"},{"v":2143.218136020151,"d":"2,143"},{"v":2133.7222800624672,"d":"2,134"},{"v":2167.7085862966173,"d":"2,168"},{"v":2152.6407518154633,"d":"2,153"},{"v":2174,"d":"2,174"}]
[null,2,{"v":866,"d":"866 "},{"v":2110.1704142011836,"d":"2,110"},{"v":2203.660313630881,"d":"2,204"},{"v":2225.444003402325,"d":"2,225"},{"v":2278.3284132841327,"d":"2,278"},{"v":2332.2166131252866,"d":"2,332"},{"v":2380.3939105613704,"d":"2,380"},null,null,2,{"v":1844,"d":"1,844 "},{"v":3046.4557962130502,"d":"3,046"},{"v":2599.568765743073,"d":"2,600"},{"v":2465.679073399271,"d":"2,466"},{"v":2507.424111014744,"d":"2,507"},{"v":2483.359248184536,"d":"2,483"},{"v":2445.0027497708525,"d":"2,445"}]
[null,3,{"v":1412,"d":"1,412 "},{"v":3440.601183431953,"d":"3,441"},{"v":4251.209167671894,"d":"4,251"},{"v":4376.775163028069,"d":"4,377"},{"v":4507.660516605166,"d":"4,508"},{"v":4588.871041762276,"d":"4,589"},{"v":4616.425468103569,"d":"4,616"},null,null,3,{"v":2904,"d":"2,904 "},{"v":4797.672251736821,"d":"4,798"},{"v":4435.157682619648,"d":"4,435"},{"v":4697.3885996876625,"d":"4,697"},{"v":4650.867302688638,"d":"4,651"},{"v":4598.373344724477,"d":"4,598"},{"v":4689.00712451978,"d":"4,689"}]
[null,4,{"v":2286,"d":"2,286 "},{"v":5570.265088757396,"d":"5,570"},{"v":5986.535102533173,"d":"5,987"},{"v":5891.971080238162,"d":"5,892"},{"v":5971.425276752767,"d":"5,971"},{"v":6087.506552378434,"d":"6,088"},{"v":6132.1534795572,"d":"6,132"},null,null,4,{"v":3502,"d":"3,502 "},{"v":5785.622667211552,"d":"5,786"},{"v":6069.055919395466,"d":"6,069"},{"v":6069.210046850599,"d":"6,069"},{"v":6209.918907198612,"d":"6,210"},{"v":6157.40569876618,"d":"6,157"},{"v":6242.204599678525,"d":"6,242"}]
[null,5,{"v":1868,"d":"1,868 "},{"v":4551.730177514793,"d":"4,552"},{"v":4273.834016887817,"d":"4,274"},{"v":4784.3958037992625,"d":"4,784"},{"v":4856.555801313927,"d":"4,857"},{"v":4952.001330542669,"d":"4,952"},{"v":4982.520560352703,"d":"4,983"},null,null,5,{"v":2812,"d":"2,812 "},{"v":4645.6798801253235,"d":"4,646"},{"v":4972.999496221662,"d":"4,973"},{"v":4851.368558042686,"d":"4,851"},{"v":4965.002228632904,"d":"4,965"},{"v":4936.351670621929,"d":"4,936"},{"v":5064.232659034838,"d":"5,064"}]
[null,6,{"v":1442,"d":"1,442 "},{"v":3513.701775147929,"d":"3,514"},{"v":4536.282267792521,"d":"4,536"},{"v":4451.648855250959,"d":"4,452"},{"v":4512.491040211759,"d":"4,512"},{"v":4592.785987180268,"d":"4,593"},{"v":4617.550644730312,"d":"4,618"},null,null,6,{"v":2642,"d":"2,642 "},{"v":4364.824410843209,"d":"4,365"},{"v":4488.126952141059,"d":"4,488"},{"v":4635.332437186077,"d":"4,635"},{"v":4709.699485136167,"d":"4,710"},{"v":4677.820446989613,"d":"4,678"},{"v":4716.781061304152,"d":"4,717"}]
[null,7,{"v":2044,"d":"2,044 "},{"v":4980.586982248521,"d":"4,981"},{"v":6746.074200686945,"d":"6,746"},{"v":6903.360973472062,"d":"6,903"},{"v":7010.383834412309,"d":"7,010"},{"v":7138.902672046563,"d":"7,139"},{"v":7169.282791277114,"d":"7,169"},null,null,7,{"v":5022,"d":"5,022 "},{"v":8296.800980792808,"d":"8,297"},{"v":7189.160275577327,"d":"7,189"},{"v":7228.1252423130945,"d":"7,228"},{"v":7344.362296232318,"d":"7,344"},{"v":7291.91875551189,"d":"7,292"},{"v":7335.980669194407,"d":"7,336"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Scaled Residuals",1,2,3,4,5,6,7,null,null,"Scaled Residuals",1,2,3,4,5,6,7]
[null,1,null,{"v":16.6861932938856,"d":"16.69"},{"v":-1.6660120785455712,"d":"-1.67"},{"v":-0.08583486816033616,"d":"-0.09"},{"v":0.17757562656587872,"d":"0.18"},{"v":-0.3465738779286712,"d":"-0.35"},{"v":0,"d":"0.00"},null,null,1,null,{"v":15.612673494018923,"d":"15.61"},{"v":-0.20096491531898694,"d":"-0.20"},{"v":0.22248440349953272,"d":"0.22"},{"v":0.1358738412655543,"d":"0.14"},{"v":0.6296731289265802,"d":"0.63"},{"v":0,"d":"0.00"}]
[null,2,null,{"v":-5.51077500513818,"d":"-5.51"},{"v":-0.9439045049624336,"d":"-0.94"},{"v":0.14099732545590882,"d":"0.14"},{"v":0.12004870553462356,"d":"0.12"},{"v":0.3302570916741742,"d":"0.33"},{"$nulls":3},2,null,{"v":-11.514551163982109,"d":"-11.51"},{"v":-2.6440190373960673,"d":"-2.64"},{"v":0.2883862718820044,"d":"0.29"},{"v":0.011564129106489929,"d":"0.01"},{"v":-0.5862477165430933,"d":"-0.59"}]
[null,3,null,{"v":8.446717214330347,"d":"8.45"},{"v":0.012900484653877995,"d":"0.01"},{"v":0.6015400108359692,"d":"0.60"},{"v":-0.20556661813815108,"d":"-0.21"},{"$nulls":4},3,null,{"v":-8.233110831718625,"d":"-8.23"},{"v":3.983373916058931,"d":"3.98"},{"v":-1.4208610695767163,"d":"-1.42"},{"v":-0.10125285419205887,"d":"-0.10"}]
[null,4,null,{"v":-5.8199681769371105,"d":"-5.82"},{"v":-3.6089217171250803,"d":"-3.61"},{"v":-0.554753862286302,"d":"-0.55"},{"$nulls":5},4,null,{"v":2.9128765929020597,"d":"2.91"},{"v":0.012230911564287494,"d":"0.01"},{"v":0.9342800908825178,"d":"0.93"}]
[null,5,null,{"v":-17.90198133013414,"d":"-17.90"},{"v":6.087420812096313,"d":"6.09"},{"$nulls":6},5,null,{"v":4.456491064658578,"d":"4.46"},{"v":-1.731747919708349,"d":"-1.73"}]
[null,6,null,{"v":13.069533661106854,"d":"13.07"},{"$nulls":7},6,null,{"v":0.8010754368767724,"d":"0.80"}]
[null,7,{"$nulls":9},7]
