{"text_format":"3","workbook":"xls","n_sheets":18,"sheets":["general dump","reported claim lag dump","paid claim lag dump","aux","exposure dump","ncco dump","LinearLag","BlockExposure","RepLag","PaidLag","IncurredClaims","ClaimCost","Liabilities","Sheet8","IntDiscAdjExp","WeightedNCC0","Output","csv"],"not_rendered":{"images":8,"macros":1,"external_links":4,"defined_names":56,"comments":29},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"general dump","index":0,"n_rows":74,"n_cols":6,"rows_kept":74,"flags":["formulas_cached_only"]}
[]
[null,"REFDATE","TRENDFAC",null,"Title1","BLOCK CLAIM LIABILITY REPORT"]
[null,"1998-08-01",0.8437,null,"Title2","The Millennium-2000 Sample Life Insurance Company"]
[null,"1998-09-01",0.8478,null,"Title4","Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[null,"1998-10-01",0.8519]
[null,"1998-11-01",0.8561]
[null,"1998-12-01",0.8603,null,6196,"Scenario ID"]
[null,"1999-01-01",0.8644,null,"Arvind","Scenario Name"]
[null,"1999-02-01",0.8686,null,332970,"Total Current Premium"]
[null,"1999-03-01",0.8729,null,"IBNR","Liability Basis 'IBNR','IBNP'"]
[null,"1999-04-01",0.8771,null,"1998-08-01","Experience Date (ExpDat)"]
[null,"1999-05-01",0.8814,null,"2001-07-31","Valuation Date (ValDat)"]
[null,"1999-06-01",0.8857,null,"2001-07-31","Runout Date (RunDat)"]
[null,"1999-07-01",0.89,null,1,"Claim Maturity Factor (CMF)"]
[null,"1999-08-01",0.8943,null,0.04,"Discount Rate"]
[null,"1999-09-01",0.8987,null,0.02,"Adjudication Expense Factor"]
[null,"1999-10-01",0.9031]
[null,"1999-11-01",0.9075]
[null,"1999-12-01",0.9119,null,0,"Months of Runout (MRO)"]
[null,"2000-01-01",0.9163,null,36,"Months in Experience Period (MEP)"]
[null,"2000-02-01",0.9208]
[null,"2000-03-01",0.9252,null,12,"Number of Months for Calculation of Average Claim (AvgNoClm)"]
[null,"2000-04-01",0.9298,null,36,"Maximum Number of Rows (MNR)"]
[null,"2000-05-01",0.9343,null,4,"Number of Months for Calculation Completion Factors (MCF)"]
[null,"2000-06-01",0.9388]
[null,"2000-07-01",0.9434]
[null,"2000-08-01",0.948]
[null,"2000-09-01",0.9526]
[null,"2000-10-01",0.9572]
[null,"2000-11-01",0.9619]
[null,"2000-12-01",0.9666]
[null,"2001-01-01",0.9713]
[null,"2001-02-01",0.976]
[null,"2001-03-01",0.9808]
[null,"2001-04-01",0.9855]
[null,"2001-05-01",0.9903]
[null,"2001-06-01",0.9952]
[null,"2001-07-01",1]
{"$rows_empty":31}
[6196]
["887523-4476395452341293-82637-02"]
["ssss"]
["a0770-w2kp-engg"]
["wgates.csv"]

{"sheet":"reported claim lag dump","index":1,"n_rows":38,"n_cols":39,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[null,"REFDATE (Inc/Paid)","LAG0","LAG1","LAG2","LAG3","LAG4","LAG5","LAG6","LAG7","LAG8","LAG9","LAG10","LAG11","LAG12","LAG13","LAG14","LAG15","LAG16","LAG17","LAG18","LAG19","LAG20","LAG21","LAG22","LAG23","LAG24","LAG25","LAG26","LAG27","LAG28","LAG29","LAG30","LAG31","LAG32","LAG33","LAG34","LAG35"]
[null,"1998-08-01",25147,74072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1998-09-01",31253,67966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1998-10-01",30186,157846,54319,49663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1998-11-01",49927,140535,51889,49663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1998-12-01",6022,55145,17920,25255,5019,402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-01-01",31494,39304,24477,9937,4149,402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-02-01",13659,80920,40769,15086,8570,4171,913,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-03-01",57935,68120,13660,10719,11697,1703,254,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-04-01",16933,64705,35845,36513,13434,1335,1739,150,64,1055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-05-01",36127,62953,22027,34250,12905,1541,701,150,64,1055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-06-01",16631,145028,48307,6744,43499,10999,6831,14862,638,86,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-07-01",98502,96530,25198,25454,21540,10627,188,14862,711,13,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-08-01",8178,50538,21390,25812,3445,-482,1182,512,61,-300,0,454,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-09-01",22133,43202,19233,23721,1187,-269,856,553,20,-300,374,80,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-10-01",8887,57900,69592,13073,3966,7382,990,1455,1212,252,-208,4466,924,85,1460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-11-01",31566,83114,23227,13635,5991,3977,323,1412,1242,450,-376,4430,900,85,1460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-12-01",1321,33300,30097,27921,5276,1752,9245,117,216,314,204,442,561,179,17,273,135,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-01-01",14982,44836,31946,3681,2985,1328,9314,117,56,430,88,538,508,153,0,273,303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-02-01",9736,90376,64236,12899,29961,702,1231,530,991,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-03-01",68074,108795,22323,1146,6942,821,1096,511,954,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-04-01",10201,90658,24213,20107,28866,6492,1428,616,53,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-05-01",80043,39941,10905,38977,4745,6586,1310,107,20,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-06-01",4501,74638,87955,99302,13877,20118,5661,21364,159,480,28,693,0,0,131,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-07-01",45495,81868,96720,55381,3174,17865,5653,21419,0,480,702,19,0,131,0,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-08-01",2952,58928,130303,52128,14870,3898,15681,1013,981,121,0,84,213,53,0,0,0,210,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-09-01",22590,127706,52799,53458,8807,2747,11162,581,1025,0,0,84,213,53,0,0,210,0,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-10-01",2217,50074,38342,59896,12140,3146,1154,9723,403,0,1132,177,160,3268,288,398,57,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-11-01",19627,78051,32446,30039,3104,8621,1405,3535,707,57,692,229,3279,40,328,415,0,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-12-01",5402,16943,34607,6988,3602,2116,7375,474,3162,1388,160,284,406,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-01-01",15456,19047,26813,7995,520,1792,5685,405,4138,206,360,188,302,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-02-01",544,16998,37793,49731,28448,2175,1814,333,718,1341,64,28,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-03-01",8442,51447,16192,58463,1725,1611,455,881,679,64,28,0,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-04-01",1180,33425,35398,24109,7879,9007,1278,1250,572,253,0,0,-247,266,7809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-05-01",24336,38853,23133,13306,5789,5946,1041,1381,313,253,0,0,-247,266,7809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]

{"sheet":"paid claim lag dump","index":2,"n_rows":38,"n_cols":39,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[null,"REFDATE (Inc/Paid)","LAG0","LAG1","LAG2","LAG3","LAG4","LAG5","LAG6","LAG7","LAG8","LAG9","LAG10","LAG11","LAG12","LAG13","LAG14","LAG15","LAG16","LAG17","LAG18","LAG19","LAG20","LAG21","LAG22","LAG23","LAG24","LAG25","LAG26","LAG27","LAG28","LAG29","LAG30","LAG31","LAG32","LAG33","LAG34","LAG35"]
[null,"1998-08-01",50333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1998-09-01",50333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1998-10-01",20337,176427,24820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1998-11-01",40479,159677,21428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1998-12-01",15320,109280,64318,8788,850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-01-01",55099,78962,58105,5540,850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-02-01",724,73514,100846,2952,6434,1354,670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-03-01",22541,122603,33881,1847,3742,1210,670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-04-01",13576,98490,88390,43589,3662,1893,2160,72,4154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-05-01",33308,90083,107509,13397,3572,3399,492,72,4154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-06-01",6555,111208,44850,15516,14096,20812,1119,484,5922,-2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-07-01",57812,73515,57928,10474,13276,141,1010,484,6162,-2257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-08-01",17973,92380,33087,19224,2579,2463,34006,-80,309,3572,13,1432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-09-01",35600,88108,29728,10188,5698,1709,30681,-80,3589,292,13,1432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-10-01",9177,52091,8840,4870,4827,13323,-7175,1423,384,278,6985,227,240,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"1999-11-01",21566,44918,5794,3493,4941,13013,-7298,949,492,213,6942,227,240,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"1999-12-01",9334,90775,92161,12514,4501,3851,655,828,203,3333,581,90,167,0,0,179,196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-01-01",51587,137822,7018,12343,1008,3609,703,732,127,3206,581,115,142,0,0,375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-02-01",8561,60370,167781,11758,26014,2620,22338,-1676,677,280,799,6427,11304,519,19,0,97,9,224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-03-01",24902,72373,149464,8997,19057,2477,22318,-1662,677,779,195,16998,678,538,0,84,13,233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-04-01",5744,88812,73915,6913,10480,-259,5261,430,116,1600,112,166,152,0,282,75,0,0,492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-05-01",33042,115076,22022,7991,8209,-471,4997,430,116,1712,166,0,152,0,282,75,0,492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-06-01",9146,126060,101785,23437,14176,11759,7297,472,32,239,124,0,7,460,176,128,10,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-07-01",95821,139851,32541,7864,8316,2179,7260,300,32,239,124,211,-204,460,176,128,10,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-08-01",9415,48503,127444,9062,2904,14411,14223,-3390,662,6212,33,0,0,90,0,0,230,0,0,0,803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-09-01",31473,178666,9928,-5630,1840,934,13701,-3004,306,1265,0,0,0,90,0,0,230,0,0,0,803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-10-01",4419,34068,91527,34631,9161,5596,4375,412,1128,1357,291,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2000-11-01",31361,76026,56350,6484,7803,5412,341,1097,517,1343,231,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2000-12-01",1804,66303,37667,17053,2170,13856,1103,1737,266,115,231,271,2907,0,0,0,130,0,0,0,0,0,0,96,0,329,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-01-01",19993,59964,35539,9556,13627,342,1024,1821,208,533,148,392,2336,0,0,40,90,0,0,0,0,0,96,0,0,329,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-02-01",240,15910,39608,6673,2288,4935,3876,239,985,304,5839,52,101,1201,452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-03-01",9046,43493,7571,5995,3715,3670,279,596,578,932,5022,119,251,1037,399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-04-01",753,13772,13968,12573,2779,5650,674,1530,322,0,92,0,0,0,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-05-01",12673,20961,6855,5064,3297,1391,1458,126,196,0,92,0,0,0,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]
[null,"2001-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNP"]
[null,"2001-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"IBNR"]

{"sheet":"aux","index":3,"n_rows":38,"n_cols":38,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[null,"REFDATE (Inc)","LAG0","LAG1","LAG2","LAG3","LAG4","LAG5","LAG6","LAG7","LAG8","LAG9","LAG10","LAG11","LAG12","LAG13","LAG14","LAG15","LAG16","LAG17","LAG18","LAG19","LAG20","LAG21","LAG22","LAG23","LAG24","LAG25","LAG26","LAG27","LAG28","LAG29","LAG30","LAG31","LAG32","LAG33","LAG34","LAG35"]
[null,"1998-08-01",25147,74072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1998-09-01",31253,67966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1998-10-01",30186,157846,54319,49663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1998-11-01",49927,140535,51889,49663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1998-12-01",6022,55145,17920,25255,5019,402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-01-01",31494,39304,24477,9937,4149,402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-02-01",13659,80920,40769,15086,8570,4171,913,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-03-01",57935,68120,13660,10719,11697,1703,254,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-04-01",16933,64705,35845,36513,13434,1335,1739,150,64,1055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-05-01",36127,62953,22027,34250,12905,1541,701,150,64,1055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-06-01",16631,145028,48307,6744,43499,10999,6831,14862,638,86,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-07-01",98502,96530,25198,25454,21540,10627,188,14862,711,13,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-08-01",8178,50538,21390,25812,3445,-482,1182,512,61,-300,0,454,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-09-01",22133,43202,19233,23721,1187,-269,856,553,20,-300,374,80,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-10-01",8887,57900,69592,13073,3966,7382,990,1455,1212,252,-208,4466,924,85,1460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-11-01",31566,83114,23227,13635,5991,3977,323,1412,1242,450,-376,4430,900,85,1460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1999-12-01",1321,33300,30097,27921,5276,1752,9245,117,216,314,204,442,561,179,17,273,135,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-01-01",14982,44836,31946,3681,2985,1328,9314,117,56,430,88,538,508,153,0,273,303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-02-01",9736,90376,64236,12899,29961,702,1231,530,991,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-03-01",68074,108795,22323,1146,6942,821,1096,511,954,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-04-01",10201,90658,24213,20107,28866,6492,1428,616,53,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-05-01",80043,39941,10905,38977,4745,6586,1310,107,20,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-06-01",4501,74638,87955,99302,13877,20118,5661,21364,159,480,28,693,0,0,131,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-07-01",45495,81868,96720,55381,3174,17865,5653,21419,0,480,702,19,0,131,0,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-08-01",2952,58928,130303,52128,14870,3898,15681,1013,981,121,0,84,213,53,0,0,0,210,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-09-01",22590,127706,52799,53458,8807,2747,11162,581,1025,0,0,84,213,53,0,0,210,0,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-10-01",2217,50074,38342,59896,12140,3146,1154,9723,403,0,1132,177,160,3268,288,398,57,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-11-01",19627,78051,32446,30039,3104,8621,1405,3535,707,57,692,229,3279,40,328,415,0,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2000-12-01",5402,16943,34607,6988,3602,2116,7375,474,3162,1388,160,284,406,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-01-01",15456,19047,26813,7995,520,1792,5685,405,4138,206,360,188,302,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-02-01",544,16998,37793,49731,28448,2175,1814,333,718,1341,64,28,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-03-01",8442,51447,16192,58463,1725,1611,455,881,679,64,28,0,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-04-01",1180,33425,35398,24109,7879,9007,1278,1250,572,253,0,0,-247,266,7809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-05-01",24336,38853,23133,13306,5789,5946,1041,1381,313,253,0,0,-247,266,7809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2001-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"exposure dump","index":4,"n_rows":38,"n_cols":9,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[null,"INCMONTH","LIVES","ISSUED","LAPSED","EXPNOAGINGNOPM","EXPNOAGING","EXPOSUREORIG","EXPOSUREREMAININGVD"]
