Spreadsheet: 94834873-7a42-41f0-afb4-bf65253ac7e7
Sheet: Exhibits

Fitted Incurred Loss + ALAE Age-to-Age Development Factors for OL&T (Exhibit 5) |  |  |  |  |  |  |  |  |  | Ratio of Paid to Reported Excess Loss + ALAE (Exhibit 10) |  |  |  |  |  |  |  | Fitted Paid Loss + ALAE Excess Development Factors for OL&T (Exhibit 10)
Based on Policy Year |  |  |  |  |  |  |  |  |  | (P&G use 25,000 as base retention for conversion) |  |  |  |  |  |  |  | Based on Policy Year
Development | Fitted | Retention |  |  |  |  |  |  |  | Development | Selected Outstanding Factor---------------------------: |  |  |  |  | 0.67 |  | Devlopment | Retention
Interval | "b" | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000 |  | Age | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 |  | Interval | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000
27 - 39 | 0.01 | 1.36556 |  |  |  |  |  |  |  | 27 | 0.1937 | 0.1616 | 0.1518 | 0.1585 | 0.1852 | 0.2269 |  | 27 - 39
39 - 51 | 0.03986 | 1.15206 |  |  |  |  |  |  |  |  | 0.3587 | 0.3217 | 0.308 | 0.321 | 0.3616 | 0.3103 |  | 39 - 51
51 - 63 | 0.05066 | 1.08024 |  |  |  |  |  |  |  |  | 0.5041 | 0.4634 | 0.4469 | 0.4519 | 0.4919 | 0.5106 |  | 51 - 63
63 - 75 | 0.03873 | 1.05099 |  |  |  |  |  |  |  |  | 0.6356 | 0.5964 | 0.5754 | 0.5838 | 0.564 | 0.4205 |  | 63 - 75
75 - 87 | 0.02528 | 1.03587 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 75 - 87
87 - 99 | 0.01616 | 1.02691 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 87 - 99
99 - 111 | 0.01055 | 1.0211 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 99 - 111
111 - 123 | 0.00712 | 1.0171 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 111 - 123
123 - 135 | 0.00497 | 1.0142 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 123 - 135
135 - 147 | 0.00357 | 1.01203 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 135 - 147
147 - 159 | 0.00263 | 1.01035 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 147 - 159
159 - 171 | 0.00199 | 1.00902 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 159 - 171
171 - 183 | 0.00153 | 1.00795 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 171 - 183
183 - Ult |  | 1.04 | 1.05 | 1.06 | 1.07 | 1.08 | 1.09 | 1.1 |  |  |  |  |  |  |  |  |  | 183-Ult
 |  |  |  |  |  |  |  |  |  | [NAME] |  | 1
Fitted Incurred Loss + ALAE Age-to-Ult Development Factors for OL&T |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fitted Paid Loss + ALAE Age-to-Ult Development Factors for OL&T
Based on Policy Year |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Based on Policy Year
Development |  | Retention |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Development |  | Retention
Interval |  | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000 |  |  |  |  |  |  |  |  |  | Interval | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000
Fitted Incurred Loss + ALAE Age-to-Ult Development Factors for OL&T |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fitted Paid Loss + ALAE Age-to-Ult Development Factors for OL&T
Based on Accident Year |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Based on Accident Year
Development | Interp | Retention |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Development | Interp | Retention
Interval | Placeholder | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000 |  |  |  |  |  |  |  |  |  | Interval | Placeholder | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000
183 - Ult |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 183 - Ult
Fitted Incurred Loss + ALAE Age-to-Age Development Factors for OL&T |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fitted Paid Loss + ALAE Age-to-Age Development Factors for OL&T
Based on Accident Year |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Based on Accident Year
Development |  | Retention |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Development |  | Retention
Interval |  | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000 |  |  |  |  |  |  |  |  |  | Interval |  | 10000 | 25000 | 50000 | 100000 | 250000 | 500000 | 1000000
189 - Ult |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 189 - Ult