[null,"Empirical Prop Constant",null,{"v":13.455930995221923,"d":"13.46"},{"v":3.6656420476750315,"d":"3.67"},{"v":0.48195784834219996,"d":"0.48"},{"v":0.21000289205575193,"d":"0.21"},{"v":0.4787308215099602,"d":"0.48"},{"$nulls":3},"Empirical Prop Constant",null,{"v":9.727399042052209,"d":"9.73"},{"v":2.544483826587062,"d":"2.54"},{"v":1.0040570068259207,"d":"1.00"},{"v":0.12009906391035474,"d":"0.12"},{"v":0.8603340249253082,"d":"0.86"}]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Conditional Residuals",1,2,3,4,5,6,7,null,null,"Conditional Residuals",1,2,3,4,5,6,7]
[null,1,null,{"v":1.2400623412687473,"d":"1.24"},{"v":-0.4544939349989875,"d":"-0.45"},{"v":-0.17809621413072546,"d":"-0.18"},{"v":0.8455865765826484,"d":"0.85"},{"v":-0.7239431061395754,"d":"-0.72"},{"v":0,"d":"0.00"},null,null,1,null,{"v":1.6050203581167248,"d":"1.61"},{"v":-0.07898062201029704,"d":"-0.08"},{"v":0.22158542989791233,"d":"0.22"},{"v":1.1313480458679868,"d":"1.13"},{"v":0.7318937885564234,"d":"0.73"},{"v":0,"d":"0.00"}]
[null,2,null,{"v":-0.4095424543344497,"d":"-0.41"},{"v":-0.25750045767865254,"d":"-0.26"},{"v":0.292551155543789,"d":"0.29"},{"v":0.5716526299207004,"d":"0.57"},{"v":0.6898596807126676,"d":"0.69"},{"$nulls":3},2,null,{"v":-1.1837235333107976,"d":"-1.18"},{"v":-1.039118036345514,"d":"-1.04"},{"v":0.28722101426657703,"d":"0.29"},{"v":0.09628825346317199,"d":"0.10"},{"v":-0.6814187275622275,"d":"-0.68"}]
[null,3,null,{"v":0.6277319062746158,"d":"0.63"},{"v":0.0035192974344181397,"d":"0.00"},{"v":1.2481174710715852,"d":"1.25"},{"v":-0.9788751770312616,"d":"-0.98"},{"$nulls":4},3,null,{"v":-0.8463835806597761,"d":"-0.85"},{"v":1.565493902707122,"d":"1.57"},{"v":-1.4151199184082377,"d":"-1.42"},{"v":-0.8430777967398381,"d":"-0.84"}]
[null,4,null,{"v":-0.4325206616326828,"d":"-0.43"},{"v":-0.9845264950008071,"d":"-0.98"},{"v":-1.1510422834579828,"d":"-1.15"},{"$nulls":5},4,null,{"v":0.29945071445198207,"d":"0.30"},{"v":0.004806834076321452,"d":"0.00"},{"v":0.930505025641935,"d":"0.93"}]
[null,5,null,{"v":-1.3304156610561522,"d":"-1.33"},{"v":1.660669736140035,"d":"1.66"},{"$nulls":6},5,null,{"v":0.45813799201542604,"d":"0.46"},{"v":-0.6805890851470482,"d":"-0.68"}]
[null,6,null,{"v":0.971284236352559,"d":"0.97"},{"$nulls":7},6,null,{"v":0.08235248018649885,"d":"0.08"}]
[null,7,{"$nulls":9},7]
[]
[null,"Final Prop Constants",null,{"v":13.455930995221923,"d":"13.46"},{"v":3.6656420476750315,"d":"3.67"},{"v":0.48195784834219996,"d":"0.48"},{"v":0.21000289205575193,"d":"0.21"},{"v":0.4787308215099602,"d":"0.48"},{"v":0.2393654107549801,"d":"0.24"},null,null,"Final Prop Constants",null,{"v":9.727399042052209,"d":"9.73"},{"v":2.544483826587062,"d":"2.54"},{"v":1.0040570068259207,"d":"1.00"},{"v":0.12009906391035474,"d":"0.12"},{"v":0.8603340249253082,"d":"0.86"},{"v":0.4301670124626541,"d":"0.43"}]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"Variance",1,2,3,4,5,6,7,null,null,"Variance",1,2,3,4,5,6,7]
[null,1,null,{"v":111400.87609013752,"d":"111,401 "},{"v":26877.70144048101,"d":"26,878 "},{"v":521.4959178013157,"d":"521 "},{"v":110.09388174236831,"d":"110 "},{"v":701.5366101381504,"d":"702 "},{"v":240.87154263624507,"d":"241 "},null,null,1,null,{"v":98704.9327454596,"d":"98,705 "},{"v":15066.01077533093,"d":"15,066 "},{"v":2450.086882704898,"d":"2,450 "},{"v":38.112619267444884,"d":"38 "},{"v":2356.3138566020903,"d":"2,356 "},{"v":807.5305261786013,"d":"808 "}]
[null,2,null,{"v":172869.416283871,"d":"172,869 "},{"v":29250.48527024078,"d":"29,250 "},{"v":579.156460467166,"d":"579 "},{"v":123.76883846302883,"d":"124 "},{"v":797.793553912863,"d":"798 "},{"v":284.80537320592117,"d":"285 "},null,null,2,null,{"v":196397.93157047004,"d":"196,398 "},{"v":18646.88709837461,"d":"18,647 "},{"v":2884.969493473031,"d":"2,885 "},{"v":45.38851191709716,"d":"45 "},{"v":2850.750512410803,"d":"2,851 "},{"v":964.800335857588,"d":"965 "}]
[null,3,null,{"v":298380.53518256714,"d":"298,381 "},{"v":61941.3404691977,"d":"61,941 "},{"v":1285.3416938913383,"d":"1,285 "},{"v":293.92304159463856,"d":"294 "},{"v":2092.040199482145,"d":"2,092 "},{"v":2608.368540682971,"d":"2,608 "},null,null,3,null,{"v":329133.37661293277,"d":"329,133 "},{"v":34372.76329347558,"d":"34,373 "},{"v":6184.05311286151,"d":"6,184 "},{"v":99.43780001505468,"d":"99 "},{"v":6846.843649721902,"d":"6,847 "},{"v":5614.24241447132,"d":"5,614 "}]
[null,4,null,{"v":525883.4731760054,"d":"525,883 "},{"v":93804.5519981107,"d":"93,805 "},{"v":1869.0408846804412,"d":"1,869 "},{"v":432.0296772211692,"d":"432 "},{"v":5135.683781660849,"d":"5,136 "},{"v":5905.589551609741,"d":"5,906 "},null,null,4,null,{"v":410406.10158128367,"d":"410,406 "},{"v":50152.631727267675,"d":"50,153 "},{"v":8536.352651676214,"d":"8,536 "},{"v":147.58104848471513,"d":"148 "},{"v":12695.446011640375,"d":"12,695 "},{"v":10744.030294176366,"d":"10,744 "}]
[null,5,null,{"v":412993.47398071026,"d":"412,993 "},{"v":62332.22713142749,"d":"62,332 "},{"v":1435.3539412414073,"d":"1,435 "},{"v":1779.7646805436336,"d":"1,780 "},{"v":4767.160325269111,"d":"4,767 "},{"v":5551.647105177171,"d":"5,552 "},null,null,5,null,{"v":317038.99523741903,"d":"317,039 "},{"v":39381.82983134619,"d":"39,382 "},{"v":6435.782137410507,"d":"6,436 "},{"v":5100.305746234753,"d":"5,100 "},{"v":12713.917052975621,"d":"12,714 "},{"v":9324.323904712608,"d":"9,324 "}]