[null,"1998-08-01",1333,93.116,0,2341.96,2341.96,2576.156,1449.45]
[null,"1998-09-01",1378.333,80.818,0,2422.778,2421.606,2663.767,1484.588]
[null,"1998-10-01",1411.677,72.033,63.249,2431.562,2480.189,2728.208,1521.483]
[null,"1998-11-01",1438.867,101.901,33.381,2500.082,2527.958,2780.754,1556.621]
[null,"1998-12-01",1462.516,75.547,40.409,2535.22,2569.508,2826.459,1579.461]
[null,"1999-01-01",1466.968,42.166,56.221,2521.165,2577.329,2835.062,1586.489]
[null,"1999-02-01",1457.429,47.437,28.111,2540.491,2560.569,2816.626,1607.572]
[null,"1999-03-01",1464.129,36.895,47.437,2529.949,2572.342,2829.576,1623.384]
[null,"1999-04-01",1505.933,121.227,91.359,2559.817,2645.788,2910.367,1676.091]
[null,"1999-05-01",1487.129,59.735,73.79,2545.761,2612.75,2874.026,1704.202]
[null,"1999-06-01",1470,36.895,50.95,2531.706,2582.656,2840.922,1720.014]
[null,"1999-07-01",1464.548,43.923,61.492,2514.137,2573.078,2830.386,1734.069]
[null,"1999-08-01",1530.484,187.989,47.437,2654.69,2688.921,2957.813,1858.81]
[null,"1999-09-01",1538.8,49.193,50.95,2652.933,2703.532,2973.885,1879.893]
[null,"1999-10-01",1523,24.597,49.193,2628.336,2675.773,2943.35,1893.948]
[null,"1999-11-01",1559.6,112.442,22.84,2717.938,2740.075,3014.083,1973.009]
[null,"1999-12-01",1562,33.381,79.061,2672.259,2744.292,3018.721,1990.578]
[null,"2000-01-01",1554.032,59.735,35.138,2696.855,2730.293,3003.323,2020.445]
[null,"2000-02-01",1555.448,38.652,56.221,2679.286,2732.781,3006.059,2032.744]
[null,"2000-03-01",1553.032,54.464,66.763,2666.988,2728.536,3001.39,2059.097]
[null,"2000-04-01",1566.7,86.089,56.221,2696.855,2752.549,3027.804,2087.208]
[null,"2000-05-01",1579.871,82.575,57.978,2721.452,2775.69,3053.259,2145.186]
[null,"2000-06-01",1562.4,24.597,57.978,2688.071,2744.995,3019.494,2160.998]
[null,"2000-07-01",1555.452,47.437,47.437,2688.071,2732.787,3006.066,2192.623]
[null,"2000-08-01",1545.774,33.381,49.193,2672.259,2715.785,2987.363,2208.435]
[null,"2000-09-01",1528.167,21.083,68.519,2624.822,2684.85,2953.335,2217.219]
[null,"2000-10-01",1514.677,40.409,61.492,2603.739,2661.151,2927.266,2240.059]
[null,"2000-11-01",1499.133,35.138,36.895,2601.982,2633.841,2897.225,2261.142]
[null,"2000-12-01",1493.935,24.597,31.624,2594.955,2624.709,2887.18,2269.927]
[null,"2001-01-01",1494.258,35.138,40.409,2589.684,2625.275,2887.803,2299.794]
[null,"2001-02-01",1493.857,38.652,70.276,2558.06,2624.571,2887.028,2338.446]
[null,"2001-03-01",1473.839,33.381,59.735,2531.706,2589.401,2848.341,2368.313]
[null,"2001-04-01",1453.933,28.111,45.68,2514.137,2554.429,2809.872,2394.667]
[null,"2001-05-01",1456.903,49.193,40.409,2522.921,2559.647,2815.611,2442.104]
[null,"2001-06-01",1454.267,38.652,36.895,2524.678,2555.014,2810.516,2477.242]
[null,"2001-07-01",1464.387,57.978,49.193,2533.463,2572.795,2830.074,2533.463]

{"sheet":"ncco dump","index":5,"n_rows":38,"n_cols":3,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[null,"REFDATE","WEIGHTFAC"]
[null,"1998-08-01",1]
[null,"1998-09-01",1]
[null,"1998-10-01",1]
[null,"1998-11-01",1]
[null,"1998-12-01",1]
[null,"1999-01-01",1]
[null,"1999-02-01",1]
[null,"1999-03-01",1]
[null,"1999-04-01",1]
[null,"1999-05-01",1]
[null,"1999-06-01",1]
[null,"1999-07-01",1]
[null,"1999-08-01",1]
[null,"1999-09-01",1]
[null,"1999-10-01",1]
[null,"1999-11-01",1]
[null,"1999-12-01",1]
[null,"2000-01-01",1]
[null,"2000-02-01",1]
[null,"2000-03-01",1]
[null,"2000-04-01",1]
[null,"2000-05-01",1]
[null,"2000-06-01",1]
[null,"2000-07-01",1]
[null,"2000-08-01",1]
[null,"2000-09-01",1]
[null,"2000-10-01",1]
[null,"2000-11-01",1]
[null,"2000-12-01",1]
[null,"2001-01-01",1]
[null,"2001-02-01",1]
[null,"2001-03-01",1]
[null,"2001-04-01",1]
[null,"2001-05-01",1]
[null,"2001-06-01",1]
[null,"2001-07-01",1]

{"sheet":"LinearLag","index":6,"n_rows":58,"n_cols":11,"rows_kept":58,"merged":[[6,0,7,0],[6,6,7,6]],"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Linear Lag"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[null,"LINEAR LAG SUMMARY BY INCURRED MONTH",{"$nulls":5},"LINEAR LAG SUMMARY BY REPORTED MONTH"]
["Incurred Month","Paid Claims",null,"Reported Claims",null,null,"Reported Month","Paid Claims",null,"Reported Claims"]
[null,"Per Month","Cumulative","Per Month","Cumulative",null,null,"Per Month","Cumulative","Per Month","Cumulative"]
["1998-08-01",{"v":50333,"d":"50,333"},{"v":50333,"d":"50,333"},{"v":99219,"d":"99,219"},{"v":99219,"d":"99,219"},null,"1998-08-01",{"v":50333,"d":"50,333"},{"v":50333,"d":"50,333"},{"v":25147,"d":"25,147"},{"v":25147,"d":"25,147"}]
["1998-09-01",{"v":50333,"d":"50,333"},{"v":100666,"d":"100,666"},{"v":99219,"d":"99,219"},{"v":198438,"d":"198,438"},null,"1998-09-01",{"v":50333,"d":"50,333"},{"v":100666,"d":"100,666"},{"v":105325,"d":"105,325"},{"v":130472,"d":"130,472"}]
["1998-10-01",{"v":221584,"d":"221,584"},{"v":322250,"d":"322,250"},{"v":292014,"d":"292,014"},{"v":490452,"d":"490,452"},null,"1998-10-01",{"v":20337,"d":"20,337"},{"v":121003,"d":"121,003"},{"v":98152,"d":"98,152"},{"v":228624,"d":"228,624"}]
["1998-11-01",{"v":221584,"d":"221,584"},{"v":543834,"d":"543,834"},{"v":292014,"d":"292,014"},{"v":782466,"d":"782,466"},null,"1998-11-01",{"v":216906,"d":"216,906"},{"v":337909,"d":"337,909"},{"v":207773,"d":"207,773"},{"v":436397,"d":"436,397"}]
["1998-12-01",{"v":198556,"d":"198,556"},{"v":742390,"d":"742,390"},{"v":109763,"d":"109,763"},{"v":892229,"d":"892,229"},null,"1998-12-01",{"v":199817,"d":"199,817"},{"v":537726,"d":"537,726"},{"v":200876,"d":"200,876"},{"v":637273,"d":"637,273"}]
["1999-01-01",{"v":198556,"d":"198,556"},{"v":940946,"d":"940,946"},{"v":109763,"d":"109,763"},{"v":1001992,"d":"1,001,992"},null,"1999-01-01",{"v":185807,"d":"185,807"},{"v":723533,"d":"723,533"},{"v":188191,"d":"188,191"},{"v":825464,"d":"825,464"}]
["1999-02-01",{"v":186494,"d":"186,494"},{"v":1127440,"d":"1,127,440"},{"v":164681,"d":"164,681"},{"v":1166673,"d":"1,166,673"},null,"1999-02-01",{"v":144004,"d":"144,004"},{"v":867537,"d":"867,537"},{"v":120546,"d":"120,546"},{"v":946010,"d":"946,010"}]
["1999-03-01",{"v":186494,"d":"186,494"},{"v":1313934,"d":"1,313,934"},{"v":164681,"d":"164,681"},{"v":1331354,"d":"1,331,354"},null,"1999-03-01",{"v":162948,"d":"162,948"},{"v":1030485,"d":"1,030,485"},{"v":188587,"d":"188,587"},{"v":1134597,"d":"1,134,597"}]
["1999-04-01",{"v":255986,"d":"255,986"},{"v":1569920,"d":"1,569,920"},{"v":171773,"d":"171,773"},{"v":1503127,"d":"1,503,127"},null,"1999-04-01",{"v":243415,"d":"243,415"},{"v":1273900,"d":"1,273,900"},{"v":140778,"d":"140,778"},{"v":1275375,"d":"1,275,375"}]
["1999-05-01",{"v":255986,"d":"255,986"},{"v":1825906,"d":"1,825,906"},{"v":171773,"d":"171,773"},{"v":1674900,"d":"1,674,900"},null,"1999-05-01",{"v":169481,"d":"169,481"},{"v":1443381,"d":"1,443,381"},{"v":134129,"d":"134,129"},{"v":1409504,"d":"1,409,504"}]
["1999-06-01",{"v":218545,"d":"218,545"},{"v":2044451,"d":"2,044,451"},{"v":294045,"d":"294,045"},{"v":1968945,"d":"1,968,945"},null,"1999-06-01",{"v":193309,"d":"193,309"},{"v":1636690,"d":"1,636,690"},{"v":135120,"d":"135,120"},{"v":1544624,"d":"1,544,624"}]
["1999-07-01",{"v":218545,"d":"218,545"},{"v":2262996,"d":"2,262,996"},{"v":294045,"d":"294,045"},{"v":2262990,"d":"2,262,990"},null,"1999-07-01",{"v":325214,"d":"325,214"},{"v":1961904,"d":"1,961,904"},{"v":317938,"d":"317,938"},{"v":1862562,"d":"1,862,562"}]
["1999-08-01",{"v":206958,"d":"206,958"},{"v":2469954,"d":"2,469,954"},{"v":111076,"d":"111,076"},{"v":2374066,"d":"2,374,066"},null,"1999-08-01",{"v":155277,"d":"155,277"},{"v":2117181,"d":"2,117,181"},{"v":203315,"d":"203,315"},{"v":2065877,"d":"2,065,877"}]
["1999-09-01",{"v":206958,"d":"206,958"},{"v":2676912,"d":"2,676,912"},{"v":111076,"d":"111,076"},{"v":2485142,"d":"2,485,142"},null,"1999-09-01",{"v":207559,"d":"207,559"},{"v":2324740,"d":"2,324,740"},{"v":119700,"d":"119,700"},{"v":2185577,"d":"2,185,577"}]
["1999-10-01",{"v":95546,"d":"95,546"},{"v":2772458,"d":"2,772,458"},{"v":171436,"d":"171,436"},{"v":2656578,"d":"2,656,578"},null,"1999-10-01",{"v":160501,"d":"160,501"},{"v":2485241,"d":"2,485,241"},{"v":146305,"d":"146,305"},{"v":2331882,"d":"2,331,882"}]
["1999-11-01",{"v":95546,"d":"95,546"},{"v":2868004,"d":"2,868,004"},{"v":171436,"d":"171,436"},{"v":2828014,"d":"2,828,014"},null,"1999-11-01",{"v":157261,"d":"157,261"},{"v":2642502,"d":"2,642,502"},{"v":167901,"d":"167,901"},{"v":2499783,"d":"2,499,783"}]
["1999-12-01",{"v":219368,"d":"219,368"},{"v":3087372,"d":"3,087,372"},{"v":111538,"d":"111,538"},{"v":2939552,"d":"2,939,552"},null,"1999-12-01",{"v":81345,"d":"81,345"},{"v":2723847,"d":"2,723,847"},{"v":198865,"d":"198,865"},{"v":2698648,"d":"2,698,648"}]
["2000-01-01",{"v":219368,"d":"219,368"},{"v":3306740,"d":"3,306,740"},{"v":111538,"d":"111,538"},{"v":3051090,"d":"3,051,090"},null,"2000-01-01",{"v":166835,"d":"166,835"},{"v":2890682,"d":"2,890,682"},{"v":101456,"d":"101,456"},{"v":2800104,"d":"2,800,104"}]
["2000-02-01",{"v":318121,"d":"318,121"},{"v":3624861,"d":"3,624,861"},{"v":211563,"d":"211,563"},{"v":3262653,"d":"3,262,653"},null,"2000-02-01",{"v":288985,"d":"288,985"},{"v":3179667,"d":"3,179,667"},{"v":119738,"d":"119,738"},{"v":2919842,"d":"2,919,842"}]
["2000-03-01",{"v":318121,"d":"318,121"},{"v":3942982,"d":"3,942,982"},{"v":211563,"d":"211,563"},{"v":3474216,"d":"3,474,216"},null,"2000-03-01",{"v":157814,"d":"157,814"},{"v":3337481,"d":"3,337,481"},{"v":233855,"d":"233,855"},{"v":3153697,"d":"3,153,697"}]
["2000-04-01",{"v":194291,"d":"194,291"},{"v":4137273,"d":"4,137,273"},{"v":183194,"d":"183,194"},{"v":3657410,"d":"3,657,410"},null,"2000-04-01",{"v":266552,"d":"266,552"},{"v":3604033,"d":"3,604,033"},{"v":197783,"d":"197,783"},{"v":3351480,"d":"3,351,480"}]
["2000-05-01",{"v":194291,"d":"194,291"},{"v":4331564,"d":"4,331,564"},{"v":183194,"d":"183,194"},{"v":3840604,"d":"3,840,604"},null,"2000-05-01",{"v":289221,"d":"289,221"},{"v":3893254,"d":"3,893,254"},{"v":212998,"d":"212,998"},{"v":3564478,"d":"3,564,478"}]
["2000-06-01",{"v":295608,"d":"295,608"},{"v":4627172,"d":"4,627,172"},{"v":329297,"d":"329,297"},{"v":4169901,"d":"4,169,901"},null,"2000-06-01",{"v":239050,"d":"239,050"},{"v":4132304,"d":"4,132,304"},{"v":112659,"d":"112,659"},{"v":3677137,"d":"3,677,137"}]
["2000-07-01",{"v":295608,"d":"295,608"},{"v":4922780,"d":"4,922,780"},{"v":329297,"d":"329,297"},{"v":4499198,"d":"4,499,198"},null,"2000-07-01",{"v":276239,"d":"276,239"},{"v":4408543,"d":"4,408,543"},{"v":170542,"d":"170,542"},{"v":3847679,"d":"3,847,679"}]
["2000-08-01",{"v":230602,"d":"230,602"},{"v":5153382,"d":"5,153,382"},{"v":281510,"d":"281,510"},{"v":4780708,"d":"4,780,708"},null,"2000-08-01",{"v":303902,"d":"303,902"},{"v":4712445,"d":"4,712,445"},{"v":243611,"d":"243,611"},{"v":4091290,"d":"4,091,290"}]
["2000-09-01",{"v":230602,"d":"230,602"},{"v":5383984,"d":"5,383,984"},{"v":281510,"d":"281,510"},{"v":5062218,"d":"5,062,218"},null,"2000-09-01",{"v":175175,"d":"175,175"},{"v":4887620,"d":"4,887,620"},{"v":295149,"d":"295,149"},{"v":4386439,"d":"4,386,439"}]
["2000-10-01",{"v":186976,"d":"186,976"},{"v":5570960,"d":"5,570,960"},{"v":183309,"d":"183,309"},{"v":5245527,"d":"5,245,527"},null,"2000-10-01",{"v":340628,"d":"340,628"},{"v":5228248,"d":"5,228,248"},{"v":344988,"d":"344,988"},{"v":4731427,"d":"4,731,427"}]
["2000-11-01",{"v":186976,"d":"186,976"},{"v":5757936,"d":"5,757,936"},{"v":183309,"d":"183,309"},{"v":5428836,"d":"5,428,836"},null,"2000-11-01",{"v":111845,"d":"111,845"},{"v":5340093,"d":"5,340,093"},{"v":202345,"d":"202,345"},{"v":4933772,"d":"4,933,772"}]
["2000-12-01",{"v":146038,"d":"146,038"},{"v":5903974,"d":"5,903,974"},{"v":83695,"d":"83,695"},{"v":5512531,"d":"5,512,531"},null,"2000-12-01",{"v":178569,"d":"178,569"},{"v":5518662,"d":"5,518,662"},{"v":216483,"d":"216,483"},{"v":5150255,"d":"5,150,255"}]
["2001-01-01",{"v":146038,"d":"146,038"},{"v":6050012,"d":"6,050,012"},{"v":83695,"d":"83,695"},{"v":5596226,"d":"5,596,226"},null,"2001-01-01",{"v":209740,"d":"209,740"},{"v":5728402,"d":"5,728,402"},{"v":166798,"d":"166,798"},{"v":5317053,"d":"5,317,053"}]
["2001-02-01",{"v":82703,"d":"82,703"},{"v":6132715,"d":"6,132,715"},{"v":140421,"d":"140,421"},{"v":5736647,"d":"5,736,647"},null,"2001-02-01",{"v":159131,"d":"159,131"},{"v":5887533,"d":"5,887,533"},{"v":136721,"d":"136,721"},{"v":5453774,"d":"5,453,774"}]
["2001-03-01",{"v":82703,"d":"82,703"},{"v":6215418,"d":"6,215,418"},{"v":140421,"d":"140,421"},{"v":5877068,"d":"5,877,068"},null,"2001-03-01",{"v":103237,"d":"103,237"},{"v":5990770,"d":"5,990,770"},{"v":78419,"d":"78,419"},{"v":5532193,"d":"5,532,193"}]
["2001-04-01",{"v":52143,"d":"52,143"},{"v":6267561,"d":"6,267,561"},{"v":122179,"d":"122,179"},{"v":5999247,"d":"5,999,247"},null,"2001-04-01",{"v":104668,"d":"104,668"},{"v":6095438,"d":"6,095,438"},{"v":114270,"d":"114,270"},{"v":5646463,"d":"5,646,463"}]
["2001-05-01",{"v":52143,"d":"52,143"},{"v":6319704,"d":"6,319,704"},{"v":122179,"d":"122,179"},{"v":6121426,"d":"6,121,426"},null,"2001-05-01",{"v":75719,"d":"75,719"},{"v":6171157,"d":"6,171,157"},{"v":141251,"d":"141,251"},{"v":5787714,"d":"5,787,714"}]
