🔒 All inputs are processed locally in your browser. No data is transmitted. Do not enter real personal data — use synthetic or anonymised inputs only.
A: Layer Structure
Layer begins here (excess of this amount)
Maximum recovery per occurrence (xs attachment)
Per-occurrence XL
Aggregate XL
Reinstatement Terms
Default 1
% of base premium per reinstatement
Layer premium used for reinstatement cost
B: Historical Loss Data (up to 15 years)
Accident year
Subject earned premium ($)
Gross losses ($)
# Claims (opt.)
C: Adjustments
Severity trend: default 4.5%
Experience midpoint → prospective midpoint
Uplift on reported losses for IBNR
Multiplier for change in insured values / headcount
Default 70%: technical premium derivation
Forward subject premium for technical premium
D: Year-by-Year Experience
E: Summary KPIs
F: Technical Rate Sensitivity (Attachment × Limit, ±20%)
Technical rate (burning cost ÷ target loss ratio) recomputed across a 5×5 grid of attachment points (rows) and limits (columns), each stepped ±20% from your selected values. The highlighted centre cell is your base selection.
G: Caveats & Method Limitations