[null,6,null,{"v":305647.017101254,"d":"305,647 "},{"v":66913.89340064733,"d":"66,914 "},{"v":28994.861835248495,"d":"28,995 "},{"v":25598.51324853956,"d":"25,599 "},{"v":28631.873481239803,"d":"28,632 "},{"v":26993.064567676898,"d":"26,993 "},null,null,6,null,{"v":294977.7324249157,"d":"294,978 "},{"v":34858.00718813026,"d":"34,858 "},{"v":29119.264814795133,"d":"29,119 "},{"v":28195.02703127048,"d":"28,195 "},{"v":35163.89932272701,"d":"35,164 "},{"v":30525.104517082436,"d":"30,525 "}]
[null,7,null,{"v":459613.46663307585,"d":"459,613 "},{"v":395095.72812874464,"d":"395,096 "},{"v":314784.65275017195,"d":"314,785 "},{"v":285882.1509162569,"d":"285,882 "},{"v":273203.85073063476,"d":"273,204 "},{"v":245876.29663143563,"d":"245,876 "},null,null,7,null,{"v":637733.6771664122,"d":"637,734 "},{"v":397572.9849705097,"d":"397,573 "},{"v":346501.52292545687,"d":"346,502 "},{"v":316586.7004751464,"d":"316,587 "},{"v":296520.6974591205,"d":"296,521 "},{"v":261485.3777955817,"d":"261,485 "}]
[null,"Exposure base",null,8450,{"v":16580,"d":"16,580"},{"v":14108,"d":"14,108"},{"v":8672,"d":"8,672"},{"v":4358,"d":"4,358"},{"v":2102,"d":"2,102"},null,null,"Exposure base",null,14682,{"v":19850,"d":"19,850"},{"v":15368,"d":"15,368"},{"v":9224,"d":"9,224"},{"v":4682,"d":"4,682"},{"v":2182,"d":"2,182"}]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"KDF Terms",1,2,3,4,5,6,7,null,null,"KDF Terms",1,2,3,4,5,6,7]
[null,1,{"$nulls":9},1]
[null,2,{"$nulls":6},0,null,null,2,{"$nulls":6},0]
[null,3,{"$nulls":5},0,{"v":1782.268728754868,"d":"1,782"},null,null,3,{"$nulls":5},0,{"v":2865.0495017805947,"d":"2,865"}]
[null,4,{"$nulls":4},0,{"v":1900.2889952704415,"d":"1,900"},{"v":4561.74995214405,"d":"4,562"},null,null,4,{"$nulls":4},0,{"v":1979.3888037325928,"d":"1,979"},{"v":6255.9134240002995,"d":"6,256"}]
[null,5,{"$nulls":3},0,{"v":1454.8217466980984,"d":"1,455"},{"v":2418.874033102075,"d":"2,419"},{"v":4611.659148130591,"d":"4,612"},null,null,5,{"$nulls":3},0,{"v":4991.765737660472,"d":"4,992"},{"v":5094.820279532307,"d":"5,095"},{"v":6192.7976187284185,"d":"6,193"}]
[null,6,null,null,0,{"v":27682.352325745505,"d":"27,682"},{"v":25304.168842334304,"d":"25,304"},{"v":26537.141596076406,"d":"26,537"},{"v":26166.625616676214,"d":"26,167"},null,null,6,null,null,0,{"v":23035.782481663027,"d":"23,036"},{"v":28093.907517046457,"d":"28,094"},{"v":28138.837317173537,"d":"28,139"},{"v":27748.43595717557,"d":"27,748"}]
[null,7,null,0,{"v":286144.83268843434,"d":"286,145"},{"v":312486.2854692443,"d":"312,486"},{"v":285339.4041283745,"d":"285,339"},{"v":269031.0873492044,"d":"269,031"},{"v":244107.97823698097,"d":"244,108"},null,null,7,null,0,{"v":335632.94313197007,"d":"335,633"},{"v":335785.49991775106,"d":"335,785"},{"v":316399.4138138589,"d":"316,399"},{"v":282496.26658303285,"d":"282,496"},{"v":255525.35822621576,"d":"255,525"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"KPL Terms",1,2,3,4,5,6,7,null,null,"KPL Terms",1,2,3,4,5,6,7]
[null,1,null,{"v":111400.87609013752,"d":"111,401 "},{"v":26877.70144048101,"d":"26,878 "},{"v":521.4959178013157,"d":"521 "},{"v":110.09388174236831,"d":"110 "},{"v":701.5366101381504,"d":"702 "},{"v":240.87154263624507,"d":"241 "},null,null,1,null,{"v":98704.9327454596,"d":"98,705 "},{"v":15066.01077533093,"d":"15,066 "},{"v":2450.086882704898,"d":"2,450 "},{"v":38.112619267444884,"d":"38 "},{"v":2356.3138566020903,"d":"2,356 "},{"v":807.5305261786013,"d":"808 "}]
[null,2,null,{"v":172869.416283871,"d":"172,869 "},{"v":29250.48527024078,"d":"29,250 "},{"v":579.156460467166,"d":"579 "},{"v":123.76883846302883,"d":"124 "},{"v":797.793553912863,"d":"798 "},{"v":284.80537320592117,"d":"285 "},null,null,2,null,{"v":196397.93157047004,"d":"196,398 "},{"v":18646.88709837461,"d":"18,647 "},{"v":2884.969493473031,"d":"2,885 "},{"v":45.38851191709716,"d":"45 "},{"v":2850.750512410803,"d":"2,851 "},{"v":964.800335857588,"d":"965 "}]
[null,3,null,{"v":298380.53518256714,"d":"298,381 "},{"v":61941.3404691977,"d":"61,941 "},{"v":1285.3416938913383,"d":"1,285 "},{"v":293.92304159463856,"d":"294 "},{"v":2092.040199482145,"d":"2,092 "},{"v":826.0998119281026,"d":"826 "},null,null,3,null,{"v":329133.37661293277,"d":"329,133 "},{"v":34372.76329347558,"d":"34,373 "},{"v":6184.05311286151,"d":"6,184 "},{"v":99.43780001505468,"d":"99 "},{"v":6846.843649721902,"d":"6,847 "},{"v":2749.1929126907253,"d":"2,749 "}]
[null,4,null,{"v":525883.4731760054,"d":"525,883 "},{"v":93804.5519981107,"d":"93,805 "},{"v":1869.0408846804412,"d":"1,869 "},{"v":432.0296772211692,"d":"432 "},{"v":3235.3947863904073,"d":"3,235 "},{"v":1343.8395994656905,"d":"1,344 "},null,null,4,null,{"v":410406.10158128367,"d":"410,406 "},{"v":50152.631727267675,"d":"50,153 "},{"v":8536.352651676214,"d":"8,536 "},{"v":147.58104848471513,"d":"148 "},{"v":10716.057207907783,"d":"10,716 "},{"v":4488.116870176066,"d":"4,488 "}]