["2001-06-01",0,{"v":6319704,"d":"6,319,704"},0,{"v":6121426,"d":"6,121,426"},null,"2001-06-01",{"v":48861,"d":"48,861"},{"v":6220018,"d":"6,220,018"},{"v":175077,"d":"175,077"},{"v":5962791,"d":"5,962,791"}]
["2001-07-01",0,{"v":6319704,"d":"6,319,704"},0,{"v":6121426,"d":"6,121,426"},null,"2001-07-01",{"v":33348,"d":"33,348"},{"v":6253366,"d":"6,253,366"},{"v":58092,"d":"58,092"},{"v":6020883,"d":"6,020,883"}]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
["","","","","",null,"","","","",""]
[null,{"v":6319704,"d":"6,319,704"},null,{"v":6121426,"d":"6,121,426"},{"$nulls":3},{"v":6253366,"d":"6,253,366"},null,{"v":6020883,"d":"6,020,883"}]

{"sheet":"BlockExposure","index":7,"n_rows":59,"n_cols":12,"rows_kept":59,"merged":[[6,0,7,0],[6,1,7,1],[6,9,7,9],[6,10,7,10],[6,11,7,11]],"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT- Block Exposure"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
["(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
["Inforce Month","Lives","Changes In Exposure - No Aging Full Month Credit",{"$nulls":3},"Exposure (Partial Month Adjustment)",null,null,"Graphical Representation of Aging","Valuation Date Remaining Inforce","Persistency to Valuation Date"]
[null,null,"Issued","Lapsed","Gain / (Loss)","Inforce","Without Aging","With Aging","Average Aging Factor"]
["1998-08-01",{"v":1333,"d":"1,333.00"},{"v":93.116,"d":"93.12"},0,"",{"v":2341.96,"d":"2,341.96"},{"v":2341.96,"d":"2,341.96"},{"v":2576.156,"d":"2,576.16"},{"v":1.0999999999999999,"d":"1.1000"},"*********",{"v":1449.45,"d":"1,449.45"},{"v":0.618904678132846,"d":"61.89%"}]
["1998-09-01",{"v":1378.333,"d":"1,378.33"},{"v":80.818,"d":"80.82"},0,{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2422.778,"d":"2,422.78"},{"v":2421.606,"d":"2,421.61"},{"v":2663.767,"d":"2,663.77"},{"v":1.1000001651796367,"d":"1.1000"},"**********",{"v":1484.588,"d":"1,484.59"},{"v":0.6127627046307998,"d":"61.28%"}]
["1998-10-01",{"v":1411.677,"d":"1,411.68"},{"v":72.033,"d":"72.03"},{"v":63.249,"d":"63.25"},0,{"v":2431.562,"d":"2,431.56"},{"v":2480.189,"d":"2,480.19"},{"v":2728.208,"d":"2,728.21"},{"v":1.100000040319508,"d":"1.1000"},"**********",{"v":1521.483,"d":"1,521.48"},{"v":0.6257224779791756,"d":"62.57%"}]
["1998-11-01",{"v":1438.867,"d":"1,438.87"},{"v":101.901,"d":"101.90"},{"v":33.381,"d":"33.38"},0,{"v":2500.082,"d":"2,500.08"},{"v":2527.958,"d":"2,527.96"},{"v":2780.754,"d":"2,780.75"},{"v":1.1000000791152384,"d":"1.1000"},"**********",{"v":1556.621,"d":"1,556.62"},{"v":0.6226279778023281,"d":"62.26%"}]
["1998-12-01",{"v":1462.516,"d":"1,462.52"},{"v":75.547,"d":"75.55"},{"v":40.409,"d":"40.41"},0,{"v":2535.22,"d":"2,535.22"},{"v":2569.508,"d":"2,569.51"},{"v":2826.459,"d":"2,826.46"},{"v":1.1000000778359125,"d":"1.1000"},"**********",{"v":1579.461,"d":"1,579.46"},{"v":0.6230074707520452,"d":"62.30%"}]
["1999-01-01",{"v":1466.968,"d":"1,466.97"},{"v":42.166,"d":"42.17"},{"v":56.221,"d":"56.22"},0,{"v":2521.165,"d":"2,521.17"},{"v":2577.329,"d":"2,577.33"},{"v":2835.062,"d":"2,835.06"},{"v":1.100000038799858,"d":"1.1000"},"**********",{"v":1586.489,"d":"1,586.49"},{"v":0.6292682152893603,"d":"62.93%"}]
["1999-02-01",{"v":1457.429,"d":"1,457.43"},{"v":47.437,"d":"47.44"},{"v":28.111,"d":"28.11"},0,{"v":2540.491,"d":"2,540.49"},{"v":2560.569,"d":"2,560.57"},{"v":2816.626,"d":"2,816.63"},{"v":1.1000000390538198,"d":"1.1000"},"**********",{"v":1607.572,"d":"1,607.57"},{"v":0.6327800413384657,"d":"63.28%"}]
["1999-03-01",{"v":1464.129,"d":"1,464.13"},{"v":36.895,"d":"36.90"},{"v":47.437,"d":"47.44"},0,{"v":2529.949,"d":"2,529.95"},{"v":2572.342,"d":"2,572.34"},{"v":2829.576,"d":"2,829.58"},{"v":1.0999999222498407,"d":"1.1000"},"*********",{"v":1623.384,"d":"1,623.38"},{"v":0.6416666897237849,"d":"64.17%"}]
["1999-04-01",{"v":1505.933,"d":"1,505.93"},{"v":121.227,"d":"121.23"},{"v":91.359,"d":"91.36"},0,{"v":2559.817,"d":"2,559.82"},{"v":2645.788,"d":"2,645.79"},{"v":2910.367,"d":"2,910.37"},{"v":1.1000000755918464,"d":"1.1000"},"**********",{"v":1676.091,"d":"1,676.09"},{"v":0.6547698526886883,"d":"65.48%"}]
["1999-05-01",{"v":1487.129,"d":"1,487.13"},{"v":59.735,"d":"59.74"},73.79,{"v":-0.0010000000002037268,"d":"(0.00)"},{"v":2545.761,"d":"2,545.76"},{"v":2612.75,"d":"2,612.75"},{"v":2874.026,"d":"2,874.03"},{"v":1.1000003827384939,"d":"1.1000"},"**********",{"v":1704.202,"d":"1,704.20"},{"v":0.6694273343020024,"d":"66.94%"}]
["1999-06-01",{"v":1470,"d":"1,470.00"},{"v":36.895,"d":"36.90"},50.95,0,{"v":2531.706,"d":"2,531.71"},{"v":2582.656,"d":"2,582.66"},{"v":2840.922,"d":"2,840.92"},{"v":1.1000001548793181,"d":"1.1000"},"**********",{"v":1720.014,"d":"1,720.01"},{"v":0.6793893129770991,"d":"67.94%"}]
["1999-07-01",{"v":1464.548,"d":"1,464.55"},{"v":43.923,"d":"43.92"},{"v":61.492,"d":"61.49"},0,{"v":2514.137,"d":"2,514.14"},{"v":2573.078,"d":"2,573.08"},{"v":2830.386,"d":"2,830.39"},{"v":1.1000000777279195,"d":"1.1000"},"**********",{"v":1734.069,"d":"1,734.07"},{"v":0.6897273298949101,"d":"68.97%"}]
["1999-08-01",{"v":1530.484,"d":"1,530.48"},{"v":187.989,"d":"187.99"},{"v":47.437,"d":"47.44"},{"v":0.0009999999997489795,"d":"0.00"},{"v":2654.69,"d":"2,654.69"},{"v":2688.921,"d":"2,688.92"},{"v":2957.813,"d":"2,957.81"},{"v":1.0999999628103616,"d":"1.1000"},"*********",{"v":1858.81,"d":"1,858.81"},{"v":0.7001985165876241,"d":"70.02%"}]
["1999-09-01",{"v":1538.8,"d":"1,538.80"},{"v":49.193,"d":"49.19"},50.95,{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2652.933,"d":"2,652.93"},{"v":2703.532,"d":"2,703.53"},{"v":2973.885,"d":"2,973.89"},{"v":1.0999999260226991,"d":"1.1000"},"*********",{"v":1879.893,"d":"1,879.89"},{"v":0.7086093014787784,"d":"70.86%"}]
["1999-10-01",{"v":1523,"d":"1,523.00"},{"v":24.597,"d":"24.60"},{"v":49.193,"d":"49.19"},{"v":-0.0010000000002037268,"d":"(0.00)"},{"v":2628.336,"d":"2,628.34"},{"v":2675.773,"d":"2,675.77"},{"v":2943.35,"d":"2,943.35"},{"v":1.0999998878828658,"d":"1.1000"},"*********",{"v":1893.948,"d":"1,893.95"},{"v":0.7205882352941178,"d":"72.06%"}]
["1999-11-01",{"v":1559.6,"d":"1,559.60"},{"v":112.442,"d":"112.44"},22.84,{"v":4.547473508864641e-13,"d":"0.00"},{"v":2717.938,"d":"2,717.94"},{"v":2740.075,"d":"2,740.08"},{"v":3014.083,"d":"3,014.08"},{"v":1.1000001824767571,"d":"1.1000"},"**********",{"v":1973.009,"d":"1,973.01"},{"v":0.7259212682555672,"d":"72.59%"}]
["1999-12-01",{"v":1562,"d":"1,562.00"},{"v":33.381,"d":"33.38"},{"v":79.061,"d":"79.06"},{"v":0.0010000000002037268,"d":"0.00"},{"v":2672.259,"d":"2,672.26"},{"v":2744.292,"d":"2,744.29"},{"v":3018.721,"d":"3,018.72"},{"v":1.099999927121458,"d":"1.1000"},"*********",{"v":1990.578,"d":"1,990.58"},{"v":0.744904591957591,"d":"74.49%"}]
["2000-01-01",{"v":1554.032,"d":"1,554.03"},{"v":59.735,"d":"59.74"},{"v":35.138,"d":"35.14"},{"v":-0.0010000000002037268,"d":"(0.00)"},{"v":2696.855,"d":"2,696.86"},{"v":2730.293,"d":"2,730.29"},{"v":3003.323,"d":"3,003.32"},{"v":1.1000002563827398,"d":"1.1000"},"**********",{"v":2020.445,"d":"2,020.45"},{"v":0.7491856254785667,"d":"74.92%"}]
["2000-02-01",{"v":1555.448,"d":"1,555.45"},{"v":38.652,"d":"38.65"},{"v":56.221,"d":"56.22"},0,{"v":2679.286,"d":"2,679.29"},{"v":2732.781,"d":"2,732.78"},{"v":3006.059,"d":"3,006.06"},{"v":1.09999996340724,"d":"1.1000"},"*********",{"v":2032.744,"d":"2,032.74"},{"v":0.7586886954210935,"d":"75.87%"}]
["2000-03-01",{"v":1553.032,"d":"1,553.03"},{"v":54.464,"d":"54.46"},{"v":66.763,"d":"66.76"},{"v":0.0009999999997489795,"d":"0.00"},{"v":2666.988,"d":"2,666.99"},{"v":2728.536,"d":"2,728.54"},{"v":3001.39,"d":"3,001.39"},{"v":1.100000146598762,"d":"1.1000"},"**********",{"v":2059.097,"d":"2,059.10"},{"v":0.7720683407649379,"d":"77.21%"}]
["2000-04-01",{"v":1566.7,"d":"1,566.70"},{"v":86.089,"d":"86.09"},{"v":56.221,"d":"56.22"},{"v":-0.0009999999997489795,"d":"(0.00)"},{"v":2696.855,"d":"2,696.86"},{"v":2752.549,"d":"2,752.55"},{"v":3027.804,"d":"3,027.80"},{"v":1.1000000363299618,"d":"1.1000"},"**********",{"v":2087.208,"d":"2,087.21"},{"v":0.7739414985232799,"d":"77.39%"}]
["2000-05-01",{"v":1579.871,"d":"1,579.87"},{"v":82.575,"d":"82.58"},{"v":57.978,"d":"57.98"},{"v":4.547473508864641e-13,"d":"0.00"},{"v":2721.452,"d":"2,721.45"},{"v":2775.69,"d":"2,775.69"},{"v":3053.259,"d":"3,053.26"},{"v":1.1,"d":"1.1000"},"**********",{"v":2145.186,"d":"2,145.19"},{"v":0.7882505368457721,"d":"78.83%"}]
["2000-06-01",{"v":1562.4,"d":"1,562.40"},{"v":24.597,"d":"24.60"},{"v":57.978,"d":"57.98"},{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2688.071,"d":"2,688.07"},{"v":2744.995,"d":"2,745.00"},{"v":3019.494,"d":"3,019.49"},{"v":1.0999998178503059,"d":"1.1000"},"*********",{"v":2160.998,"d":"2,161.00"},{"v":0.8039214738003573,"d":"80.39%"}]
["2000-07-01",{"v":1555.452,"d":"1,555.45"},{"v":47.437,"d":"47.44"},{"v":47.437,"d":"47.44"},0,{"v":2688.071,"d":"2,688.07"},{"v":2732.787,"d":"2,732.79"},{"v":3006.066,"d":"3,006.07"},{"v":1.1000001097780399,"d":"1.1000"},"**********",{"v":2192.623,"d":"2,192.62"},{"v":0.8156864160210054,"d":"81.57%"}]
["2000-08-01",{"v":1545.774,"d":"1,545.77"},{"v":33.381,"d":"33.38"},{"v":49.193,"d":"49.19"},{"v":4.547473508864641e-13,"d":"0.00"},{"v":2672.259,"d":"2,672.26"},{"v":2715.785,"d":"2,715.79"},{"v":2987.363,"d":"2,987.36"},{"v":1.0999998158911697,"d":"1.1000"},"*********",{"v":2208.435,"d":"2,208.44"},{"v":0.8264299979904642,"d":"82.64%"}]
["2000-09-01",{"v":1528.167,"d":"1,528.17"},{"v":21.083,"d":"21.08"},{"v":68.519,"d":"68.52"},{"v":-0.0010000000002037268,"d":"(0.00)"},{"v":2624.822,"d":"2,624.82"},{"v":2684.85,"d":"2,684.85"},{"v":2953.335,"d":"2,953.34"},{"v":1.1,"d":"1.1000"},"**********",{"v":2217.219,"d":"2,217.22"},{"v":0.8447121366706009,"d":"84.47%"}]
["2000-10-01",{"v":1514.677,"d":"1,514.68"},{"v":40.409,"d":"40.41"},{"v":61.492,"d":"61.49"},0,{"v":2603.739,"d":"2,603.74"},{"v":2661.151,"d":"2,661.15"},{"v":2927.266,"d":"2,927.27"},{"v":1.0999999624222754,"d":"1.1000"},"*********",{"v":2240.059,"d":"2,240.06"},{"v":0.8603239418390246,"d":"86.03%"}]
["2000-11-01",{"v":1499.133,"d":"1,499.13"},{"v":35.138,"d":"35.14"},{"v":36.895,"d":"36.90"},0,{"v":2601.982,"d":"2,601.98"},{"v":2633.841,"d":"2,633.84"},{"v":2897.225,"d":"2,897.23"},{"v":1.099999962032636,"d":"1.1000"},"*********",{"v":2261.142,"d":"2,261.14"},{"v":0.8690075488608299,"d":"86.90%"}]
["2000-12-01",{"v":1493.935,"d":"1,493.94"},{"v":24.597,"d":"24.60"},{"v":31.624,"d":"31.62"},{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2594.955,"d":"2,594.96"},{"v":2624.709,"d":"2,624.71"},{"v":2887.18,"d":"2,887.18"},{"v":1.1000000380994617,"d":"1.1000"},"**********",{"v":2269.927,"d":"2,269.93"},{"v":0.8747461902036837,"d":"87.47%"}]
["2001-01-01",{"v":1494.258,"d":"1,494.26"},{"v":35.138,"d":"35.14"},{"v":40.409,"d":"40.41"},{"v":4.547473508864641e-13,"d":"0.00"},{"v":2589.684,"d":"2,589.68"},{"v":2625.275,"d":"2,625.28"},{"v":2887.803,"d":"2,887.80"},{"v":1.1000001904562378,"d":"1.1000"},"**********",{"v":2299.794,"d":"2,299.79"},{"v":0.8880597014925372,"d":"88.81%"}]
["2001-02-01",{"v":1493.857,"d":"1,493.86"},{"v":38.652,"d":"38.65"},{"v":70.276,"d":"70.28"},{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2558.06,"d":"2,558.06"},{"v":2624.571,"d":"2,624.57"},{"v":2887.028,"d":"2,887.03"},{"v":1.099999961898535,"d":"1.1000"},"*********",{"v":2338.446,"d":"2,338.45"},{"v":0.9141482216992565,"d":"91.41%"}]
["2001-03-01",{"v":1473.839,"d":"1,473.84"},{"v":33.381,"d":"33.38"},{"v":59.735,"d":"59.74"},{"v":4.547473508864641e-13,"d":"0.00"},{"v":2531.706,"d":"2,531.71"},{"v":2589.401,"d":"2,589.40"},{"v":2848.341,"d":"2,848.34"},{"v":1.0999999613810298,"d":"1.1000"},"*********",{"v":2368.313,"d":"2,368.31"},{"v":0.9354613055386368,"d":"93.55%"}]
["2001-04-01",{"v":1453.933,"d":"1,453.93"},{"v":28.111,"d":"28.11"},45.68,0,{"v":2514.137,"d":"2,514.14"},{"v":2554.429,"d":"2,554.43"},{"v":2809.872,"d":"2,809.87"},{"v":1.100000039147692,"d":"1.1000"},"**********",{"v":2394.667,"d":"2,394.67"},{"v":0.9524807120693899,"d":"95.25%"}]
["2001-05-01",{"v":1456.903,"d":"1,456.90"},{"v":49.193,"d":"49.19"},{"v":40.409,"d":"40.41"},{"v":-4.547473508864641e-13,"d":"(0.00)"},{"v":2522.921,"d":"2,522.92"},{"v":2559.647,"d":"2,559.65"},{"v":2815.611,"d":"2,815.61"},{"v":1.0999997265247903,"d":"1.1000"},"*********",{"v":2442.104,"d":"2,442.10"},{"v":0.9679668923442312,"d":"96.80%"}]
["2001-06-01",{"v":1454.267,"d":"1,454.27"},{"v":38.652,"d":"38.65"},{"v":36.895,"d":"36.90"},0,{"v":2524.678,"d":"2,524.68"},{"v":2555.014,"d":"2,555.01"},{"v":2810.516,"d":"2,810.52"},{"v":1.1000002348323727,"d":"1.1000"},"**********",{"v":2477.242,"d":"2,477.24"},{"v":0.9812110692927971,"d":"98.12%"}]
["2001-07-01",{"v":1464.387,"d":"1,464.39"},{"v":57.978,"d":"57.98"},{"v":49.193,"d":"49.19"},{"v":4.547473508864641e-13,"d":"0.00"},{"v":2533.463,"d":"2,533.46"},{"v":2572.795,"d":"2,572.80"},{"v":2830.074,"d":"2,830.07"},{"v":1.0999998056588263,"d":"1.1000"},"*********",{"v":2533.463,"d":"2,533.46"},{"v":1,"d":"100.00%"}]
[null,{"v":53854.478,"d":"53,854.48"},{"v":2048.5570000000002,"d":"2,048.56"},{"v":1763.9360000000004,"d":"1,763.94"},{"v":-0.002000000000862201,"d":"(0.00)"},{"v":93010.76800000001,"d":"93,010.77"},{"v":94617.42499999999,"d":"94,617.43"},{"v":104079.17000000001,"d":"104,079.17"},{"v":1.1000000264221947,"d":"1.1000"},"**********",{"v":71588.774,"d":"71,588.77"},{"v":0.7566130023090357,"d":"75.66%"}]
[]
["EXPLANATION:"]
[null,"(A) In Force Month: All months during experience period, starting with month of experience Month ending on month of valuation Month."]
[null,"(B) Number of active insureds with fraction of month credit."]
[null,"(C) Weighted insureds issued during the month, unadjusted for aging, full month credited."]
[null,"(D) Weighted insureds terminated during the month, unadjusted for aging, full month credited."]
[null,"(E) Gain or Loss of weighted insureds due to changes in benefit richness, age, area, etc.; unadjusted for aging.  Full month credited. This also includes weighted insureds in-force prior to the Experience Period."]
[null,"(F) Weighted insureds in-force at the end of the month, unadjusted for aging, full month credited."]
[null,"(G) Weighted insureds inforce during month with fraction of month inforce, unadjusted for aging."]
[null,"(H) Weighted insureds inforce during month with fraction of month inforce, adjusted for underwriting aging factor."]
[null,"(I) Weighted average aging factor for weighted lives in force during the month = (H) / (G)"]
[null,"(J) Graphic representation of the aging factor in (I), a \"*\" is shown for each percentage point over 1.00."]
[null,"(K) Of the weighted lives in force at the end of the month, those that are still in force as of the valuation date."]
[null,"(L) Percentage of Weighted Lives in force at the end of the month that are still in force as of the valuation date = (G) / (F)"]

{"sheet":"RepLag","index":8,"n_rows":105,"n_cols":41,"rows_kept":105,"flags":["formulas_cached_only"]}
[null,"BLOCK CLAIM LIABILITY REPORT Reported Lag Triangle"]
[null,"The Millennium-2000 Sample Life Insurance Company"]
[null,"Arvind"]
[null,"Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[{"$nulls":5},"REPORTED CLAIMS / NUMBER OF MONTHS BETWEEN INCURRED AND REPORTED DATES"]
["Incurred Month","Trend to Valuation Month","Exposure","Total Incurred and Reported Claims","Inc&Rep as of the end of Each Month",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["1998-08-01",{"v":1.185255422543558,"d":"1.1853"},{"v":2576.156,"d":"2,576.16"},{"v":99219,"d":"99,219"},{"v":25147,"d":"25,147"},{"v":25147,"d":"25,147"},{"v":74072,"d":"74,072"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-09-01",{"v":1.179523472517103,"d":"1.1795"},{"v":2663.767,"d":"2,663.77"},{"v":99219,"d":"99,219"},{"v":130472,"d":"130,472"},{"v":31253,"d":"31,253"},{"v":67966,"d":"67,966"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-10-01",{"v":1.1738466956215519,"d":"1.1738"},{"v":2728.208,"d":"2,728.21"},{"v":292014,"d":"292,014"},{"v":228624,"d":"228,624"},{"v":30186,"d":"30,186"},{"v":157846,"d":"157,846"},{"v":54319,"d":"54,319"},{"v":49663,"d":"49,663"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-11-01",{"v":1.1680878402055834,"d":"1.1681"},{"v":2780.754,"d":"2,780.75"},{"v":292014,"d":"292,014"},{"v":436397,"d":"436,397"},{"v":49927,"d":"49,927"},{"v":140535,"d":"140,535"},{"v":51889,"d":"51,889"},{"v":49663,"d":"49,663"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-12-01",{"v":1.1623852144600721,"d":"1.1624"},{"v":2826.459,"d":"2,826.46"},{"v":109763,"d":"109,763"},{"v":637273,"d":"637,273"},{"v":6022,"d":"6,022"},{"v":55145,"d":"55,145"},{"v":17920,"d":"17,920"},{"v":25255,"d":"25,255"},{"v":5019,"d":"5,019"},402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-01-01",{"v":1.1568718186024989,"d":"1.1569"},{"v":2835.062,"d":"2,835.06"},{"v":109763,"d":"109,763"},{"v":825464,"d":"825,464"},{"v":31494,"d":"31,494"},{"v":39304,"d":"39,304"},{"v":24477,"d":"24,477"},{"v":9937,"d":"9,937"},{"v":4149,"d":"4,149"},402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-02-01",{"v":1.1512779184895232,"d":"1.1513"},{"v":2816.626,"d":"2,816.63"},{"v":164681,"d":"164,681"},{"v":946010,"d":"946,010"},{"v":13659,"d":"13,659"},{"v":80920,"d":"80,920"},{"v":40769,"d":"40,769"},{"v":15086,"d":"15,086"},{"v":8570,"d":"8,570"},{"v":4171,"d":"4,171"},913,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-03-01",{"v":1.1456065986940085,"d":"1.1456"},{"v":2829.576,"d":"2,829.58"},{"v":164681,"d":"164,681"},{"v":1134597,"d":"1,134,597"},{"v":57935,"d":"57,935"},{"v":68120,"d":"68,120"},{"v":13660,"d":"13,660"},{"v":10719,"d":"10,719"},{"v":11697,"d":"11,697"},{"v":1703,"d":"1,703"},254,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-04-01",{"v":1.1401208528103979,"d":"1.1401"},{"v":2910.367,"d":"2,910.37"},{"v":171773,"d":"171,773"},{"v":1275375,"d":"1,275,375"},{"v":16933,"d":"16,933"},{"v":64705,"d":"64,705"},{"v":35845,"d":"35,845"},{"v":36513,"d":"36,513"},{"v":13434,"d":"13,434"},{"v":1335,"d":"1,335"},{"v":1739,"d":"1,739"},150,64,{"v":1055,"d":"1,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-05-01",{"v":1.1345586566825505,"d":"1.1346"},{"v":2874.026,"d":"2,874.03"},{"v":171773,"d":"171,773"},{"v":1409504,"d":"1,409,504"},{"v":36127,"d":"36,127"},{"v":62953,"d":"62,953"},{"v":22027,"d":"22,027"},{"v":34250,"d":"34,250"},{"v":12905,"d":"12,905"},{"v":1541,"d":"1,541"},701,150,64,{"v":1055,"d":"1,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-06-01",{"v":1.1290504685559444,"d":"1.1291"},{"v":2840.922,"d":"2,840.92"},{"v":294045,"d":"294,045"},{"v":1544624,"d":"1,544,624"},{"v":16631,"d":"16,631"},{"v":145028,"d":"145,028"},{"v":48307,"d":"48,307"},{"v":6744,"d":"6,744"},{"v":43499,"d":"43,499"},{"v":10999,"d":"10,999"},{"v":6831,"d":"6,831"},{"v":14862,"d":"14,862"},638,86,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-07-01",{"v":1.1235955056179776,"d":"1.1236"},{"v":2830.386,"d":"2,830.39"},{"v":294045,"d":"294,045"},{"v":1862562,"d":"1,862,562"},{"v":98502,"d":"98,502"},{"v":96530,"d":"96,530"},{"v":25198,"d":"25,198"},{"v":25454,"d":"25,454"},{"v":21540,"d":"21,540"},{"v":10627,"d":"10,627"},188,{"v":14862,"d":"14,862"},711,13,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-08-01",{"v":1.1181930001118192,"d":"1.1182"},{"v":2957.813,"d":"2,957.81"},{"v":111076,"d":"111,076"},{"v":2065877,"d":"2,065,877"},{"v":8178,"d":"8,178"},{"v":50538,"d":"50,538"},{"v":21390,"d":"21,390"},{"v":25812,"d":"25,812"},{"v":3445,"d":"3,445"},{"v":-482,"d":"(482)"},{"v":1182,"d":"1,182"},512,61,{"v":-300,"d":"(300)"},0,454,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-09-01",{"v":1.1127183709803048,"d":"1.1127"},{"v":2973.885,"d":"2,973.89"},{"v":111076,"d":"111,076"},{"v":2185577,"d":"2,185,577"},{"v":22133,"d":"22,133"},{"v":43202,"d":"43,202"},{"v":19233,"d":"19,233"},{"v":23721,"d":"23,721"},{"v":1187,"d":"1,187"},{"v":-269,"d":"(269)"},856,553,20,{"v":-300,"d":"(300)"},374,80,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-10-01",{"v":1.107297087808659,"d":"1.1073"},{"v":2943.35,"d":"2,943.35"},{"v":171436,"d":"171,436"},{"v":2331882,"d":"2,331,882"},{"v":8887,"d":"8,887"},{"v":57900,"d":"57,900"},{"v":69592,"d":"69,592"},{"v":13073,"d":"13,073"},{"v":3966,"d":"3,966"},{"v":7382,"d":"7,382"},990,{"v":1455,"d":"1,455"},{"v":1212,"d":"1,212"},252,{"v":-208,"d":"(208)"},{"v":4466,"d":"4,466"},924,85,{"v":1460,"d":"1,460"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-11-01",{"v":1.1019283746556474,"d":"1.1019"},{"v":3014.083,"d":"3,014.08"},{"v":171436,"d":"171,436"},{"v":2499783,"d":"2,499,783"},{"v":31566,"d":"31,566"},{"v":83114,"d":"83,114"},{"v":23227,"d":"23,227"},{"v":13635,"d":"13,635"},{"v":5991,"d":"5,991"},{"v":3977,"d":"3,977"},323,{"v":1412,"d":"1,412"},{"v":1242,"d":"1,242"},450,{"v":-376,"d":"(376)"},{"v":4430,"d":"4,430"},900,85,{"v":1460,"d":"1,460"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-12-01",{"v":1.096611470555982,"d":"1.0966"},{"v":3018.721,"d":"3,018.72"},{"v":111538,"d":"111,538"},{"v":2698648,"d":"2,698,648"},{"v":1321,"d":"1,321"},{"v":33300,"d":"33,300"},{"v":30097,"d":"30,097"},{"v":27921,"d":"27,921"},{"v":5276,"d":"5,276"},{"v":1752,"d":"1,752"},{"v":9245,"d":"9,245"},117,216,314,204,442,561,179,17,273,135,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-01-01",{"v":1.0913456291607553,"d":"1.0913"},{"v":3003.323,"d":"3,003.32"},{"v":111538,"d":"111,538"},{"v":2800104,"d":"2,800,104"},{"v":14982,"d":"14,982"},{"v":44836,"d":"44,836"},{"v":31946,"d":"31,946"},{"v":3681,"d":"3,681"},{"v":2985,"d":"2,985"},{"v":1328,"d":"1,328"},{"v":9314,"d":"9,314"},117,56,430,88,538,508,153,0,273,303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-02-01",{"v":1.0860121633362294,"d":"1.0860"},{"v":3006.059,"d":"3,006.06"},{"v":211563,"d":"211,563"},{"v":2919842,"d":"2,919,842"},{"v":9736,"d":"9,736"},{"v":90376,"d":"90,376"},{"v":64236,"d":"64,236"},{"v":12899,"d":"12,899"},{"v":29961,"d":"29,961"},702,{"v":1231,"d":"1,231"},530,991,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-03-01",{"v":1.0808473843493298,"d":"1.0808"},{"v":3001.39,"d":"3,001.39"},{"v":211563,"d":"211,563"},{"v":3153697,"d":"3,153,697"},{"v":68074,"d":"68,074"},{"v":108795,"d":"108,795"},{"v":22323,"d":"22,323"},{"v":1146,"d":"1,146"},{"v":6942,"d":"6,942"},821,{"v":1096,"d":"1,096"},511,954,30,0,0,0,0,0,791,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-04-01",{"v":1.0755001075500108,"d":"1.0755"},{"v":3027.804,"d":"3,027.80"},{"v":183194,"d":"183,194"},{"v":3351480,"d":"3,351,480"},{"v":10201,"d":"10,201"},{"v":90658,"d":"90,658"},{"v":24213,"d":"24,213"},{"v":20107,"d":"20,107"},{"v":28866,"d":"28,866"},{"v":6492,"d":"6,492"},{"v":1428,"d":"1,428"},616,53,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-05-01",{"v":1.0703200256876806,"d":"1.0703"},{"v":3053.259,"d":"3,053.26"},{"v":183194,"d":"183,194"},{"v":3564478,"d":"3,564,478"},{"v":80043,"d":"80,043"},{"v":39941,"d":"39,941"},{"v":10905,"d":"10,905"},{"v":38977,"d":"38,977"},{"v":4745,"d":"4,745"},{"v":6586,"d":"6,586"},{"v":1310,"d":"1,310"},107,20,168,0,0,0,0,0,0,0,392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-06-01",{"v":1.0651896037494675,"d":"1.0652"},{"v":3019.494,"d":"3,019.49"},{"v":329297,"d":"329,297"},{"v":3677137,"d":"3,677,137"},{"v":4501,"d":"4,501"},{"v":74638,"d":"74,638"},{"v":87955,"d":"87,955"},{"v":99302,"d":"99,302"},{"v":13877,"d":"13,877"},{"v":20118,"d":"20,118"},{"v":5661,"d":"5,661"},{"v":21364,"d":"21,364"},159,480,28,693,0,0,131,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-07-01",{"v":1.0599957600169598,"d":"1.0600"},{"v":3006.066,"d":"3,006.07"},{"v":329297,"d":"329,297"},{"v":3847679,"d":"3,847,679"},{"v":45495,"d":"45,495"},{"v":81868,"d":"81,868"},{"v":96720,"d":"96,720"},{"v":55381,"d":"55,381"},{"v":3174,"d":"3,174"},{"v":17865,"d":"17,865"},{"v":5653,"d":"5,653"},{"v":21419,"d":"21,419"},0,480,702,19,0,131,0,0,294,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-08-01",{"v":1.0548523206751055,"d":"1.0549"},{"v":2987.363,"d":"2,987.36"},{"v":281510,"d":"281,510"},{"v":4091290,"d":"4,091,290"},{"v":2952,"d":"2,952"},{"v":58928,"d":"58,928"},{"v":130303,"d":"130,303"},{"v":52128,"d":"52,128"},{"v":14870,"d":"14,870"},{"v":3898,"d":"3,898"},{"v":15681,"d":"15,681"},{"v":1013,"d":"1,013"},981,121,0,84,213,53,0,0,0,210,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-09-01",{"v":1.0497585555322275,"d":"1.0498"},{"v":2953.335,"d":"2,953.34"},{"v":281510,"d":"281,510"},{"v":4386439,"d":"4,386,439"},{"v":22590,"d":"22,590"},{"v":127706,"d":"127,706"},{"v":52799,"d":"52,799"},{"v":53458,"d":"53,458"},{"v":8807,"d":"8,807"},{"v":2747,"d":"2,747"},{"v":11162,"d":"11,162"},581,{"v":1025,"d":"1,025"},0,0,84,213,53,0,0,210,0,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-10-01",{"v":1.0447137484329294,"d":"1.0447"},{"v":2927.266,"d":"2,927.27"},{"v":183309,"d":"183,309"},{"v":4731427,"d":"4,731,427"},{"v":2217,"d":"2,217"},{"v":50074,"d":"50,074"},{"v":38342,"d":"38,342"},{"v":59896,"d":"59,896"},{"v":12140,"d":"12,140"},{"v":3146,"d":"3,146"},{"v":1154,"d":"1,154"},{"v":9723,"d":"9,723"},403,0,{"v":1132,"d":"1,132"},177,160,{"v":3268,"d":"3,268"},288,398,57,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-11-01",{"v":1.0396091069757771,"d":"1.0396"},{"v":2897.225,"d":"2,897.23"},{"v":183309,"d":"183,309"},{"v":4933772,"d":"4,933,772"},{"v":19627,"d":"19,627"},{"v":78051,"d":"78,051"},{"v":32446,"d":"32,446"},{"v":30039,"d":"30,039"},{"v":3104,"d":"3,104"},{"v":8621,"d":"8,621"},{"v":1405,"d":"1,405"},{"v":3535,"d":"3,535"},707,57,692,229,{"v":3279,"d":"3,279"},40,328,415,0,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-12-01",{"v":1.0345541071798054,"d":"1.0346"},{"v":2887.18,"d":"2,887.18"},{"v":83695,"d":"83,695"},{"v":5150255,"d":"5,150,255"},{"v":5402,"d":"5,402"},{"v":16943,"d":"16,943"},{"v":34607,"d":"34,607"},{"v":6988,"d":"6,988"},{"v":3602,"d":"3,602"},{"v":2116,"d":"2,116"},{"v":7375,"d":"7,375"},474,{"v":3162,"d":"3,162"},{"v":1388,"d":"1,388"},160,284,406,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-01-01",{"v":1.0295480284155256,"d":"1.0295"},{"v":2887.803,"d":"2,887.80"},{"v":83695,"d":"83,695"},{"v":5317053,"d":"5,317,053"},{"v":15456,"d":"15,456"},{"v":19047,"d":"19,047"},{"v":26813,"d":"26,813"},{"v":7995,"d":"7,995"},520,{"v":1792,"d":"1,792"},{"v":5685,"d":"5,685"},405,{"v":4138,"d":"4,138"},206,360,188,302,788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-02-01",{"v":1.0245901639344261,"d":"1.0246"},{"v":2887.028,"d":"2,887.03"},{"v":140421,"d":"140,421"},{"v":5453774,"d":"5,453,774"},544,{"v":16998,"d":"16,998"},{"v":37793,"d":"37,793"},{"v":49731,"d":"49,731"},{"v":28448,"d":"28,448"},{"v":2175,"d":"2,175"},{"v":1814,"d":"1,814"},333,718,{"v":1341,"d":"1,341"},64,28,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-03-01",{"v":1.0195758564437194,"d":"1.0196"},{"v":2848.341,"d":"2,848.34"},{"v":140421,"d":"140,421"},{"v":5532193,"d":"5,532,193"},{"v":8442,"d":"8,442"},{"v":51447,"d":"51,447"},{"v":16192,"d":"16,192"},{"v":58463,"d":"58,463"},{"v":1725,"d":"1,725"},{"v":1611,"d":"1,611"},455,881,679,64,28,0,0,0,256,108,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-04-01",{"v":1.0147133434804667,"d":"1.0147"},{"v":2809.872,"d":"2,809.87"},{"v":122179,"d":"122,179"},{"v":5646463,"d":"5,646,463"},{"v":1180,"d":"1,180"},{"v":33425,"d":"33,425"},{"v":35398,"d":"35,398"},{"v":24109,"d":"24,109"},{"v":7879,"d":"7,879"},{"v":9007,"d":"9,007"},{"v":1278,"d":"1,278"},{"v":1250,"d":"1,250"},572,253,0,0,{"v":-247,"d":"(247)"},266,{"v":7809,"d":"7,809"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-05-01",{"v":1.0097950116126426,"d":"1.0098"},{"v":2815.611,"d":"2,815.61"},{"v":122179,"d":"122,179"},{"v":5787714,"d":"5,787,714"},{"v":24336,"d":"24,336"},{"v":38853,"d":"38,853"},{"v":23133,"d":"23,133"},{"v":13306,"d":"13,306"},{"v":5789,"d":"5,789"},{"v":5946,"d":"5,946"},{"v":1041,"d":"1,041"},{"v":1381,"d":"1,381"},313,253,0,0,{"v":-247,"d":"(247)"},266,{"v":7809,"d":"7,809"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-06-01",{"v":1.004823151125402,"d":"1.0048"},{"v":2810.516,"d":"2,810.52"},0,{"v":5962791,"d":"5,962,791"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-07-01",{"v":1,"d":"1.0000"},{"v":2830.074,"d":"2,830.07"},0,{"v":6020883,"d":"6,020,883"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"v":104079.17000000001,"d":"104,079.17"},{"v":6121426,"d":"6,121,426"},null,{"v":821679,"d":"821,679"},{"v":2343762,"d":"2,343,762"},{"v":1264074,"d":"1,264,074"},{"v":955052,"d":"955,052"},{"v":318112,"d":"318,112"},{"v":138511,"d":"138,511"},{"v":95965,"d":"95,965"},{"v":99499,"d":"99,499"},{"v":19159,"d":"19,159"},{"v":8094,"d":"8,094"},{"v":3668,"d":"3,668"},{"v":12616,"d":"12,616"},{"v":7544,"d":"7,544"},{"v":6155,"d":"6,155"},{"v":19814,"d":"19,814"},{"v":3157,"d":"3,157"},{"v":1433,"d":"1,433"},{"v":2630,"d":"2,630"},150,352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":5},"Completion Factor Development Based on the Last k Months of Data For Each Lag Month Column"]