[null,5,null,{"v":412993.47398071026,"d":"412,993 "},{"v":62332.22713142749,"d":"62,332 "},{"v":1435.3539412414073,"d":"1,435 "},{"v":324.94293384553515,"d":"325 "},{"v":2348.2862921670358,"d":"2,348 "},{"v":939.9879570465804,"d":"940 "},null,null,5,null,{"v":317038.99523741903,"d":"317,039 "},{"v":39381.82983134619,"d":"39,382 "},{"v":6435.782137410507,"d":"6,436 "},{"v":108.54000857428115,"d":"109 "},{"v":7619.096773443314,"d":"7,619 "},{"v":3131.5262859841905,"d":"3,132 "}]
[null,6,null,{"v":305647.017101254,"d":"305,647 "},{"v":66913.89340064733,"d":"66,914 "},{"v":1312.5095095029897,"d":"1,313 "},{"v":294.3444062052541,"d":"294 "},{"v":2094.7318851633977,"d":"2,095 "},{"v":826.4389510006829,"d":"826 "},null,null,6,null,{"v":294977.7324249157,"d":"294,978 "},{"v":34858.00718813026,"d":"34,858 "},{"v":6083.482333132105,"d":"6,083 "},{"v":101.11951422402562,"d":"101 "},{"v":7025.062005553473,"d":"7,025 "},{"v":2776.6685599068664,"d":"2,777 "}]
[null,7,null,{"v":459613.46663307585,"d":"459,613 "},{"v":108950.8954403103,"d":"108,951 "},{"v":2298.367280927679,"d":"2,298 "},{"v":542.7467878823993,"d":"543 "},{"v":4172.763381430383,"d":"4,173 "},{"v":1768.31839445467,"d":"1,768 "},null,null,7,null,{"v":637733.6771664122,"d":"637,734 "},{"v":61940.04183853964,"d":"61,940 "},{"v":10716.023007705824,"d":"10,716 "},{"v":187.2866612875084,"d":"187 "},{"v":14024.430876087608,"d":"14,024 "},{"v":5960.019569365934,"d":"5,960 "}]

{"sheet":"g","index":4,"n_rows":75,"n_cols":19,"rows_kept":75,"read":"bin_record_odd","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":29}
[7,"Paid","Credibility Ladder",{"$nulls":8},"Incurred","Credibility Ladder"]
[null,"Losses",1,2,3,4,5,6,7,null,null,"Losses",1,2,3,4,5,6,7]
[null,1,{"v":576,"d":"576 "},{"v":1804,"d":"1,804"},{"v":1970,"d":"1,970"},{"v":2024,"d":"2,024"},{"v":2074,"d":"2,074"},{"v":2102,"d":"2,102"},{"v":2131,"d":"2,131"},null,null,1,{"v":978,"d":"978 "},{"v":2104,"d":"2,104"},{"v":2134,"d":"2,134"},{"v":2144,"d":"2,144"},{"v":2174,"d":"2,174"},{"v":2182,"d":"2,182"},{"v":2174,"d":"2,174"}]
[null,2,{"v":866,"d":"866 "},{"v":1948,"d":"1,948"},{"v":2162,"d":"2,162"},{"v":2232,"d":"2,232"},{"v":2284,"d":"2,284"},{"v":2348,"d":"2,348"},{"v":2384.751575694514,"d":"2,385"},null,null,2,{"v":1844,"d":"1,844 "},{"v":2552,"d":"2,552"},{"v":2466,"d":"2,466"},{"v":2480,"d":"2,480"},{"v":2508,"d":"2,508"},{"v":2454,"d":"2,454"},{"v":2435.453721472697,"d":"2,435"}]
[null,3,{"v":1412,"d":"1,412 "},{"v":3758,"d":"3,758"},{"v":4252,"d":"4,252"},{"v":4416,"d":"4,416"},{"v":4494,"d":"4,494"},{"v":4553.602221470531,"d":"4,554"},{"v":4610.073596226943,"d":"4,610"},null,null,3,{"v":2904,"d":"2,904 "},{"v":4354,"d":"4,354"},{"v":4698,"d":"4,698"},{"v":4600,"d":"4,600"},{"v":4644,"d":"4,644"},{"v":4706.261980543772,"d":"4,706"},{"v":4701.407039849279,"d":"4,701"}]
[null,4,{"v":2286,"d":"2,286 "},{"v":5292,"d":"5,292"},{"v":5724,"d":"5,724"},{"v":5850,"d":"5,850"},{"v":5961.652484329263,"d":"5,962"},{"v":6048.703244499875,"d":"6,049"},{"v":6126.466948623061,"d":"6,126"},null,null,4,{"v":3502,"d":"3,502 "},{"v":5958,"d":"5,958"},{"v":6070,"d":"6,070"},{"v":6142,"d":"6,142"},{"v":6218.50161381002,"d":"6,219"},{"v":6265.174993789577,"d":"6,265"},{"v":6249.656970400323,"d":"6,250"}]
[null,5,{"v":1868,"d":"1,868 "},{"v":3778,"d":"3,778"},{"v":4648,"d":"4,648"},{"v":4757.800712719654,"d":"4,758"},{"v":4849.622876068529,"d":"4,850"},{"v":4914.715259437532,"d":"4,915"},{"v":4975.718470762343,"d":"4,976"},null,null,5,{"v":2812,"d":"2,812 "},{"v":4882,"d":"4,882"},{"v":4852,"d":"4,852"},{"v":4910.699180453561,"d":"4,911"},{"v":4985.331864075037,"d":"4,985"},{"v":5082.8682897948565,"d":"5,083"},{"v":5075.10075049841,"d":"5,075"}]
[null,6,{"v":1442,"d":"1,442 "},{"v":4010,"d":"4,010"},{"v":4324.739157821274,"d":"4,325"},{"v":4420.73229786674,"d":"4,421"},{"v":4497.8340072205865,"d":"4,498"},{"v":4554.712085979876,"d":"4,555"},{"v":4620.494530438056,"d":"4,620"},null,null,6,{"v":2642,"d":"2,642 "},{"v":4406,"d":"4,406"},{"v":4635.9357604240295,"d":"4,636"},{"v":4658.188725165774,"d":"4,658"},{"v":4724.235403970097,"d":"4,724"},{"v":4734.13812132735,"d":"4,734"},{"v":4713.742229744996,"d":"4,714"}]
[null,7,{"v":2044,"d":"2,044 "},{"v":5963.420252046787,"d":"5,963"},{"v":6706.5567148976625,"d":"6,707"},{"v":6867.831971534517,"d":"6,868"},{"v":6991.311875231218,"d":"6,991"},{"v":7071.718642545515,"d":"7,072"},{"v":7180.03343636912,"d":"7,180"},null,null,7,{"v":5022,"d":"5,022 "},{"v":7057.607886756179,"d":"7,058"},{"v":7229.066036956114,"d":"7,229"},{"v":7264.035794600783,"d":"7,264"},{"v":7364.271702611447,"d":"7,364"},{"v":7362.97599824388,"d":"7,363"},{"v":7324.942298262247,"d":"7,325"}]
[null,"Development Factors",null,{"v":1.4023974935294918,"d":"1.402"},{"v":0.9448866498740555,"d":"0.945"},{"v":0.9449505465903175,"d":"0.945"},{"v":0.9596704249783174,"d":"0.960"},{"v":0.9504485262708244,"d":"0.950"},{"v":0.9766269477543538,"d":"0.977"},null,null,"Development Factors",null,{"v":2.8705325443786984,"d":"2.871"},{"v":1.2195416164053077,"d":"1.220"},{"v":1.089169265664871,"d":"1.089"},{"v":1.0754151291512914,"d":"1.075"},{"v":1.0637907296925195,"d":"1.064"},{"v":1.0342530922930542,"d":"1.034"}]
[]
[null,"Paid","Sub-model g",{"$nulls":8},"Incurred","Sub-model g"]
[null,"Sub-Indications",1,2,3,4,5,6,7,null,null,"Sub-Indications",1,2,3,4,5,6,7]
[null,1,{"v":576,"d":"576 "},{"v":1371.544748671843,"d":"1,372"},{"v":1988.0415113350127,"d":"1,988"},{"v":2016.5244664237375,"d":"2,017"},{"v":2057.5333911535126,"d":"2,058"},{"v":2066.275096112772,"d":"2,066"},{"v":2131,"d":"2,131"},null,null,1,{"v":978,"d":"978 "},{"v":1653.4267455621302,"d":"1,653"},{"v":2200.053075995175,"d":"2,200"},{"v":2145.6634533597958,"d":"2,146"},{"v":2176.6402214022137,"d":"2,177"},{"v":2206.3019733822857,"d":"2,206"},{"v":2174,"d":"2,174"}]
[null,2,{"v":866,"d":"866 "},{"v":2586.020978068383,"d":"2,586"},{"v":2411.3507304785894,"d":"2,411"},{"v":2330.248047891723,"d":"2,330"},{"v":2379.9826539462274,"d":"2,380"},{"v":2383.724903887228,"d":"2,384"},{"v":2396.642529789184,"d":"2,397"},null,null,2,{"v":1844,"d":"1,844 "},{"v":2485.8811834319526,"d":"2,486"},{"v":2375.6670687575393,"d":"2,376"},{"v":2354.783952367451,"d":"2,355"},{"v":2400.3265682656825,"d":"2,400"},{"v":2429.6980266177147,"d":"2,430"},{"v":2428.4262607040914,"d":"2,428"}]
[null,3,{"v":1412,"d":"1,412 "},{"v":4072.5623212096443,"d":"4,073"},{"v":4114.036473551638,"d":"4,114"},{"v":4439.377667881312,"d":"4,439"},{"v":4414.48395490026,"d":"4,414"},{"v":4413.882956001708,"d":"4,414"},{"v":4596.262273390824,"d":"4,596"},null,null,3,{"v":2904,"d":"2,904 "},{"v":4053.191952662722,"d":"4,053"},{"v":4583.037394451147,"d":"4,583"},{"v":4631.147717607032,"d":"4,631"},{"v":4749.033210332103,"d":"4,749"},{"v":4780.675539238183,"d":"4,781"},{"v":4709.577178628418,"d":"4,710"}]
[null,4,{"v":2286,"d":"2,286 "},{"v":4911.19602234028,"d":"4,911"},{"v":5629.634659949623,"d":"5,630"},{"v":5735.849817803228,"d":"5,736"},{"v":5894.295750216826,"d":"5,894"},{"v":5910.365694458477,"d":"5,910"},{"v":6118.738731331617,"d":"6,119"},null,null,4,{"v":3502,"d":"3,502 "},{"v":6562.037396449705,"d":"6,562"},{"v":6453.814234016888,"d":"6,454"},{"v":6234.4048766657215,"d":"6,234"},{"v":6291.178505535055,"d":"6,291"},{"v":6341.950646477848,"d":"6,342"},{"v":6255.8900349870255,"d":"6,256"}]
[null,5,{"v":1868,"d":"1,868 "},{"v":3943.541751804931,"d":"3,944"},{"v":4612.936624685139,"d":"4,613"},{"v":4584.90005205622,"d":"4,585"},{"v":4712.652769446544,"d":"4,713"},{"v":4738.301323181101,"d":"4,738"},{"v":4964.0661436997425,"d":"4,964"},null,null,5,{"v":2812,"d":"2,812 "},{"v":5362.154792899409,"d":"5,362"},{"v":4607.428226779252,"d":"4,607"},{"v":5062.458746810321,"d":"5,062"},{"v":5116.610867945514,"d":"5,117"},{"v":5158.9838580664755,"d":"5,159"},{"v":5083.059454813128,"d":"5,083"}]
[null,6,{"v":1442,"d":"1,442 "},{"v":3705.1341779049176,"d":"3,705"},{"v":4163.170579345088,"d":"4,163"},{"v":4380.730030770286,"d":"4,381"},{"v":4470.325953509045,"d":"4,470"},{"v":4490.142577459831,"d":"4,490"},{"v":4623.48686367946,"d":"4,623"},null,null,6,{"v":2642,"d":"2,642 "},{"v":4139.307928994083,"d":"4,139"},{"v":4890.361881785284,"d":"4,890"},{"v":4710.37297271631,"d":"4,710"},{"v":4754.122395053645,"d":"4,754"},{"v":4784.754120577017,"d":"4,785"},{"v":4710.725059429234,"d":"4,711"}]
[null,7,{"v":2044,"d":"2,044 "},{"v":7042.840212505108,"d":"7,043"},{"v":6668.639472241758,"d":"6,669"},{"v":6831.1099029591805,"d":"6,831"},{"v":6971.080318062243,"d":"6,971"},{"v":6999.361186804985,"d":"6,999"},{"v":7190.880775553486,"d":"7,191"},null,null,7,{"v":5022,"d":"5,022 "},{"v":5867.36852071006,"d":"5,867"},{"v":7272.639173485286,"d":"7,273"},{"v":7304.575452304897,"d":"7,305"},{"v":7385.770406657161,"d":"7,386"},{"v":7437.292761260195,"d":"7,437"},{"v":7313.946873879138,"d":"7,314"}]
[]
[]
[]
[null,"Scaled Residuals",1,2,3,4,5,6,7,null,null,"Scaled Residuals",1,2,3,4,5,6,7]
[null,1,null,{"v":18.01896880533987,"d":"18.02"},{"v":-0.4247707946250589,"d":"-0.42"},{"v":0.168425980141766,"d":"0.17"},{"v":0.3660150262736635,"d":"0.37"},{"v":0.7844525751733354,"d":"0.78"},{"v":0,"d":"0.00"},null,null,1,null,{"v":14.40774394190976,"d":"14.41"},{"v":-1.4400254883319912,"d":"-1.44"},{"v":-0.03600919569251251,"d":"-0.04"},{"v":-0.05702009764791364,"d":"-0.06"},{"v":-0.5212088375878078,"d":"-0.52"},{"v":0,"d":"0.00"}]
[null,2,null,{"v":-21.68083541015831,"d":"-21.68"},{"v":-5.649580075171356,"d":"-5.65"},{"v":-2.1129834004047243,"d":"-2.11"},{"v":-2.031634873497703,"d":"-2.03"},{"v":-0.7475203485658388,"d":"-0.75"},{"$nulls":3},2,null,{"v":1.539730147984127,"d":"1.54"},{"v":1.7881574976015124,"d":"1.79"},{"v":2.5215260271435533,"d":"2.52"},{"v":2.162134539456689,"d":"2.16"},{"v":0.4852636659258795,"d":"0.49"}]
[null,3,null,{"v":-8.371231507007137,"d":"-8.37"},{"v":2.25053566032627,"d":"2.25"},{"v":-0.3585127097075557,"d":"-0.36"},{"v":1.1965758654173377,"d":"1.20"},{"$nulls":4},3,null,{"v":5.582016867418932,"d":"5.58"},{"v":1.7422576730778208,"d":"1.74"},{"v":-0.45443285452237264,"d":"-0.45"},{"v":-1.5486301992594078,"d":"-1.55"}]