[{"$nulls":4},"  k =",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["A. Claims       ……………………………………………",{"$nulls":3},{"v":488690,"d":"488,690"},{"v":25516,"d":"25,516"},{"v":123725,"d":"123,725"},{"v":112516,"d":"112,516"},{"v":140298,"d":"140,298"},{"v":34295,"d":"34,295"},{"v":14704,"d":"14,704"},{"v":15619,"d":"15,619"},{"v":14313,"d":"14,313"},{"v":3116,"d":"3,116"},601,730,796,0,0,0,{"v":1855,"d":"1,855"},438,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B. Trended Claims       …………………………………",{"$nulls":3},{"v":498816.543702019,"d":"498,817"},{"v":25771.73314791222,"d":"25,772"},{"v":125604.47817848064,"d":"125,604"},{"v":114509.71926926728,"d":"114,510"},{"v":143256.3172230448,"d":"143,256"},{"v":35168.1382048097,"d":"35,168"},{"v":15225.020275508643,"d":"15,225"},{"v":16149.067542985897,"d":"16,149"},{"v":14933.058336740198,"d":"14,933"},{"v":3266.8359252531563,"d":"3,267"},{"v":636.4350956098285,"d":"636"},{"v":773.9423324368909,"d":"774"},{"v":846.9239097754121,"d":"847"},0,0,0,{"v":2011.9232589801634,"d":"2,012"},{"v":478.7202741607664,"d":"479"},{"v":184.23072705340496,"d":"184"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C. Exposure      …………………………………………",{"$nulls":4},{"v":11266.073,"d":"11,266"},{"v":11284.34,"d":"11,284"},{"v":11360.851999999999,"d":"11,361"},{"v":11433.044,"d":"11,433"},{"v":11510.352,"d":"11,510"},{"v":11559.235999999999,"d":"11,559"},{"v":11599.474,"d":"11,599"},{"v":11665.006000000001,"d":"11,665"},{"v":11765.189,"d":"11,765"},{"v":11874.029999999999,"d":"11,874"},{"v":11966.257999999998,"d":"11,966"},{"v":12066.181999999999,"d":"12,066"},{"v":12106.623,"d":"12,107"},{"v":12101.947,"d":"12,102"},{"v":12088.512,"d":"12,089"},{"v":12038.576,"d":"12,039"},{"v":12029.492999999999,"d":"12,029"},{"v":12042.186000000002,"d":"12,042"},{"v":11979.477,"d":"11,979"},{"v":11950.039,"d":"11,950"},{"v":11889.131000000001,"d":"11,889"},{"v":11705.434000000001,"d":"11,705"},{"v":11603.006,"d":"11,603"},{"v":11503.147,"d":"11,503"},{"v":11455.701000000001,"d":"11,456"},{"v":11454.891000000001,"d":"11,455"},{"v":11430.595,"d":"11,431"},{"v":11391.631,"d":"11,392"},{"v":11307.723000000002,"d":"11,308"},{"v":11258.901,"d":"11,259"},{"v":11170.482999999998,"d":"11,170"},{"v":10999.188,"d":"10,999"},{"v":10748.884999999998,"d":"10,749"},{"v":7968.130999999999,"d":"7,968"},{"v":5239.923,"d":"5,240"},{"v":2576.156,"d":"2,576"}]
["D. Monthly Claim Costs       ……………………………",{"$nulls":3},{"v":43.76098231729327,"d":"43.76"},{"v":2.287552472623976,"d":"2.29"},{"v":11.130866154199593,"d":"11.13"},{"v":10.079324972217515,"d":"10.08"},{"v":12.530024132072334,"d":"12.53"},{"v":3.055348629200019,"d":"3.06"},{"v":1.317130325525722,"d":"1.32"},{"v":1.3922241252479117,"d":"1.39"},{"v":1.2801586503033258,"d":"1.28"},{"v":0.27766965114229414,"d":"0.28"},{"v":0.05359891255200034,"d":"0.05"},{"v":0.0646770554702139,"d":"0.06"},{"v":0.070189883575054,"d":"0.07"},0,0,0,{"v":0.16712302675832785,"d":"0.17"},{"v":0.03979554867031939,"d":"0.04"},{"v":0.015298777734657557,"d":"0.02"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E. Cumulative Costs       ………………………………",{"$nulls":4},{"v":2.287552472623976,"d":"2.29"},{"v":13.41841862682357,"d":"13.42"},{"v":23.497743599041087,"d":"23.50"},{"v":36.02776773111342,"d":"36.03"},{"v":39.08311636031344,"d":"39.08"},{"v":40.400246685839164,"d":"40.40"},{"v":41.79247081108708,"d":"41.79"},{"v":43.072629461390406,"d":"43.07"},{"v":43.3502991125327,"d":"43.35"},{"v":43.4038980250847,"d":"43.40"},{"v":43.46857508055491,"d":"43.47"},{"v":43.53876496412997,"d":"43.54"},{"v":43.53876496412997,"d":"43.54"},{"v":43.53876496412997,"d":"43.54"},{"v":43.53876496412997,"d":"43.54"},{"v":43.70588799088829,"d":"43.71"},{"v":43.74568353955861,"d":"43.75"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"},{"v":43.76098231729327,"d":"43.76"}]
["F. Completion Factors       ……………………………",{"$nulls":4},{"v":0.05227,"d":"0.052"},{"v":0.30663,"d":"0.307"},{"v":0.53696,"d":"0.537"},{"v":0.82329,"d":"0.823"},{"v":0.8931,"d":"0.893"},{"v":0.9232,"d":"0.923"},{"v":0.95502,"d":"0.955"},{"v":0.98427,"d":"0.984"},{"v":0.99062,"d":"0.991"},{"v":0.99184,"d":"0.992"},{"v":0.99332,"d":"0.993"},{"v":0.99492,"d":"0.995"},{"v":0.99492,"d":"0.995"},{"v":0.99492,"d":"0.995"},{"v":0.99492,"d":"0.995"},{"v":0.99874,"d":"0.999"},{"v":0.99965,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[]
[{"$nulls":5},"REPORTED CLAIMS / NUMBER OF MONTHS BETWEEN INCURRED AND REPORTED DATES"]
["Reported",null,null,"Total Paid",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["1998-08-01",null,null,{"v":25147,"d":"25,147"},null,{"v":25147,"d":"25,147"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-09-01",null,null,{"v":105325,"d":"105,325"},null,{"v":31253,"d":"31,253"},{"v":74072,"d":"74,072"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-10-01",null,null,{"v":98152,"d":"98,152"},null,{"v":30186,"d":"30,186"},{"v":67966,"d":"67,966"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-11-01",null,null,{"v":207773,"d":"207,773"},null,{"v":49927,"d":"49,927"},{"v":157846,"d":"157,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-12-01",null,null,{"v":200876,"d":"200,876"},null,{"v":6022,"d":"6,022"},{"v":140535,"d":"140,535"},{"v":54319,"d":"54,319"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-01-01",null,null,{"v":188191,"d":"188,191"},null,{"v":31494,"d":"31,494"},{"v":55145,"d":"55,145"},{"v":51889,"d":"51,889"},{"v":49663,"d":"49,663"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-02-01",null,null,{"v":120546,"d":"120,546"},null,{"v":13659,"d":"13,659"},{"v":39304,"d":"39,304"},{"v":17920,"d":"17,920"},{"v":49663,"d":"49,663"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-03-01",null,null,{"v":188587,"d":"188,587"},null,{"v":57935,"d":"57,935"},{"v":80920,"d":"80,920"},{"v":24477,"d":"24,477"},{"v":25255,"d":"25,255"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-04-01",null,null,{"v":140778,"d":"140,778"},null,{"v":16933,"d":"16,933"},{"v":68120,"d":"68,120"},{"v":40769,"d":"40,769"},{"v":9937,"d":"9,937"},{"v":5019,"d":"5,019"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-05-01",null,null,{"v":134129,"d":"134,129"},null,{"v":36127,"d":"36,127"},{"v":64705,"d":"64,705"},{"v":13660,"d":"13,660"},{"v":15086,"d":"15,086"},{"v":4149,"d":"4,149"},402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-06-01",null,null,{"v":135120,"d":"135,120"},null,{"v":16631,"d":"16,631"},{"v":62953,"d":"62,953"},{"v":35845,"d":"35,845"},{"v":10719,"d":"10,719"},{"v":8570,"d":"8,570"},402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-07-01",null,null,{"v":317938,"d":"317,938"},null,{"v":98502,"d":"98,502"},{"v":145028,"d":"145,028"},{"v":22027,"d":"22,027"},{"v":36513,"d":"36,513"},{"v":11697,"d":"11,697"},{"v":4171,"d":"4,171"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-08-01",null,null,{"v":203315,"d":"203,315"},null,{"v":8178,"d":"8,178"},{"v":96530,"d":"96,530"},{"v":48307,"d":"48,307"},{"v":34250,"d":"34,250"},{"v":13434,"d":"13,434"},{"v":1703,"d":"1,703"},913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-09-01",null,null,{"v":119700,"d":"119,700"},null,{"v":22133,"d":"22,133"},{"v":50538,"d":"50,538"},{"v":25198,"d":"25,198"},{"v":6744,"d":"6,744"},{"v":12905,"d":"12,905"},{"v":1335,"d":"1,335"},254,593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-10-01",null,null,{"v":146305,"d":"146,305"},null,{"v":8887,"d":"8,887"},{"v":43202,"d":"43,202"},{"v":21390,"d":"21,390"},{"v":25454,"d":"25,454"},{"v":43499,"d":"43,499"},{"v":1541,"d":"1,541"},{"v":1739,"d":"1,739"},593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-11-01",null,null,{"v":167901,"d":"167,901"},null,{"v":31566,"d":"31,566"},{"v":57900,"d":"57,900"},{"v":19233,"d":"19,233"},{"v":25812,"d":"25,812"},{"v":21540,"d":"21,540"},{"v":10999,"d":"10,999"},701,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-12-01",null,null,{"v":198865,"d":"198,865"},null,{"v":1321,"d":"1,321"},{"v":83114,"d":"83,114"},{"v":69592,"d":"69,592"},{"v":23721,"d":"23,721"},{"v":3445,"d":"3,445"},{"v":10627,"d":"10,627"},{"v":6831,"d":"6,831"},150,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-01-01",null,null,{"v":101456,"d":"101,456"},null,{"v":14982,"d":"14,982"},{"v":33300,"d":"33,300"},{"v":23227,"d":"23,227"},{"v":13073,"d":"13,073"},{"v":1187,"d":"1,187"},{"v":-482,"d":"(482)"},188,{"v":14862,"d":"14,862"},64,{"v":1055,"d":"1,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-02-01",null,null,{"v":119738,"d":"119,738"},null,{"v":9736,"d":"9,736"},{"v":44836,"d":"44,836"},{"v":30097,"d":"30,097"},{"v":13635,"d":"13,635"},{"v":3966,"d":"3,966"},{"v":-269,"d":"(269)"},{"v":1182,"d":"1,182"},{"v":14862,"d":"14,862"},638,{"v":1055,"d":"1,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-03-01",null,null,{"v":233855,"d":"233,855"},null,{"v":68074,"d":"68,074"},{"v":90376,"d":"90,376"},{"v":31946,"d":"31,946"},{"v":27921,"d":"27,921"},{"v":5991,"d":"5,991"},{"v":7382,"d":"7,382"},856,512,711,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-04-01",null,null,{"v":197783,"d":"197,783"},null,{"v":10201,"d":"10,201"},{"v":108795,"d":"108,795"},{"v":64236,"d":"64,236"},{"v":3681,"d":"3,681"},{"v":5276,"d":"5,276"},{"v":3977,"d":"3,977"},990,553,61,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-05-01",null,null,{"v":212998,"d":"212,998"},null,{"v":80043,"d":"80,043"},{"v":90658,"d":"90,658"},{"v":22323,"d":"22,323"},{"v":12899,"d":"12,899"},{"v":2985,"d":"2,985"},{"v":1752,"d":"1,752"},323,{"v":1455,"d":"1,455"},20,{"v":-300,"d":"(300)"},420,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-06-01",null,null,{"v":112659,"d":"112,659"},null,{"v":4501,"d":"4,501"},{"v":39941,"d":"39,941"},{"v":24213,"d":"24,213"},{"v":1146,"d":"1,146"},{"v":29961,"d":"29,961"},{"v":1328,"d":"1,328"},{"v":9245,"d":"9,245"},{"v":1412,"d":"1,412"},{"v":1212,"d":"1,212"},{"v":-300,"d":"(300)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-07-01",null,null,{"v":170542,"d":"170,542"},null,{"v":45495,"d":"45,495"},{"v":74638,"d":"74,638"},{"v":10905,"d":"10,905"},{"v":20107,"d":"20,107"},{"v":6942,"d":"6,942"},702,{"v":9314,"d":"9,314"},117,{"v":1242,"d":"1,242"},252,374,454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-08-01",null,null,{"v":243611,"d":"243,611"},null,{"v":2952,"d":"2,952"},{"v":81868,"d":"81,868"},{"v":87955,"d":"87,955"},{"v":38977,"d":"38,977"},{"v":28866,"d":"28,866"},821,{"v":1231,"d":"1,231"},117,216,450,{"v":-208,"d":"(208)"},80,286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-09-01",null,null,{"v":295149,"d":"295,149"},null,{"v":22590,"d":"22,590"},{"v":58928,"d":"58,928"},{"v":96720,"d":"96,720"},{"v":99302,"d":"99,302"},{"v":4745,"d":"4,745"},{"v":6492,"d":"6,492"},{"v":1096,"d":"1,096"},530,56,314,{"v":-376,"d":"(376)"},{"v":4466,"d":"4,466"},286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-10-01",null,null,{"v":344988,"d":"344,988"},null,{"v":2217,"d":"2,217"},{"v":127706,"d":"127,706"},{"v":130303,"d":"130,303"},{"v":55381,"d":"55,381"},{"v":13877,"d":"13,877"},{"v":6586,"d":"6,586"},{"v":1428,"d":"1,428"},511,991,430,204,{"v":4430,"d":"4,430"},924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-11-01",null,null,{"v":202345,"d":"202,345"},null,{"v":19627,"d":"19,627"},{"v":50074,"d":"50,074"},{"v":52799,"d":"52,799"},{"v":52128,"d":"52,128"},{"v":3174,"d":"3,174"},{"v":20118,"d":"20,118"},{"v":1310,"d":"1,310"},616,954,30,88,442,900,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-12-01",null,null,{"v":216483,"d":"216,483"},null,{"v":5402,"d":"5,402"},{"v":78051,"d":"78,051"},{"v":38342,"d":"38,342"},{"v":53458,"d":"53,458"},{"v":14870,"d":"14,870"},{"v":17865,"d":"17,865"},{"v":5661,"d":"5,661"},107,53,30,0,538,561,85,{"v":1460,"d":"1,460"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-01-01",null,null,{"v":166798,"d":"166,798"},null,{"v":15456,"d":"15,456"},{"v":16943,"d":"16,943"},{"v":32446,"d":"32,446"},{"v":59896,"d":"59,896"},{"v":8807,"d":"8,807"},{"v":3898,"d":"3,898"},{"v":5653,"d":"5,653"},{"v":21364,"d":"21,364"},20,168,0,0,508,179,{"v":1460,"d":"1,460"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-02-01",null,null,{"v":136721,"d":"136,721"},null,544,{"v":19047,"d":"19,047"},{"v":34607,"d":"34,607"},{"v":30039,"d":"30,039"},{"v":12140,"d":"12,140"},{"v":2747,"d":"2,747"},{"v":15681,"d":"15,681"},{"v":21419,"d":"21,419"},159,168,0,0,0,153,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-03-01",null,null,{"v":78419,"d":"78,419"},null,{"v":8442,"d":"8,442"},{"v":16998,"d":"16,998"},{"v":26813,"d":"26,813"},{"v":6988,"d":"6,988"},{"v":3104,"d":"3,104"},{"v":3146,"d":"3,146"},{"v":11162,"d":"11,162"},{"v":1013,"d":"1,013"},0,480,0,0,0,0,0,273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-04-01",null,null,{"v":114270,"d":"114,270"},null,{"v":1180,"d":"1,180"},{"v":51447,"d":"51,447"},{"v":37793,"d":"37,793"},{"v":7995,"d":"7,995"},{"v":3602,"d":"3,602"},{"v":8621,"d":"8,621"},{"v":1154,"d":"1,154"},581,981,480,28,0,0,0,0,273,135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-05-01",null,null,{"v":141251,"d":"141,251"},null,{"v":24336,"d":"24,336"},{"v":33425,"d":"33,425"},{"v":16192,"d":"16,192"},{"v":49731,"d":"49,731"},520,{"v":2116,"d":"2,116"},{"v":1405,"d":"1,405"},{"v":9723,"d":"9,723"},{"v":1025,"d":"1,025"},121,702,693,0,0,0,791,303,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-06-01",null,null,{"v":175077,"d":"175,077"},null,0,{"v":38853,"d":"38,853"},{"v":35398,"d":"35,398"},{"v":58463,"d":"58,463"},{"v":28448,"d":"28,448"},{"v":1792,"d":"1,792"},{"v":7375,"d":"7,375"},{"v":3535,"d":"3,535"},403,0,0,19,0,0,0,791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-07-01",null,null,{"v":58092,"d":"58,092"},null,0,0,{"v":23133,"d":"23,133"},{"v":24109,"d":"24,109"},{"v":1725,"d":"1,725"},{"v":2175,"d":"2,175"},{"v":5685,"d":"5,685"},474,707,0,0,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"PaidLag","index":9,"n_rows":105,"n_cols":41,"rows_kept":105,"flags":["formulas_cached_only"]}
[null,"BLOCK CLAIM LIABILITY REPORT - Paid Lag Triangle"]
[null,"The Millennium-2000 Sample Life Insurance Company"]
[null,"Arvind"]
[null,"Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[{"$nulls":5},"PAID CLAIMS / NUMBER OF MONTHS BETWEEN INCURRED AND PAID DATES"]