[null,4,null,{"v":7.964588880076427,"d":"7.96"},{"v":1.297187011434663,"d":"1.30"},{"v":1.5087830500194213,"d":"1.51"},{"$nulls":5},4,null,{"v":-10.207179591966383,"d":"-10.21"},{"v":-4.972454609097855,"d":"-4.97"},{"v":-1.1860433045209102,"d":"-1.19"}]
[null,5,null,{"v":-3.8301793523013004,"d":"-3.83"},{"v":0.5704567765852601,"d":"0.57"},{"$nulls":6},5,null,{"v":-9.05469049924302,"d":"-9.05"},{"v":3.5003175444509544,"d":"3.50"}]
[null,6,null,{"v":8.028346515203268,"d":"8.03"},{"$nulls":7},6,null,{"v":5.1885224150436,"d":"5.19"}]
[null,7,{"$nulls":9},7]
[null,"Empirical Prop Constant",null,{"v":14.194214846209027,"d":"14.19"},{"v":3.1293454223178454,"d":"3.13"},{"v":1.5163578970920626,"d":"1.52"},{"v":1.6872019826282492,"d":"1.69"},{"v":1.0835831828780247,"d":"1.08"},{"$nulls":3},"Empirical Prop Constant",null,{"v":9.531080388324765,"d":"9.53"},{"v":3.3646756973816396,"d":"3.36"},{"v":1.6301940689383176,"d":"1.63"},{"v":1.8810014024856014,"d":"1.88"},{"v":0.7121372605386249,"d":"0.71"}]
[]
[]
[null,"Conditional Residuals",1,2,3,4,5,6,7,null,null,"Conditional Residuals",1,2,3,4,5,6,7]
[null,1,null,{"v":1.269458649215272,"d":"1.27"},{"v":-0.13573790595173077,"d":"-0.14"},{"v":0.11107270946045025,"d":"0.11"},{"v":0.21693610488976628,"d":"0.22"},{"v":0.7239431061395852,"d":"0.72"},{"v":0,"d":"0.00"},null,null,1,null,{"v":1.5116590517438857,"d":"1.51"},{"v":-0.4279834426398378,"d":"-0.43"},{"v":-0.022088901179700592,"d":"-0.02"},{"v":-0.030313692255925957,"d":"-0.03"},{"v":-0.7318937885564246,"d":"-0.73"},{"v":0,"d":"0.00"}]
[null,2,null,{"v":-1.5274416827605508,"d":"-1.53"},{"v":-1.8053552141862375,"d":"-1.81"},{"v":-1.3934595549354263,"d":"-1.39"},{"v":-1.2041444322705877,"d":"-1.20"},{"v":-0.6898596807126571,"d":"-0.69"},{"$nulls":3},2,null,{"v":0.16154833295396834,"d":"0.16"},{"v":0.5314501777966419,"d":"0.53"},{"v":1.5467643240695421,"d":"1.55"},{"v":1.1494592915239676,"d":"1.15"},{"v":0.6814187275622264,"d":"0.68"}]
[null,3,null,{"v":-0.5897636183267237,"d":"-0.59"},{"v":0.719171378230065,"d":"0.72"},{"v":-0.2364301398733635,"d":"-0.24"},{"v":0.7092072423678428,"d":"0.71"},{"$nulls":4},3,null,{"v":0.5856646508046143,"d":"0.59"},{"v":0.5178084991767944,"d":"0.52"},{"v":-0.2787599729266143,"d":"-0.28"},{"v":-0.8233009274809736,"d":"-0.82"}]
[null,4,null,{"v":0.5611151420751954,"d":"0.56"},{"v":0.41452343425669574,"d":"0.41"},{"v":0.9950045783471252,"d":"1.00"},{"$nulls":5},4,null,{"v":-1.0709362607485522,"d":"-1.07"},{"v":-1.4778406765821068,"d":"-1.48"},{"v":-0.7275473068634917,"d":"-0.73"}]
[null,5,null,{"v":-0.2698408748775745,"d":"-0.27"},{"v":0.18229268412393215,"d":"0.18"},{"$nulls":6},5,null,{"v":-0.9500172205382607,"d":"-0.95"},{"v":1.0403134980214794,"d":"1.04"}]
[null,6,null,{"v":0.5656069463643119,"d":"0.57"},{"$nulls":7},6,null,{"v":0.544379252261827,"d":"0.54"}]
[null,7,{"$nulls":9},7]
[]
[null,"Final Prop Constants",null,{"v":14.194214846209027,"d":"14.19"},{"v":3.1293454223178454,"d":"3.13"},{"v":1.5163578970920626,"d":"1.52"},{"v":1.6872019826282492,"d":"1.69"},{"v":1.0835831828780247,"d":"1.08"},{"v":0.5417915914390123,"d":"0.54"},null,null,"Final Prop Constants",null,{"v":9.531080388324765,"d":"9.53"},{"v":3.3646756973816396,"d":"3.36"},{"v":1.6301940689383176,"d":"1.63"},{"v":1.8810014024856014,"d":"1.88"},{"v":0.7121372605386249,"d":"0.71"},{"v":0.35606863026931246,"d":"0.36"}]
[]
[null,"Variance",1,2,3,4,5,6,7,null,null,"Variance",1,2,3,4,5,6,7]
[null,1,null,{"v":123960.65223302119,"d":"123,961 "},{"v":19588.40281299594,"d":"19,588 "},{"v":5162.216733457778,"d":"5,162 "},{"v":7106.353173363876,"d":"7,106 "},{"v":3594.115871216596,"d":"3,594 "},{"v":1234.0342924410902,"d":"1,234 "},null,null,1,null,{"v":94761.00496244346,"d":"94,761 "},{"v":26344.21771815075,"d":"26,344 "},{"v":6458.673940705632,"d":"6,459 "},{"v":9349.05662872311,"d":"9,349 "},{"v":1614.4565394074311,"d":"1,614 "},{"v":553.289170331576,"d":"553 "}]
[null,2,null,{"v":192359.39918777216,"d":"192,359 "},{"v":21317.68184187505,"d":"21,318 "},{"v":5732.990555551841,"d":"5,733 "},{"v":7989.045931122105,"d":"7,989 "},{"v":4087.2599271873464,"d":"4,087 "},{"v":1459.1163130397283,"d":"1,459 "},null,null,2,null,{"v":188550.50958959325,"d":"188,551 "},{"v":32605.688447383098,"d":"32,606 "},{"v":7605.067974836082,"d":"7,605 "},{"v":11133.839037110698,"d":"11,134 "},{"v":1953.2257106095326,"d":"1,953 "},{"v":661.0444559766491,"d":"661 "}]
[null,3,null,{"v":332021.13890865084,"d":"332,021 "},{"v":45142.69684014531,"d":"45,143 "},{"v":12723.421553118995,"d":"12,723 "},{"v":18972.179982250575,"d":"18,972 "},{"v":10717.950817564919,"d":"10,718 "},{"v":6985.112223208463,"d":"6,985 "},null,null,3,null,{"v":315982.27836246183,"d":"315,982 "},{"v":60103.73769680853,"d":"60,104 "},{"v":16301.78218165207,"d":"16,302 "},{"v":24392.173543697634,"d":"24,392 "},{"v":4691.1965796161085,"d":"4,691 "},{"v":3738.5630931132146,"d":"3,739 "}]