["Incurred Month","Trend to Valuation Month","Exposure","Total Incurred and Paid Claims","Inc&Paid as of the end of Each Month",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["1998-08-01",{"v":1.185255422543558,"d":"1.1853"},{"v":2576.156,"d":"2,576.16"},{"v":50333,"d":"50,333"},{"v":50333,"d":"50,333"},{"v":50333,"d":"50,333"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-09-01",{"v":1.179523472517103,"d":"1.1795"},{"v":2663.767,"d":"2,663.77"},{"v":50333,"d":"50,333"},{"v":100666,"d":"100,666"},{"v":50333,"d":"50,333"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-10-01",{"v":1.1738466956215519,"d":"1.1738"},{"v":2728.208,"d":"2,728.21"},{"v":221584,"d":"221,584"},{"v":121003,"d":"121,003"},{"v":20337,"d":"20,337"},{"v":176427,"d":"176,427"},{"v":24820,"d":"24,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-11-01",{"v":1.1680878402055834,"d":"1.1681"},{"v":2780.754,"d":"2,780.75"},{"v":221584,"d":"221,584"},{"v":337909,"d":"337,909"},{"v":40479,"d":"40,479"},{"v":159677,"d":"159,677"},{"v":21428,"d":"21,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-12-01",{"v":1.1623852144600721,"d":"1.1624"},{"v":2826.459,"d":"2,826.46"},{"v":198556,"d":"198,556"},{"v":537726,"d":"537,726"},{"v":15320,"d":"15,320"},{"v":109280,"d":"109,280"},{"v":64318,"d":"64,318"},{"v":8788,"d":"8,788"},850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-01-01",{"v":1.1568718186024989,"d":"1.1569"},{"v":2835.062,"d":"2,835.06"},{"v":198556,"d":"198,556"},{"v":723533,"d":"723,533"},{"v":55099,"d":"55,099"},{"v":78962,"d":"78,962"},{"v":58105,"d":"58,105"},{"v":5540,"d":"5,540"},850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-02-01",{"v":1.1512779184895232,"d":"1.1513"},{"v":2816.626,"d":"2,816.63"},{"v":186494,"d":"186,494"},{"v":867537,"d":"867,537"},724,{"v":73514,"d":"73,514"},{"v":100846,"d":"100,846"},{"v":2952,"d":"2,952"},{"v":6434,"d":"6,434"},{"v":1354,"d":"1,354"},670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-03-01",{"v":1.1456065986940085,"d":"1.1456"},{"v":2829.576,"d":"2,829.58"},{"v":186494,"d":"186,494"},{"v":1030485,"d":"1,030,485"},{"v":22541,"d":"22,541"},{"v":122603,"d":"122,603"},{"v":33881,"d":"33,881"},{"v":1847,"d":"1,847"},{"v":3742,"d":"3,742"},{"v":1210,"d":"1,210"},670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-04-01",{"v":1.1401208528103979,"d":"1.1401"},{"v":2910.367,"d":"2,910.37"},{"v":255986,"d":"255,986"},{"v":1273900,"d":"1,273,900"},{"v":13576,"d":"13,576"},{"v":98490,"d":"98,490"},{"v":88390,"d":"88,390"},{"v":43589,"d":"43,589"},{"v":3662,"d":"3,662"},{"v":1893,"d":"1,893"},{"v":2160,"d":"2,160"},72,{"v":4154,"d":"4,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-05-01",{"v":1.1345586566825505,"d":"1.1346"},{"v":2874.026,"d":"2,874.03"},{"v":255986,"d":"255,986"},{"v":1443381,"d":"1,443,381"},{"v":33308,"d":"33,308"},{"v":90083,"d":"90,083"},{"v":107509,"d":"107,509"},{"v":13397,"d":"13,397"},{"v":3572,"d":"3,572"},{"v":3399,"d":"3,399"},492,72,{"v":4154,"d":"4,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-06-01",{"v":1.1290504685559444,"d":"1.1291"},{"v":2840.922,"d":"2,840.92"},{"v":218545,"d":"218,545"},{"v":1636690,"d":"1,636,690"},{"v":6555,"d":"6,555"},{"v":111208,"d":"111,208"},{"v":44850,"d":"44,850"},{"v":15516,"d":"15,516"},{"v":14096,"d":"14,096"},{"v":20812,"d":"20,812"},{"v":1119,"d":"1,119"},484,{"v":5922,"d":"5,922"},{"v":-2017,"d":"(2,017)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-07-01",{"v":1.1235955056179776,"d":"1.1236"},{"v":2830.386,"d":"2,830.39"},{"v":218545,"d":"218,545"},{"v":1961904,"d":"1,961,904"},{"v":57812,"d":"57,812"},{"v":73515,"d":"73,515"},{"v":57928,"d":"57,928"},{"v":10474,"d":"10,474"},{"v":13276,"d":"13,276"},141,{"v":1010,"d":"1,010"},484,{"v":6162,"d":"6,162"},{"v":-2257,"d":"(2,257)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-08-01",{"v":1.1181930001118192,"d":"1.1182"},{"v":2957.813,"d":"2,957.81"},{"v":206958,"d":"206,958"},{"v":2117181,"d":"2,117,181"},{"v":17973,"d":"17,973"},{"v":92380,"d":"92,380"},{"v":33087,"d":"33,087"},{"v":19224,"d":"19,224"},{"v":2579,"d":"2,579"},{"v":2463,"d":"2,463"},{"v":34006,"d":"34,006"},{"v":-80,"d":"(80)"},309,{"v":3572,"d":"3,572"},13,{"v":1432,"d":"1,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-09-01",{"v":1.1127183709803048,"d":"1.1127"},{"v":2973.885,"d":"2,973.89"},{"v":206958,"d":"206,958"},{"v":2324740,"d":"2,324,740"},{"v":35600,"d":"35,600"},{"v":88108,"d":"88,108"},{"v":29728,"d":"29,728"},{"v":10188,"d":"10,188"},{"v":5698,"d":"5,698"},{"v":1709,"d":"1,709"},{"v":30681,"d":"30,681"},{"v":-80,"d":"(80)"},{"v":3589,"d":"3,589"},292,13,{"v":1432,"d":"1,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-10-01",{"v":1.107297087808659,"d":"1.1073"},{"v":2943.35,"d":"2,943.35"},{"v":95546,"d":"95,546"},{"v":2485241,"d":"2,485,241"},{"v":9177,"d":"9,177"},{"v":52091,"d":"52,091"},{"v":8840,"d":"8,840"},{"v":4870,"d":"4,870"},{"v":4827,"d":"4,827"},{"v":13323,"d":"13,323"},{"v":-7175,"d":"(7,175)"},{"v":1423,"d":"1,423"},384,278,{"v":6985,"d":"6,985"},227,240,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-11-01",{"v":1.1019283746556474,"d":"1.1019"},{"v":3014.083,"d":"3,014.08"},{"v":95546,"d":"95,546"},{"v":2642502,"d":"2,642,502"},{"v":21566,"d":"21,566"},{"v":44918,"d":"44,918"},{"v":5794,"d":"5,794"},{"v":3493,"d":"3,493"},{"v":4941,"d":"4,941"},{"v":13013,"d":"13,013"},{"v":-7298,"d":"(7,298)"},949,492,213,{"v":6942,"d":"6,942"},227,240,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-12-01",{"v":1.096611470555982,"d":"1.0966"},{"v":3018.721,"d":"3,018.72"},{"v":219368,"d":"219,368"},{"v":2723847,"d":"2,723,847"},{"v":9334,"d":"9,334"},{"v":90775,"d":"90,775"},{"v":92161,"d":"92,161"},{"v":12514,"d":"12,514"},{"v":4501,"d":"4,501"},{"v":3851,"d":"3,851"},655,828,203,{"v":3333,"d":"3,333"},581,90,167,0,0,179,196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-01-01",{"v":1.0913456291607553,"d":"1.0913"},{"v":3003.323,"d":"3,003.32"},{"v":219368,"d":"219,368"},{"v":2890682,"d":"2,890,682"},{"v":51587,"d":"51,587"},{"v":137822,"d":"137,822"},{"v":7018,"d":"7,018"},{"v":12343,"d":"12,343"},{"v":1008,"d":"1,008"},{"v":3609,"d":"3,609"},703,732,127,{"v":3206,"d":"3,206"},581,115,142,0,0,375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-02-01",{"v":1.0860121633362294,"d":"1.0860"},{"v":3006.059,"d":"3,006.06"},{"v":318121,"d":"318,121"},{"v":3179667,"d":"3,179,667"},{"v":8561,"d":"8,561"},{"v":60370,"d":"60,370"},{"v":167781,"d":"167,781"},{"v":11758,"d":"11,758"},{"v":26014,"d":"26,014"},{"v":2620,"d":"2,620"},{"v":22338,"d":"22,338"},{"v":-1676,"d":"(1,676)"},677,280,799,{"v":6427,"d":"6,427"},{"v":11304,"d":"11,304"},519,19,0,97,9,224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-03-01",{"v":1.0808473843493298,"d":"1.0808"},{"v":3001.39,"d":"3,001.39"},{"v":318121,"d":"318,121"},{"v":3337481,"d":"3,337,481"},{"v":24902,"d":"24,902"},{"v":72373,"d":"72,373"},{"v":149464,"d":"149,464"},{"v":8997,"d":"8,997"},{"v":19057,"d":"19,057"},{"v":2477,"d":"2,477"},{"v":22318,"d":"22,318"},{"v":-1662,"d":"(1,662)"},677,779,195,{"v":16998,"d":"16,998"},678,538,0,84,13,233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-04-01",{"v":1.0755001075500108,"d":"1.0755"},{"v":3027.804,"d":"3,027.80"},{"v":194291,"d":"194,291"},{"v":3604033,"d":"3,604,033"},{"v":5744,"d":"5,744"},{"v":88812,"d":"88,812"},{"v":73915,"d":"73,915"},{"v":6913,"d":"6,913"},{"v":10480,"d":"10,480"},{"v":-259,"d":"(259)"},{"v":5261,"d":"5,261"},430,116,{"v":1600,"d":"1,600"},112,166,152,0,282,75,0,0,492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-05-01",{"v":1.0703200256876806,"d":"1.0703"},{"v":3053.259,"d":"3,053.26"},{"v":194291,"d":"194,291"},{"v":3893254,"d":"3,893,254"},{"v":33042,"d":"33,042"},{"v":115076,"d":"115,076"},{"v":22022,"d":"22,022"},{"v":7991,"d":"7,991"},{"v":8209,"d":"8,209"},{"v":-471,"d":"(471)"},{"v":4997,"d":"4,997"},430,116,{"v":1712,"d":"1,712"},166,0,152,0,282,75,0,492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-06-01",{"v":1.0651896037494675,"d":"1.0652"},{"v":3019.494,"d":"3,019.49"},{"v":295608,"d":"295,608"},{"v":4132304,"d":"4,132,304"},{"v":9146,"d":"9,146"},{"v":126060,"d":"126,060"},{"v":101785,"d":"101,785"},{"v":23437,"d":"23,437"},{"v":14176,"d":"14,176"},{"v":11759,"d":"11,759"},{"v":7297,"d":"7,297"},472,32,239,124,0,7,460,176,128,10,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-07-01",{"v":1.0599957600169598,"d":"1.0600"},{"v":3006.066,"d":"3,006.07"},{"v":295608,"d":"295,608"},{"v":4408543,"d":"4,408,543"},{"v":95821,"d":"95,821"},{"v":139851,"d":"139,851"},{"v":32541,"d":"32,541"},{"v":7864,"d":"7,864"},{"v":8316,"d":"8,316"},{"v":2179,"d":"2,179"},{"v":7260,"d":"7,260"},300,32,239,124,211,{"v":-204,"d":"(204)"},460,176,128,10,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-08-01",{"v":1.0548523206751055,"d":"1.0549"},{"v":2987.363,"d":"2,987.36"},{"v":230602,"d":"230,602"},{"v":4712445,"d":"4,712,445"},{"v":9415,"d":"9,415"},{"v":48503,"d":"48,503"},{"v":127444,"d":"127,444"},{"v":9062,"d":"9,062"},{"v":2904,"d":"2,904"},{"v":14411,"d":"14,411"},{"v":14223,"d":"14,223"},{"v":-3390,"d":"(3,390)"},662,{"v":6212,"d":"6,212"},33,0,0,90,0,0,230,0,0,0,803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-09-01",{"v":1.0497585555322275,"d":"1.0498"},{"v":2953.335,"d":"2,953.34"},{"v":230602,"d":"230,602"},{"v":4887620,"d":"4,887,620"},{"v":31473,"d":"31,473"},{"v":178666,"d":"178,666"},{"v":9928,"d":"9,928"},{"v":-5630,"d":"(5,630)"},{"v":1840,"d":"1,840"},934,{"v":13701,"d":"13,701"},{"v":-3004,"d":"(3,004)"},306,{"v":1265,"d":"1,265"},0,0,0,90,0,0,230,0,0,0,803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-10-01",{"v":1.0447137484329294,"d":"1.0447"},{"v":2927.266,"d":"2,927.27"},{"v":186976,"d":"186,976"},{"v":5228248,"d":"5,228,248"},{"v":4419,"d":"4,419"},{"v":34068,"d":"34,068"},{"v":91527,"d":"91,527"},{"v":34631,"d":"34,631"},{"v":9161,"d":"9,161"},{"v":5596,"d":"5,596"},{"v":4375,"d":"4,375"},412,{"v":1128,"d":"1,128"},{"v":1357,"d":"1,357"},291,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-11-01",{"v":1.0396091069757771,"d":"1.0396"},{"v":2897.225,"d":"2,897.23"},{"v":186976,"d":"186,976"},{"v":5340093,"d":"5,340,093"},{"v":31361,"d":"31,361"},{"v":76026,"d":"76,026"},{"v":56350,"d":"56,350"},{"v":6484,"d":"6,484"},{"v":7803,"d":"7,803"},{"v":5412,"d":"5,412"},341,{"v":1097,"d":"1,097"},517,{"v":1343,"d":"1,343"},231,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-12-01",{"v":1.0345541071798054,"d":"1.0346"},{"v":2887.18,"d":"2,887.18"},{"v":146038,"d":"146,038"},{"v":5518662,"d":"5,518,662"},{"v":1804,"d":"1,804"},{"v":66303,"d":"66,303"},{"v":37667,"d":"37,667"},{"v":17053,"d":"17,053"},{"v":2170,"d":"2,170"},{"v":13856,"d":"13,856"},{"v":1103,"d":"1,103"},{"v":1737,"d":"1,737"},266,115,231,271,{"v":2907,"d":"2,907"},0,0,0,130,0,0,0,0,0,0,96,0,329,0,0,0,0,0,0,0,0,0,0]
["2001-01-01",{"v":1.0295480284155256,"d":"1.0295"},{"v":2887.803,"d":"2,887.80"},{"v":146038,"d":"146,038"},{"v":5728402,"d":"5,728,402"},{"v":19993,"d":"19,993"},{"v":59964,"d":"59,964"},{"v":35539,"d":"35,539"},{"v":9556,"d":"9,556"},{"v":13627,"d":"13,627"},342,{"v":1024,"d":"1,024"},{"v":1821,"d":"1,821"},208,533,148,392,{"v":2336,"d":"2,336"},0,0,40,90,0,0,0,0,0,96,0,0,329,0,0,0,0,0,0,0,0,0,0]
["2001-02-01",{"v":1.0245901639344261,"d":"1.0246"},{"v":2887.028,"d":"2,887.03"},{"v":82703,"d":"82,703"},{"v":5887533,"d":"5,887,533"},240,{"v":15910,"d":"15,910"},{"v":39608,"d":"39,608"},{"v":6673,"d":"6,673"},{"v":2288,"d":"2,288"},{"v":4935,"d":"4,935"},{"v":3876,"d":"3,876"},239,985,304,{"v":5839,"d":"5,839"},52,101,{"v":1201,"d":"1,201"},452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-03-01",{"v":1.0195758564437194,"d":"1.0196"},{"v":2848.341,"d":"2,848.34"},{"v":82703,"d":"82,703"},{"v":5990770,"d":"5,990,770"},{"v":9046,"d":"9,046"},{"v":43493,"d":"43,493"},{"v":7571,"d":"7,571"},{"v":5995,"d":"5,995"},{"v":3715,"d":"3,715"},{"v":3670,"d":"3,670"},279,596,578,932,{"v":5022,"d":"5,022"},119,251,{"v":1037,"d":"1,037"},399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-04-01",{"v":1.0147133434804667,"d":"1.0147"},{"v":2809.872,"d":"2,809.87"},{"v":52143,"d":"52,143"},{"v":6095438,"d":"6,095,438"},753,{"v":13772,"d":"13,772"},{"v":13968,"d":"13,968"},{"v":12573,"d":"12,573"},{"v":2779,"d":"2,779"},{"v":5650,"d":"5,650"},674,{"v":1530,"d":"1,530"},322,0,92,0,0,0,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-05-01",{"v":1.0097950116126426,"d":"1.0098"},{"v":2815.611,"d":"2,815.61"},{"v":52143,"d":"52,143"},{"v":6171157,"d":"6,171,157"},{"v":12673,"d":"12,673"},{"v":20961,"d":"20,961"},{"v":6855,"d":"6,855"},{"v":5064,"d":"5,064"},{"v":3297,"d":"3,297"},{"v":1391,"d":"1,391"},{"v":1458,"d":"1,458"},126,196,0,92,0,0,0,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-06-01",{"v":1.004823151125402,"d":"1.0048"},{"v":2810.516,"d":"2,810.52"},0,{"v":6220018,"d":"6,220,018"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-07-01",{"v":1,"d":"1.0000"},{"v":2830.074,"d":"2,830.07"},0,{"v":6253366,"d":"6,253,366"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"v":104079.17000000001,"d":"104,079.17"},{"v":6319704,"d":"6,319,704"},null,{"v":810047,"d":"810,047"},{"v":2760061,"d":"2,760,061"},{"v":1752668,"d":"1,752,668"},{"v":333156,"d":"333,156"},{"v":205872,"d":"205,872"},{"v":141279,"d":"141,279"},{"v":168218,"d":"168,218"},{"v":4342,"d":"4,342"},{"v":32314,"d":"32,314"},{"v":23530,"d":"23,530"},{"v":28614,"d":"28,614"},{"v":28181,"d":"28,181"},{"v":18473,"d":"18,473"},{"v":4507,"d":"4,507"},{"v":1786,"d":"1,786"},{"v":1084,"d":"1,084"},{"v":1066,"d":"1,066"},734,716,0,{"v":2206,"d":"2,206"},0,96,96,0,658,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":5},"Completion Factor Development Based on the Last k Months of Data For Each Lag Month Column"]