[null,4,null,{"v":585173.659502624,"d":"585,174 "},{"v":68364.52716392445,"d":"68,365 "},{"v":18501.379974540927,"d":"18,501 "},{"v":27886.703776078357,"d":"27,887 "},{"v":18399.336440507104,"d":"18,399 "},{"v":12895.652568147727,"d":"12,896 "},null,null,4,null,{"v":394007.60982079734,"d":"394,008 "},{"v":87696.19702680409,"d":"87,696 "},{"v":22502.678908752463,"d":"22,503 "},{"v":36201.75170664497,"d":"36,202 "},{"v":9404.69891047048,"d":"9,405 "},{"v":7822.791033445818,"d":"7,823 "}]
[null,5,null,{"v":459555.9945256343,"d":"459,556 "},{"v":45427.57407977611,"d":"45,428 "},{"v":14208.372263297262,"d":"14,208 "},{"v":25471.696968726814,"d":"25,472 "},{"v":16724.956914230635,"d":"16,725 "},{"v":10765.994077155648,"d":"10,766 "},null,null,5,null,{"v":304371.14909399615,"d":"304,371 "},{"v":68862.52204962727,"d":"68,863 "},{"v":16965.36505393737,"d":"16,965 "},{"v":28239.749223315055,"d":"28,240 "},{"v":7845.621946929528,"d":"7,846 "},{"v":6945.250501175726,"d":"6,945 "}]
[null,6,null,{"v":340106.87278879614,"d":"340,107 "},{"v":48766.68120673541,"d":"48,767 "},{"v":33567.08353063561,"d":"33,567 "},{"v":44310.077133755374,"d":"44,310 "},{"v":36657.96768345451,"d":"36,658 "},{"v":30895.623569654486,"d":"30,896 "},null,null,6,null,{"v":283191.38252402644,"d":"283,191 "},{"v":60952.228448462425,"d":"60,952 "},{"v":47030.250488537175,"d":"47,030 "},{"v":52891.35886217542,"d":"52,891 "},{"v":33615.19414695053,"d":"33,615 "},{"v":29135.744409684878,"d":"29,136 "}]
[null,7,null,{"v":511432.1098589636,"d":"511,432 "},{"v":368193.5281710833,"d":"368,194 "},{"v":322662.7414879167,"d":"322,663 "},{"v":320087.6257927715,"d":"320,088 "},{"v":281660.96795453527,"d":"281,661 "},{"v":254576.6029183723,"d":"254,577 "},null,null,7,null,{"v":612251.9155402958,"d":"612,252 "},{"v":440865.7765305467,"d":"440,866 "},{"v":378112.9084999134,"d":"378,113 "},{"v":362657.3943897025,"d":"362,657 "},{"v":301599.8945250628,"d":"301,600 "},{"v":258142.32666636282,"d":"258,142 "}]
[null,"Exposure base",null,8450,{"v":16580,"d":"16,580"},{"v":14108,"d":"14,108"},{"v":8672,"d":"8,672"},{"v":4358,"d":"4,358"},{"v":2102,"d":"2,102"},null,null,"Exposure base",null,14682,{"v":19850,"d":"19,850"},{"v":15368,"d":"15,368"},{"v":9224,"d":"9,224"},{"v":4682,"d":"4,682"},{"v":2182,"d":"2,182"}]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"KDF Terms",1,2,3,4,5,6,7,null,null,"KDF Terms",1,2,3,4,5,6,7]
[null,1,{"$nulls":9},1]
[null,2,{"$nulls":6},0,null,null,2,{"$nulls":6},0]
[null,3,{"$nulls":5},0,{"v":2752.8335333263367,"d":"2,753"},null,null,3,{"$nulls":5},0,{"v":1854.9207830915134,"d":"1,855"}]
[null,4,{"$nulls":4},0,{"v":1823.7456824891194,"d":"1,824"},{"v":6010.886808228428,"d":"6,011"},null,null,4,{"$nulls":4},0,{"v":2062.464518605933,"d":"2,062"},{"v":4747.704236167704,"d":"4,748"}]
[null,5,{"$nulls":3},0,{"v":4497.241235581984,"d":"4,497"},{"v":4694.204832488442,"d":"4,694"},{"v":5950.243072360217,"d":"5,950"},null,null,5,{"$nulls":3},0,{"v":1614.7964872582927,"d":"1,615"},{"v":2625.306929981074,"d":"2,625"},{"v":4799.647920870908,"d":"4,800"}]
[null,6,null,null,0,{"v":20574.73148817884,"d":"20,575"},{"v":25310.698857735875,"d":"25,311"},{"v":25926.226808339477,"d":"25,926"},{"v":26661.607400778827,"d":"26,662"},null,null,6,null,null,0,{"v":30993.582935602943,"d":"30,994"},{"v":28086.659449744653,"d":"28,087"},{"v":28801.889135468038,"d":"28,802"},{"v":27233.276832308293,"d":"27,233"}]
[null,7,null,0,{"v":288790.3830975585,"d":"288,790"},{"v":299911.51826212526,"d":"299,912"},{"v":285054.34058781504,"d":"285,054"},{"v":260283.04572026015,"d":"260,283"},{"v":245517.14527207467,"d":"245,517"},null,null,7,null,0,{"v":332558.27748523204,"d":"332,558"},{"v":349864.40064640326,"d":"349,864"},{"v":316715.82343928935,"d":"316,716"},{"v":291990.8884599635,"d":"291,991"},{"v":254058.74818134948,"d":"254,059"}]
[]
[]
[null,"Paid",{"$nulls":9},"Incurred"]
[null,"KPL Terms",1,2,3,4,5,6,7,null,null,"KPL Terms",1,2,3,4,5,6,7]
[null,1,null,{"v":123960.65223302119,"d":"123,961 "},{"v":19588.40281299594,"d":"19,588 "},{"v":5162.216733457778,"d":"5,162 "},{"v":7106.353173363876,"d":"7,106 "},{"v":3594.115871216596,"d":"3,594 "},{"v":1234.0342924410902,"d":"1,234 "},null,null,1,null,{"v":94761.00496244346,"d":"94,761 "},{"v":26344.21771815075,"d":"26,344 "},{"v":6458.673940705632,"d":"6,459 "},{"v":9349.05662872311,"d":"9,349 "},{"v":1614.4565394074311,"d":"1,614 "},{"v":553.289170331576,"d":"553 "}]
[null,2,null,{"v":192359.39918777216,"d":"192,359 "},{"v":21317.68184187505,"d":"21,318 "},{"v":5732.990555551841,"d":"5,733 "},{"v":7989.045931122105,"d":"7,989 "},{"v":4087.2599271873464,"d":"4,087 "},{"v":1459.1163130397283,"d":"1,459 "},null,null,2,null,{"v":188550.50958959325,"d":"188,551 "},{"v":32605.688447383098,"d":"32,606 "},{"v":7605.067974836082,"d":"7,605 "},{"v":11133.839037110698,"d":"11,134 "},{"v":1953.2257106095326,"d":"1,953 "},{"v":661.0444559766491,"d":"661 "}]
[null,3,null,{"v":332021.13890865084,"d":"332,021 "},{"v":45142.69684014531,"d":"45,143 "},{"v":12723.421553118995,"d":"12,723 "},{"v":18972.179982250575,"d":"18,972 "},{"v":10717.950817564919,"d":"10,718 "},{"v":4232.278689882126,"d":"4,232 "},null,null,3,null,{"v":315982.27836246183,"d":"315,982 "},{"v":60103.73769680853,"d":"60,104 "},{"v":16301.78218165207,"d":"16,302 "},{"v":24392.173543697634,"d":"24,392 "},{"v":4691.1965796161085,"d":"4,691 "},{"v":1883.642310021701,"d":"1,884 "}]