[{"$nulls":4},"  k =",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["A. Claims       ……………………………………………",{"$nulls":3},{"v":262596,"d":"262,596"},{"v":13426,"d":"13,426"},{"v":78226,"d":"78,226"},{"v":68002,"d":"68,002"},{"v":34797,"d":"34,797"},{"v":21800,"d":"21,800"},{"v":24545,"d":"24,545"},{"v":6843,"d":"6,843"},242,{"v":2613,"d":"2,613"},{"v":9073,"d":"9,073"},281,211,107,998,583,534,306,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B. Trended Claims       …………………………………",{"$nulls":3},{"v":268648.92959491507,"d":"268,649"},{"v":13561.211329807813,"d":"13,561"},{"v":79485.35812913228,"d":"79,485"},{"v":69396.83680858999,"d":"69,397"},{"v":35545.79925043319,"d":"35,546"},{"v":22406.61999756893,"d":"22,407"},{"v":25369.604080770794,"d":"25,370"},{"v":7120.49971618963,"d":"7,120"},{"v":214.41903805930497,"d":"214"},{"v":2735.4533708186027,"d":"2,735"},{"v":9551.702732049562,"d":"9,552"},{"v":298.3331116893155,"d":"298"},{"v":223.65910536357853,"d":"224"},{"v":117.3818524349156,"d":"117"},{"v":1071.4831105046947,"d":"1,071"},{"v":625.7555086764173,"d":"626"},{"v":580.7082992868777,"d":"581"},{"v":334.330044069128,"d":"334"},{"v":9.774109470026065,"d":"10"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C. Exposure      …………………………………………",{"$nulls":4},{"v":11266.073,"d":"11,266"},{"v":11284.34,"d":"11,284"},{"v":11360.851999999999,"d":"11,361"},{"v":11433.044,"d":"11,433"},{"v":11510.352,"d":"11,510"},{"v":11559.235999999999,"d":"11,559"},{"v":11599.474,"d":"11,599"},{"v":11665.006000000001,"d":"11,665"},{"v":11765.189,"d":"11,765"},{"v":11874.029999999999,"d":"11,874"},{"v":11966.257999999998,"d":"11,966"},{"v":12066.181999999999,"d":"12,066"},{"v":12106.623,"d":"12,107"},{"v":12101.947,"d":"12,102"},{"v":12088.512,"d":"12,089"},{"v":12038.576,"d":"12,039"},{"v":12029.492999999999,"d":"12,029"},{"v":12042.186000000002,"d":"12,042"},{"v":11979.477,"d":"11,979"},{"v":11950.039,"d":"11,950"},{"v":11889.131000000001,"d":"11,889"},{"v":11705.434000000001,"d":"11,705"},{"v":11603.006,"d":"11,603"},{"v":11503.147,"d":"11,503"},{"v":11455.701000000001,"d":"11,456"},{"v":11454.891000000001,"d":"11,455"},{"v":11430.595,"d":"11,431"},{"v":11391.631,"d":"11,392"},{"v":11307.723000000002,"d":"11,308"},{"v":11258.901,"d":"11,259"},{"v":11170.482999999998,"d":"11,170"},{"v":10999.188,"d":"10,999"},{"v":10748.884999999998,"d":"10,749"},{"v":7968.130999999999,"d":"7,968"},{"v":5239.923,"d":"5,240"},{"v":2576.156,"d":"2,576"}]
["D. Monthly Claim Costs       ……………………………",{"$nulls":3},{"v":23.545917304512518,"d":"23.55"},{"v":1.2037212371877772,"d":"1.20"},{"v":7.043864163002203,"d":"7.04"},{"v":6.108418348253282,"d":"6.11"},{"v":3.109040711330525,"d":"3.11"},{"v":1.9466494158970056,"d":"1.95"},{"v":2.1947474799174267,"d":"2.19"},{"v":0.6138640179881976,"d":"0.61"},{"v":0.018381391150532195,"d":"0.02"},{"v":0.23250398874328349,"d":"0.23"},{"v":0.8044196226596667,"d":"0.80"},{"v":0.024931195005933816,"d":"0.02"},{"v":0.018536029488331815,"d":"0.02"},{"v":0.009695672561614879,"d":"0.01"},{"v":0.0885380766007895,"d":"0.09"},{"v":0.05176447760290243,"d":"0.05"},{"v":0.048237291460956656,"d":"0.05"},{"v":0.027792529915361193,"d":"0.03"},{"v":0.0008116557467245618,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E. Cumulative Costs       ………………………………",{"$nulls":4},{"v":1.2037212371877772,"d":"1.20"},{"v":8.24758540018998,"d":"8.25"},{"v":14.35600374844326,"d":"14.36"},{"v":17.465044459773786,"d":"17.47"},{"v":19.411693875670792,"d":"19.41"},{"v":21.60644135558822,"d":"21.61"},{"v":22.22030537357642,"d":"22.22"},{"v":22.238686764726953,"d":"22.24"},{"v":22.471190753470236,"d":"22.47"},{"v":23.2756103761299,"d":"23.28"},{"v":23.300541571135835,"d":"23.30"},{"v":23.319077600624166,"d":"23.32"},{"v":23.32877327318578,"d":"23.33"},{"v":23.417311349786573,"d":"23.42"},{"v":23.469075827389474,"d":"23.47"},{"v":23.51731311885043,"d":"23.52"},{"v":23.545105648765794,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"},{"v":23.545917304512518,"d":"23.55"}]
["F. Completion Factors       ……………………………",{"$nulls":4},{"v":0.05112,"d":"0.051"},{"v":0.35028,"d":"0.350"},{"v":0.6097,"d":"0.610"},{"v":0.74174,"d":"0.742"},{"v":0.82442,"d":"0.824"},{"v":0.91763,"d":"0.918"},{"v":0.9437,"d":"0.944"},{"v":0.94448,"d":"0.944"},{"v":0.95436,"d":"0.954"},{"v":0.98852,"d":"0.989"},{"v":0.98958,"d":"0.990"},{"v":0.99037,"d":"0.990"},{"v":0.99078,"d":"0.991"},{"v":0.99454,"d":"0.995"},{"v":0.99674,"d":"0.997"},{"v":0.99879,"d":"0.999"},{"v":0.99997,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"},{"v":1,"d":"1.000"}]
[]
[{"$nulls":5},"PAID CLAIMS / NUMBER OF MONTHS BETWEEN INCURRED AND PAID DATES"]
["Paid Month",null,null,"Total Paid",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["1998-08-01",null,null,{"v":50333,"d":"50,333"},null,{"v":50333,"d":"50,333"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-09-01",null,null,{"v":50333,"d":"50,333"},null,{"v":50333,"d":"50,333"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-10-01",null,null,{"v":20337,"d":"20,337"},null,{"v":20337,"d":"20,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-11-01",null,null,{"v":216906,"d":"216,906"},null,{"v":40479,"d":"40,479"},{"v":176427,"d":"176,427"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1998-12-01",null,null,{"v":199817,"d":"199,817"},null,{"v":15320,"d":"15,320"},{"v":159677,"d":"159,677"},{"v":24820,"d":"24,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-01-01",null,null,{"v":185807,"d":"185,807"},null,{"v":55099,"d":"55,099"},{"v":109280,"d":"109,280"},{"v":21428,"d":"21,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-02-01",null,null,{"v":144004,"d":"144,004"},null,724,{"v":78962,"d":"78,962"},{"v":64318,"d":"64,318"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-03-01",null,null,{"v":162948,"d":"162,948"},null,{"v":22541,"d":"22,541"},{"v":73514,"d":"73,514"},{"v":58105,"d":"58,105"},{"v":8788,"d":"8,788"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-04-01",null,null,{"v":243415,"d":"243,415"},null,{"v":13576,"d":"13,576"},{"v":122603,"d":"122,603"},{"v":100846,"d":"100,846"},{"v":5540,"d":"5,540"},850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-05-01",null,null,{"v":169481,"d":"169,481"},null,{"v":33308,"d":"33,308"},{"v":98490,"d":"98,490"},{"v":33881,"d":"33,881"},{"v":2952,"d":"2,952"},850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-06-01",null,null,{"v":193309,"d":"193,309"},null,{"v":6555,"d":"6,555"},{"v":90083,"d":"90,083"},{"v":88390,"d":"88,390"},{"v":1847,"d":"1,847"},{"v":6434,"d":"6,434"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-07-01",null,null,{"v":325214,"d":"325,214"},null,{"v":57812,"d":"57,812"},{"v":111208,"d":"111,208"},{"v":107509,"d":"107,509"},{"v":43589,"d":"43,589"},{"v":3742,"d":"3,742"},{"v":1354,"d":"1,354"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-08-01",null,null,{"v":155277,"d":"155,277"},null,{"v":17973,"d":"17,973"},{"v":73515,"d":"73,515"},{"v":44850,"d":"44,850"},{"v":13397,"d":"13,397"},{"v":3662,"d":"3,662"},{"v":1210,"d":"1,210"},670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-09-01",null,null,{"v":207559,"d":"207,559"},null,{"v":35600,"d":"35,600"},{"v":92380,"d":"92,380"},{"v":57928,"d":"57,928"},{"v":15516,"d":"15,516"},{"v":3572,"d":"3,572"},{"v":1893,"d":"1,893"},670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-10-01",null,null,{"v":160501,"d":"160,501"},null,{"v":9177,"d":"9,177"},{"v":88108,"d":"88,108"},{"v":33087,"d":"33,087"},{"v":10474,"d":"10,474"},{"v":14096,"d":"14,096"},{"v":3399,"d":"3,399"},{"v":2160,"d":"2,160"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-11-01",null,null,{"v":157261,"d":"157,261"},null,{"v":21566,"d":"21,566"},{"v":52091,"d":"52,091"},{"v":29728,"d":"29,728"},{"v":19224,"d":"19,224"},{"v":13276,"d":"13,276"},{"v":20812,"d":"20,812"},492,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1999-12-01",null,null,{"v":81345,"d":"81,345"},null,{"v":9334,"d":"9,334"},{"v":44918,"d":"44,918"},{"v":8840,"d":"8,840"},{"v":10188,"d":"10,188"},{"v":2579,"d":"2,579"},141,{"v":1119,"d":"1,119"},72,{"v":4154,"d":"4,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-01-01",null,null,{"v":166835,"d":"166,835"},null,{"v":51587,"d":"51,587"},{"v":90775,"d":"90,775"},{"v":5794,"d":"5,794"},{"v":4870,"d":"4,870"},{"v":5698,"d":"5,698"},{"v":2463,"d":"2,463"},{"v":1010,"d":"1,010"},484,{"v":4154,"d":"4,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-02-01",null,null,{"v":288985,"d":"288,985"},null,{"v":8561,"d":"8,561"},{"v":137822,"d":"137,822"},{"v":92161,"d":"92,161"},{"v":3493,"d":"3,493"},{"v":4827,"d":"4,827"},{"v":1709,"d":"1,709"},{"v":34006,"d":"34,006"},484,{"v":5922,"d":"5,922"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-03-01",null,null,{"v":157814,"d":"157,814"},null,{"v":24902,"d":"24,902"},{"v":60370,"d":"60,370"},{"v":7018,"d":"7,018"},{"v":12514,"d":"12,514"},{"v":4941,"d":"4,941"},{"v":13323,"d":"13,323"},{"v":30681,"d":"30,681"},{"v":-80,"d":"(80)"},{"v":6162,"d":"6,162"},{"v":-2017,"d":"(2,017)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-04-01",null,null,{"v":266552,"d":"266,552"},null,{"v":5744,"d":"5,744"},{"v":72373,"d":"72,373"},{"v":167781,"d":"167,781"},{"v":12343,"d":"12,343"},{"v":4501,"d":"4,501"},{"v":13013,"d":"13,013"},{"v":-7175,"d":"(7,175)"},{"v":-80,"d":"(80)"},309,{"v":-2257,"d":"(2,257)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-05-01",null,null,{"v":289221,"d":"289,221"},null,{"v":33042,"d":"33,042"},{"v":88812,"d":"88,812"},{"v":149464,"d":"149,464"},{"v":11758,"d":"11,758"},{"v":1008,"d":"1,008"},{"v":3851,"d":"3,851"},{"v":-7298,"d":"(7,298)"},{"v":1423,"d":"1,423"},{"v":3589,"d":"3,589"},{"v":3572,"d":"3,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-06-01",null,null,{"v":239050,"d":"239,050"},null,{"v":9146,"d":"9,146"},{"v":115076,"d":"115,076"},{"v":73915,"d":"73,915"},{"v":8997,"d":"8,997"},{"v":26014,"d":"26,014"},{"v":3609,"d":"3,609"},655,949,384,292,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-07-01",null,null,{"v":276239,"d":"276,239"},null,{"v":95821,"d":"95,821"},{"v":126060,"d":"126,060"},{"v":22022,"d":"22,022"},{"v":6913,"d":"6,913"},{"v":19057,"d":"19,057"},{"v":2620,"d":"2,620"},703,828,492,278,13,{"v":1432,"d":"1,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-08-01",null,null,{"v":303902,"d":"303,902"},null,{"v":9415,"d":"9,415"},{"v":139851,"d":"139,851"},{"v":101785,"d":"101,785"},{"v":7991,"d":"7,991"},{"v":10480,"d":"10,480"},{"v":2477,"d":"2,477"},{"v":22338,"d":"22,338"},732,203,213,{"v":6985,"d":"6,985"},{"v":1432,"d":"1,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-09-01",null,null,{"v":175175,"d":"175,175"},null,{"v":31473,"d":"31,473"},{"v":48503,"d":"48,503"},{"v":32541,"d":"32,541"},{"v":23437,"d":"23,437"},{"v":8209,"d":"8,209"},{"v":-259,"d":"(259)"},{"v":22318,"d":"22,318"},{"v":-1676,"d":"(1,676)"},127,{"v":3333,"d":"3,333"},{"v":6942,"d":"6,942"},227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-10-01",null,null,{"v":340628,"d":"340,628"},null,{"v":4419,"d":"4,419"},{"v":178666,"d":"178,666"},{"v":127444,"d":"127,444"},{"v":7864,"d":"7,864"},{"v":14176,"d":"14,176"},{"v":-471,"d":"(471)"},{"v":5261,"d":"5,261"},{"v":-1662,"d":"(1,662)"},677,{"v":3206,"d":"3,206"},581,227,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-11-01",null,null,{"v":111845,"d":"111,845"},null,{"v":31361,"d":"31,361"},{"v":34068,"d":"34,068"},{"v":9928,"d":"9,928"},{"v":9062,"d":"9,062"},{"v":8316,"d":"8,316"},{"v":11759,"d":"11,759"},{"v":4997,"d":"4,997"},430,677,280,581,90,240,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2000-12-01",null,null,{"v":178569,"d":"178,569"},null,{"v":1804,"d":"1,804"},{"v":76026,"d":"76,026"},{"v":91527,"d":"91,527"},{"v":-5630,"d":"(5,630)"},{"v":2904,"d":"2,904"},{"v":2179,"d":"2,179"},{"v":7297,"d":"7,297"},430,116,779,799,115,167,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-01-01",null,null,{"v":209740,"d":"209,740"},null,{"v":19993,"d":"19,993"},{"v":66303,"d":"66,303"},{"v":56350,"d":"56,350"},{"v":34631,"d":"34,631"},{"v":1840,"d":"1,840"},{"v":14411,"d":"14,411"},{"v":7260,"d":"7,260"},472,116,{"v":1600,"d":"1,600"},195,{"v":6427,"d":"6,427"},142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-02-01",null,null,{"v":159131,"d":"159,131"},null,240,{"v":59964,"d":"59,964"},{"v":37667,"d":"37,667"},{"v":6484,"d":"6,484"},{"v":9161,"d":"9,161"},934,{"v":14223,"d":"14,223"},300,32,{"v":1712,"d":"1,712"},112,{"v":16998,"d":"16,998"},{"v":11304,"d":"11,304"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-03-01",null,null,{"v":103237,"d":"103,237"},null,{"v":9046,"d":"9,046"},{"v":15910,"d":"15,910"},{"v":35539,"d":"35,539"},{"v":17053,"d":"17,053"},{"v":7803,"d":"7,803"},{"v":5596,"d":"5,596"},{"v":13701,"d":"13,701"},{"v":-3390,"d":"(3,390)"},32,239,166,166,678,519,0,179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-04-01",null,null,{"v":104668,"d":"104,668"},null,753,{"v":43493,"d":"43,493"},{"v":39608,"d":"39,608"},{"v":9556,"d":"9,556"},{"v":2170,"d":"2,170"},{"v":5412,"d":"5,412"},{"v":4375,"d":"4,375"},{"v":-3004,"d":"(3,004)"},662,239,124,0,152,538,19,375,196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-05-01",null,null,{"v":75719,"d":"75,719"},null,{"v":12673,"d":"12,673"},{"v":13772,"d":"13,772"},{"v":7571,"d":"7,571"},{"v":6673,"d":"6,673"},{"v":13627,"d":"13,627"},{"v":13856,"d":"13,856"},341,412,306,{"v":6212,"d":"6,212"},124,0,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-06-01",null,null,{"v":48861,"d":"48,861"},null,0,{"v":20961,"d":"20,961"},{"v":13968,"d":"13,968"},{"v":5995,"d":"5,995"},{"v":2288,"d":"2,288"},342,{"v":1103,"d":"1,103"},{"v":1097,"d":"1,097"},{"v":1128,"d":"1,128"},{"v":1265,"d":"1,265"},33,211,7,0,282,84,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2001-07-01",null,null,{"v":33348,"d":"33,348"},null,0,0,{"v":6855,"d":"6,855"},{"v":12573,"d":"12,573"},{"v":3715,"d":"3,715"},{"v":4935,"d":"4,935"},{"v":1024,"d":"1,024"},{"v":1737,"d":"1,737"},517,{"v":1357,"d":"1,357"},0,0,{"v":-204,"d":"(204)"},460,282,75,13,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"IncurredClaims","index":10,"n_rows":47,"n_cols":12,"rows_kept":47,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Block Claim Liability"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[null,"CALCULATION OF ESTIMATED INCURRED CLAIMS"]
[null,"Completion Factor Method (CFM)",null,null,"Projection Method (PM)",{"$nulls":3},"Blended Method (BM)"]
["Incurred Month","Incurred and Reported Claims","Completion Factor","Total Estimated Incurred Claims","Trend Factor","Trended Claim Cost","Exposure","Total Estimated Incurred Claims","Blending Factor","Total Estimated Incurred Claims","Final Completion Factor","Cumulative Estimated Incurred Claims"]