[null,4,null,{"v":585173.659502624,"d":"585,174 "},{"v":68364.52716392445,"d":"68,365 "},{"v":18501.379974540927,"d":"18,501 "},{"v":27886.703776078357,"d":"27,887 "},{"v":16575.590758017985,"d":"16,576 "},{"v":6884.765759919299,"d":"6,885 "},null,null,4,null,{"v":394007.60982079734,"d":"394,008 "},{"v":87696.19702680409,"d":"87,696 "},{"v":22502.678908752463,"d":"22,503 "},{"v":36201.75170664497,"d":"36,202 "},{"v":7342.234391864548,"d":"7,342 "},{"v":3075.0867972781143,"d":"3,075 "}]
[null,5,null,{"v":459555.9945256343,"d":"459,556 "},{"v":45427.57407977611,"d":"45,428 "},{"v":14208.372263297262,"d":"14,208 "},{"v":20974.45573314483,"d":"20,974 "},{"v":12030.752081742196,"d":"12,031 "},{"v":4815.751004795431,"d":"4,816 "},null,null,5,null,{"v":304371.14909399615,"d":"304,371 "},{"v":68862.52204962727,"d":"68,863 "},{"v":16965.36505393737,"d":"16,965 "},{"v":26624.952736056763,"d":"26,625 "},{"v":5220.315016948454,"d":"5,220 "},{"v":2145.602580304818,"d":"2,146 "}]
[null,6,null,{"v":340106.87278879614,"d":"340,107 "},{"v":48766.68120673541,"d":"48,767 "},{"v":12992.35204245677,"d":"12,992 "},{"v":18999.378276019503,"d":"18,999 "},{"v":10731.74087511503,"d":"10,732 "},{"v":4234.016168875661,"d":"4,234 "},null,null,6,null,{"v":283191.38252402644,"d":"283,191 "},{"v":60952.228448462425,"d":"60,952 "},{"v":16036.66755293423,"d":"16,037 "},{"v":24804.699412430768,"d":"24,805 "},{"v":4813.305011482496,"d":"4,813 "},{"v":1902.4675773765844,"d":"1,902 "}]
[null,7,null,{"v":511432.1098589636,"d":"511,432 "},{"v":79403.14507352482,"d":"79,403 "},{"v":22751.22322579144,"d":"22,751 "},{"v":35033.28520495647,"d":"35,033 "},{"v":21377.922234275127,"d":"21,378 "},{"v":9059.45764629762,"d":"9,059 "},null,null,7,null,{"v":612251.9155402958,"d":"612,252 "},{"v":108307.49904531466,"d":"108,307 "},{"v":28248.507853510175,"d":"28,249 "},{"v":45941.570950413094,"d":"45,942 "},{"v":9609.006065099351,"d":"9,609 "},{"v":4083.5784850133355,"d":"4,084 "}]

{"sheet":"Data","index":5,"n_rows":20,"n_cols":19,"rows_kept":20,"read":"bin_record_odd","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":10}
[0,"Paid",{"$nulls":9},"Incurred"]
[null,"Losses",1,2,3,4,5,6,7,null,null,"Losses",1,2,3,4,5,6,7]
[1,0,576,{"v":1804,"d":"1,804"},{"v":1970,"d":"1,970"},{"v":2024,"d":"2,024"},{"v":2074,"d":"2,074"},{"v":2102,"d":"2,102"},{"v":2131,"d":"2,131"},null,1,0,978,{"v":2104,"d":"2,104"},{"v":2134,"d":"2,134"},{"v":2144,"d":"2,144"},{"v":2174,"d":"2,174"},{"v":2182,"d":"2,182"},{"v":2174,"d":"2,174"}]
[2,0,866,{"v":1948,"d":"1,948"},{"v":2162,"d":"2,162"},{"v":2232,"d":"2,232"},{"v":2284,"d":"2,284"},{"v":2348,"d":"2,348"},0,null,2,0,{"v":1844,"d":"1,844"},{"v":2552,"d":"2,552"},{"v":2466,"d":"2,466"},{"v":2480,"d":"2,480"},{"v":2508,"d":"2,508"},{"v":2454,"d":"2,454"},0]
[3,0,{"v":1412,"d":"1,412"},{"v":3758,"d":"3,758"},{"v":4252,"d":"4,252"},{"v":4416,"d":"4,416"},{"v":4494,"d":"4,494"},0,0,null,3,0,{"v":2904,"d":"2,904"},{"v":4354,"d":"4,354"},{"v":4698,"d":"4,698"},{"v":4600,"d":"4,600"},{"v":4644,"d":"4,644"},0,0]
[4,0,{"v":2286,"d":"2,286"},{"v":5292,"d":"5,292"},{"v":5724,"d":"5,724"},{"v":5850,"d":"5,850"},0,0,0,null,4,0,{"v":3502,"d":"3,502"},{"v":5958,"d":"5,958"},{"v":6070,"d":"6,070"},{"v":6142,"d":"6,142"},0,0,0]
[5,0,{"v":1868,"d":"1,868"},{"v":3778,"d":"3,778"},{"v":4648,"d":"4,648"},0,0,0,0,null,5,0,{"v":2812,"d":"2,812"},{"v":4882,"d":"4,882"},{"v":4852,"d":"4,852"},0,0,0,0]
[6,0,{"v":1442,"d":"1,442"},{"v":4010,"d":"4,010"},0,0,0,0,0,null,6,0,{"v":2642,"d":"2,642"},{"v":4406,"d":"4,406"},0,0,0,0,0]
[7,0,{"v":2044,"d":"2,044"},0,0,0,0,0,0,null,7,0,{"v":5022,"d":"5,022"},0,0,0,0,0,0]
[]
[{"$nulls":8},{"v":2131,"d":"2,131"},{"$nulls":9},{"v":2174,"d":"2,174"}]
[]
[null,"Original Paid",1,2,3,4,5,6,7,null,null,"Original Incurred",1,2,3,4,5,6,7]
[null,1,576,{"v":1804,"d":"1,804"},{"v":1970,"d":"1,970"},{"v":2024,"d":"2,024"},{"v":2074,"d":"2,074"},{"v":2102,"d":"2,102"},{"v":2131,"d":"2,131"},null,null,1,978,{"v":2104,"d":"2,104"},{"v":2134,"d":"2,134"},{"v":2144,"d":"2,144"},{"v":2174,"d":"2,174"},{"v":2182,"d":"2,182"},{"v":2174,"d":"2,174"}]
[null,2,866,{"v":1948,"d":"1,948"},{"v":2162,"d":"2,162"},{"v":2232,"d":"2,232"},{"v":2284,"d":"2,284"},{"v":2348,"d":"2,348"},{"$nulls":3},2,1844,{"v":2552,"d":"2,552"},{"v":2466,"d":"2,466"},{"v":2480,"d":"2,480"},{"v":2508,"d":"2,508"},{"v":2454,"d":"2,454"}]
[null,3,1412,{"v":3758,"d":"3,758"},{"v":4252,"d":"4,252"},{"v":4416,"d":"4,416"},{"v":4494,"d":"4,494"},{"$nulls":4},3,2904,{"v":4354,"d":"4,354"},{"v":4698,"d":"4,698"},{"v":4600,"d":"4,600"},{"v":4644,"d":"4,644"}]
[null,4,2286,{"v":5292,"d":"5,292"},{"v":5724,"d":"5,724"},{"v":5850,"d":"5,850"},{"$nulls":5},4,3502,{"v":5958,"d":"5,958"},{"v":6070,"d":"6,070"},{"v":6142,"d":"6,142"}]
[null,5,1868,{"v":3778,"d":"3,778"},{"v":4648,"d":"4,648"},{"$nulls":6},5,2812,{"v":4882,"d":"4,882"},{"v":4852,"d":"4,852"}]
[null,6,1442,{"v":4010,"d":"4,010"},{"$nulls":7},6,2642,{"v":4406,"d":"4,406"}]
[null,7,2044,{"$nulls":8},7,5022]