["1998-08-01",{"v":99219,"d":"99,219"},{"v":1,"d":"1.0000"},{"v":99219,"d":"99,219"},{"v":1.185255422543558,"d":"1.1853"},0,{"v":2576.156,"d":"2,576.16"},{"v":99219,"d":"99,219"},{"v":1,"d":"1.0000"},{"v":99219,"d":"99,219"},{"v":1,"d":"1.0000"},{"v":99219,"d":"99,219"}]
["1998-09-01",{"v":99219,"d":"99,219"},{"v":1,"d":"1.0000"},{"v":99219,"d":"99,219"},{"v":1.179523472517103,"d":"1.1795"},{"v":38.701522507509,"d":"38.70"},{"v":2663.767,"d":"2,663.77"},{"v":103091.83850525972,"d":"103,092"},{"v":1,"d":"1.0000"},{"v":99219,"d":"99,219"},{"v":1,"d":"1.0000"},{"v":198438,"d":"198,438"}]
["1998-10-01",{"v":292014,"d":"292,014"},{"v":1,"d":"1.0000"},{"v":292014,"d":"292,014"},{"v":1.1738466956215519,"d":"1.1738"},{"v":38.146008348849655,"d":"38.15"},{"v":2728.208,"d":"2,728.21"},{"v":104070.24514539842,"d":"104,070"},{"v":1,"d":"1.0000"},{"v":292014,"d":"292,014"},{"v":1,"d":"1.0000"},{"v":490452,"d":"490,452"}]
["1998-11-01",{"v":292014,"d":"292,014"},{"v":1,"d":"1.0000"},{"v":292014,"d":"292,014"},{"v":1.1680878402055834,"d":"1.1681"},{"v":62.03729222112678,"d":"62.04"},{"v":2780.754,"d":"2,780.75"},{"v":172510.44849306718,"d":"172,510"},{"v":1,"d":"1.0000"},{"v":292014,"d":"292,014"},{"v":1,"d":"1.0000"},{"v":782466,"d":"782,466"}]
["1998-12-01",{"v":109763,"d":"109,763"},{"v":1,"d":"1.0000"},{"v":109763,"d":"109,763"},{"v":1.1623852144600721,"d":"1.1624"},{"v":73.5139512341887,"d":"73.51"},{"v":2826.459,"d":"2,826.46"},{"v":207784.16909143372,"d":"207,784"},{"v":1,"d":"1.0000"},{"v":109763,"d":"109,763"},{"v":1,"d":"1.0000"},{"v":892229,"d":"892,229"}]
["1999-01-01",{"v":109763,"d":"109,763"},{"v":1,"d":"1.0000"},{"v":109763,"d":"109,763"},{"v":1.1568718186024989,"d":"1.1569"},{"v":66.609361758768,"d":"66.61"},{"v":2835.062,"d":"2,835.06"},{"v":188841.67036653633,"d":"188,842"},{"v":1,"d":"1.0000"},{"v":109763,"d":"109,763"},{"v":1,"d":"1.0000"},{"v":1001992,"d":"1,001,992"}]
["1999-02-01",{"v":164681,"d":"164,681"},{"v":1,"d":"1.0000"},{"v":164681,"d":"164,681"},{"v":1.1512779184895232,"d":"1.1513"},{"v":62.090780938949834,"d":"62.09"},{"v":2816.626,"d":"2,816.63"},{"v":174886.50795295052,"d":"174,887"},{"v":1,"d":"1.0000"},{"v":164681,"d":"164,681"},{"v":1,"d":"1.0000"},{"v":1166673,"d":"1,166,673"}]
["1999-03-01",{"v":164681,"d":"164,681"},{"v":1,"d":"1.0000"},{"v":164681,"d":"164,681"},{"v":1.1456065986940085,"d":"1.1456"},{"v":61.864743806419426,"d":"61.86"},{"v":2829.576,"d":"2,829.58"},{"v":175050.99432079305,"d":"175,051"},{"v":1,"d":"1.0000"},{"v":164681,"d":"164,681"},{"v":1,"d":"1.0000"},{"v":1331354,"d":"1,331,354"}]
["1999-04-01",{"v":171773,"d":"171,773"},{"v":1,"d":"1.0000"},{"v":171773,"d":"171,773"},{"v":1.1401208528103979,"d":"1.1401"},{"v":61.689993176279295,"d":"61.69"},{"v":2910.367,"d":"2,910.37"},{"v":179540.52037046844,"d":"179,541"},{"v":1,"d":"1.0000"},{"v":171773,"d":"171,773"},{"v":1,"d":"1.0000"},{"v":1503127,"d":"1,503,127"}]
["1999-05-01",{"v":171773,"d":"171,773"},{"v":1,"d":"1.0000"},{"v":171773,"d":"171,773"},{"v":1.1345586566825505,"d":"1.1346"},{"v":61.6797925559041,"d":"61.68"},{"v":2874.026,"d":"2,874.03"},{"v":177269.32748027483,"d":"177,269"},{"v":1,"d":"1.0000"},{"v":171773,"d":"171,773"},{"v":1,"d":"1.0000"},{"v":1674900,"d":"1,674,900"}]
["1999-06-01",{"v":294045,"d":"294,045"},{"v":1,"d":"1.0000"},{"v":294045,"d":"294,045"},{"v":1.1290504685559444,"d":"1.1291"},{"v":61.78232214512681,"d":"61.78"},{"v":2840.922,"d":"2,840.92"},{"v":175518.75819317796,"d":"175,519"},{"v":1,"d":"1.0000"},{"v":294045,"d":"294,045"},{"v":1,"d":"1.0000"},{"v":1968945,"d":"1,968,945"}]
["1999-07-01",{"v":294045,"d":"294,045"},{"v":1,"d":"1.0000"},{"v":294045,"d":"294,045"},{"v":1.1235955056179776,"d":"1.1236"},{"v":65.9640893621552,"d":"65.96"},{"v":2830.386,"d":"2,830.39"},{"v":186703.83503339303,"d":"186,704"},{"v":1,"d":"1.0000"},{"v":294045,"d":"294,045"},{"v":1,"d":"1.0000"},{"v":2262990,"d":"2,262,990"}]
["1999-08-01",{"v":111076,"d":"111,076"},{"v":1,"d":"1.0000"},{"v":111076,"d":"111,076"},{"v":1.1181930001118192,"d":"1.1182"},{"v":69.50130459165516,"d":"69.50"},{"v":2957.813,"d":"2,957.81"},{"v":205571.8622381573,"d":"205,572"},{"v":1,"d":"1.0000"},{"v":111076,"d":"111,076"},{"v":1,"d":"1.0000"},{"v":2374066,"d":"2,374,066"}]
["1999-09-01",{"v":111076,"d":"111,076"},{"v":1,"d":"1.0000"},{"v":111076,"d":"111,076"},{"v":1.1127183709803048,"d":"1.1127"},{"v":69.23191671411054,"d":"69.23"},{"v":2973.885,"d":"2,973.89"},{"v":205887.75863734263,"d":"205,888"},{"v":1,"d":"1.0000"},{"v":111076,"d":"111,076"},{"v":1,"d":"1.0000"},{"v":2485142,"d":"2,485,142"}]
["1999-10-01",{"v":171436,"d":"171,436"},{"v":1,"d":"1.0000"},{"v":171436,"d":"171,436"},{"v":1.107297087808659,"d":"1.1073"},{"v":69.11343749494226,"d":"69.11"},{"v":2943.35,"d":"2,943.35"},{"v":203425.0362507383,"d":"203,425"},{"v":1,"d":"1.0000"},{"v":171436,"d":"171,436"},{"v":1,"d":"1.0000"},{"v":2656578,"d":"2,656,578"}]
["1999-11-01",{"v":171436,"d":"171,436"},{"v":1,"d":"1.0000"},{"v":171436,"d":"171,436"},{"v":1.1019283746556474,"d":"1.1019"},{"v":64.983390444563,"d":"64.98"},{"v":3014.083,"d":"3,014.08"},{"v":195865.3324213198,"d":"195,865"},{"v":1,"d":"1.0000"},{"v":171436,"d":"171,436"},{"v":1,"d":"1.0000"},{"v":2828014,"d":"2,828,014"}]
["1999-12-01",{"v":111538,"d":"111,538"},{"v":1,"d":"1.0000"},{"v":111538,"d":"111,538"},{"v":1.096611470555982,"d":"1.0966"},{"v":60.85388040409071,"d":"60.85"},{"v":3018.721,"d":"3,018.72"},{"v":183700.8867073171,"d":"183,701"},{"v":1,"d":"1.0000"},{"v":111538,"d":"111,538"},{"v":1,"d":"1.0000"},{"v":2939552,"d":"2,939,552"}]
["2000-01-01",{"v":111538,"d":"111,538"},{"v":1,"d":"1.0000"},{"v":111538,"d":"111,538"},{"v":1.0913456291607553,"d":"1.0913"},{"v":60.67145153619745,"d":"60.67"},{"v":3003.323,"d":"3,003.32"},{"v":182215.96584204712,"d":"182,216"},{"v":1,"d":"1.0000"},{"v":111538,"d":"111,538"},{"v":1,"d":"1.0000"},{"v":3051090,"d":"3,051,090"}]
["2000-02-01",{"v":211563,"d":"211,563"},{"v":1,"d":"1.0000"},{"v":211563,"d":"211,563"},{"v":1.0860121633362294,"d":"1.0860"},{"v":60.538208539908226,"d":"60.54"},{"v":3006.059,"d":"3,006.06"},{"v":181981.42662526798,"d":"181,981"},{"v":1,"d":"1.0000"},{"v":211563,"d":"211,563"},{"v":1,"d":"1.0000"},{"v":3262653,"d":"3,262,653"}]
["2000-03-01",{"v":211563,"d":"211,563"},{"v":0.99965,"d":"0.9997"},{"v":211637.07297554144,"d":"211,637"},{"v":1.0808473843493298,"d":"1.0808"},{"v":61.55582232727061,"d":"61.56"},{"v":3001.39,"d":"3,001.39"},{"v":184753.02957484673,"d":"184,753"},{"v":0.99965,"d":"0.9997"},{"v":211627.66356035118,"d":"211,628"},{"v":0.9996944465611759,"d":"0.9997"},{"v":3474280.6635603514,"d":"3,474,281"}]
["2000-04-01",{"v":183194,"d":"183,194"},{"v":0.99874,"d":"0.9987"},{"v":183425.1156457136,"d":"183,425"},{"v":1.0755001075500108,"d":"1.0755"},{"v":62.61482972438752,"d":"62.61"},{"v":3027.804,"d":"3,027.80"},{"v":189585.43189881943,"d":"189,585"},{"v":0.99874,"d":"0.9987"},{"v":183432.87764419251,"d":"183,433"},{"v":0.9986977381194669,"d":"0.9987"},{"v":3657713.541204544,"d":"3,657,714"}]
["2000-05-01",{"v":183194,"d":"183,194"},{"v":0.99492,"d":"0.9949"},{"v":184129.3772363607,"d":"184,129"},{"v":1.0703200256876806,"d":"1.0703"},{"v":62.74759374079164,"d":"62.75"},{"v":3053.259,"d":"3,053.26"},{"v":191584.65531741575,"d":"191,585"},{"v":0.99492,"d":"0.9949"},{"v":184167.25004901248,"d":"184,167"},{"v":0.9947154010892085,"d":"0.9947"},{"v":3841880.7912535565,"d":"3,841,881"}]
["2000-06-01",{"v":329297,"d":"329,297"},{"v":0.99492,"d":"0.9949"},{"v":330978.3701202107,"d":"330,978"},{"v":1.0651896037494675,"d":"1.0652"},{"v":62.791738143572296,"d":"62.79"},{"v":3019.494,"d":"3,019.49"},{"v":189599.2765740877,"d":"189,599"},{"v":0.99492,"d":"0.9949"},{"v":330260.16432499635,"d":"330,260"},{"v":0.9970836194338941,"d":"0.9971"},{"v":4172140.955578553,"d":"4,172,141"}]
["2000-07-01",{"v":329297,"d":"329,297"},{"v":0.99492,"d":"0.9949"},{"v":330978.3701202107,"d":"330,978"},{"v":1.0599957600169598,"d":"1.0600"},{"v":63.3060980782318,"d":"63.31"},{"v":3006.066,"d":"3,006.07"},{"v":190302.30902563795,"d":"190,302"},{"v":0.99492,"d":"0.9949"},{"v":330263.73572985025,"d":"330,264"},{"v":0.9970728371744665,"d":"0.9971"},{"v":4502404.691308403,"d":"4,502,405"}]
["2000-08-01",{"v":281510,"d":"281,510"},{"v":0.99492,"d":"0.9949"},{"v":282947.37265307765,"d":"282,947"},{"v":1.0548523206751055,"d":"1.0549"},{"v":63.822708444199804,"d":"63.82"},{"v":2987.363,"d":"2,987.36"},{"v":190661.59776599004,"d":"190,662"},{"v":0.99492,"d":"0.9949"},{"v":282478.5609166512,"d":"282,479"},{"v":0.9965712055686343,"d":"0.9966"},{"v":4784883.252225054,"d":"4,784,883"}]
["2000-09-01",{"v":281510,"d":"281,510"},{"v":0.99332,"d":"0.9933"},{"v":283403.1329279588,"d":"283,403"},{"v":1.0497585555322275,"d":"1.0498"},{"v":68.6709608198728,"d":"68.67"},{"v":2953.335,"d":"2,953.34"},{"v":202808.35207295904,"d":"202,808"},{"v":0.99332,"d":"0.9933"},{"v":282864.7597918474,"d":"282,865"},{"v":0.9952105741526647,"d":"0.9952"},{"v":5067748.012016902,"d":"5,067,748"}]
["2000-10-01",{"v":183309,"d":"183,309"},{"v":0.99184,"d":"0.9918"},{"v":184817.10759799965,"d":"184,817"},{"v":1.0447137484329294,"d":"1.0447"},{"v":73.64654470508675,"d":"73.65"},{"v":2927.266,"d":"2,927.27"},{"v":215583.02633268049,"d":"215,583"},{"v":0.99184,"d":"0.9918"},{"v":185068.15749487467,"d":"185,068"},{"v":0.9904945425583361,"d":"0.9905"},{"v":5252816.169511776,"d":"5,252,816"}]
["2000-11-01",{"v":183309,"d":"183,309"},{"v":0.99062,"d":"0.9906"},{"v":185044.71946861563,"d":"185,045"},{"v":1.0396091069757771,"d":"1.0396"},{"v":74.13501828193274,"d":"74.14"},{"v":2897.225,"d":"2,897.23"},{"v":214785.82834187258,"d":"214,786"},{"v":0.99062,"d":"0.9906"},{"v":185323.69106984677,"d":"185,324"},{"v":0.9891287991394071,"d":"0.9891"},{"v":5438139.860581623,"d":"5,438,140"}]
["2000-12-01",{"v":83695,"d":"83,695"},{"v":0.98427,"d":"0.9843"},{"v":85032.56220346043,"d":"85,033"},{"v":1.0345541071798054,"d":"1.0346"},{"v":74.84081316396451,"d":"74.84"},{"v":2887.18,"d":"2,887.18"},{"v":216078.89895073505,"d":"216,079"},{"v":0.98427,"d":"0.9843"},{"v":87093.92108049507,"d":"87,094"},{"v":0.9609740721473123,"d":"0.9610"},{"v":5525233.781662119,"d":"5,525,234"}]
["2001-01-01",{"v":83695,"d":"83,695"},{"v":0.95502,"d":"0.9550"},{"v":87636.90812757848,"d":"87,637"},{"v":1.0295480284155256,"d":"1.0295"},{"v":74.60662963457132,"d":"74.61"},{"v":2887.803,"d":"2,887.80"},{"v":215449.24887860395,"d":"215,449"},{"v":0.95502,"d":"0.9550"},{"v":93385.90721455961,"d":"93,386"},{"v":0.8962273055580626,"d":"0.8962"},{"v":5618619.688876678,"d":"5,618,620"}]
["2001-02-01",{"v":140421,"d":"140,421"},0.9232,{"v":152102.46967071056,"d":"152,102"},{"v":1.0245901639344261,"d":"1.0246"},{"v":74.5102763599894,"d":"74.51"},{"v":2887.028,"d":"2,887.03"},{"v":215113.25413902747,"d":"215,113"},0.9232,{"v":156941.6979178773,"d":"156,942"},{"v":0.8947335339361369,"d":"0.8947"},{"v":5775561.386794556,"d":"5,775,561"}]
["2001-03-01",{"v":140421,"d":"140,421"},0.8931,{"v":157228.7537789721,"d":"157,229"},{"v":1.0195758564437194,"d":"1.0196"},{"v":73.22420720685456,"d":"73.22"},{"v":2848.341,"d":"2,848.34"},{"v":208567.5115797793,"d":"208,568"},0.8931,{"v":162716.8669878784,"d":"162,717"},{"v":0.8629775302302292,"d":"0.8630"},{"v":5938278.253782434,"d":"5,938,278"}]
["2001-04-01",{"v":122179,"d":"122,179"},{"v":0.82329,"d":"0.8233"},{"v":148403.35726171822,"d":"148,403"},{"v":1.0147133434804667,"d":"1.0147"},{"v":72.14320955961465,"d":"72.14"},{"v":2809.872,"d":"2,809.87"},{"v":202713.18453169352,"d":"202,713"},{"v":0.82329,"d":"0.8233"},{"v":158000.44683859556,"d":"158,000"},{"v":0.7732826232118903,"d":"0.7733"},{"v":6096278.70062103,"d":"6,096,279"}]
["2001-05-01",{"v":122179,"d":"122,179"},{"v":0.53696,"d":"0.5370"},{"v":227538.3641239571,"d":"227,538"},{"v":1.0097950116126426,"d":"1.0098"},{"v":71.90309482091152,"d":"71.90"},{"v":2815.611,"d":"2,815.61"},{"v":202451.1447118015,"d":"202,451"},{"v":0.53696,"d":"0.5370"},{"v":215921.97804735258,"d":"215,922"},{"v":0.5658479099946261,"d":"0.5658"},{"v":6312200.678668383,"d":"6,312,201"}]
["2001-06-01",0,{"v":0.30663,"d":"0.3066"},0,{"v":1.004823151125402,"d":"1.0048"},{"v":73.34660422410217,"d":"73.35"},{"v":2810.516,"d":"2,810.52"},{"v":206141.80471750672,"d":"206,142"},{"v":0.30663,"d":"0.3066"},{"v":142932.54313697765,"d":"142,933"},0,{"v":6455133.22180536,"d":"6,455,133"}]
["2001-07-01",0,{"v":0.05227,"d":"0.0523"},0,{"v":1,"d":"1.0000"},{"v":68.14796671409866,"d":"68.15"},{"v":2830.074,"d":"2,830.07"},{"v":192863.78875043604,"d":"192,864"},{"v":0.05227,"d":"0.0523"},{"v":182782.79851245074,"d":"182,783"},0,{"v":6637916.020317811,"d":"6,637,916"}]
[null,{"v":6121426,"d":"6,121,426"},null,{"v":6297956.0539120855,"d":"6,297,956"},null,null,{"v":104079.17000000001,"d":"104,079.17"},{"v":6732177.926838836,"d":"6,732,178"},null,{"v":6637916.020317811,"d":"6,637,916"},{"v":0.9221909378279417,"d":"0.9222"}]
[]
[{"$nulls":10}," "]

{"sheet":"ClaimCost","index":11,"n_rows":60,"n_cols":10,"rows_kept":60,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Claim Cost"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[{"$nulls":3},"Average Claim Cost"]
["Incurred Month","Exposure","Incurred and Paid Claims","Monthly","Cumulative","Last 12 Months"]
["1998-08-01",{"v":2576.156,"d":"2,576.16"},{"v":50333,"d":"50,333"},{"v":38.514360155207996,"d":"38.514"},{"v":38.514360155207996,"d":"38.514"},{"v":38.514360155207996,"d":"38.51"}]
["1998-09-01",{"v":2663.767,"d":"2,663.77"},{"v":50333,"d":"50,333"},{"v":37.24762713855979,"d":"37.248"},{"v":37.870403820819504,"d":"37.870"},{"v":37.870403820819504,"d":"37.87"}]
["1998-10-01",{"v":2728.208,"d":"2,728.21"},{"v":221584,"d":"221,584"},{"v":107.03509409839718,"d":"107.035"},{"v":61.55169888647664,"d":"61.552"},{"v":61.55169888647664,"d":"61.55"}]
["1998-11-01",{"v":2780.754,"d":"2,780.75"},{"v":221584,"d":"221,584"},{"v":105.01252537980706,"d":"105.013"},{"v":72.79508525768023,"d":"72.795"},{"v":72.79508525768023,"d":"72.80"}]
["1998-12-01",{"v":2826.459,"d":"2,826.46"},{"v":198556,"d":"198,556"},{"v":38.83410302431417,"d":"38.834"},{"v":65.72422768807922,"d":"65.724"},{"v":65.72422768807922,"d":"65.72"}]
["1999-01-01",{"v":2835.062,"d":"2,835.06"},{"v":198556,"d":"198,556"},{"v":38.7162608789508,"d":"38.716"},{"v":61.05833091515227,"d":"61.058"},{"v":61.05833091515227,"d":"61.06"}]
["1999-02-01",{"v":2816.626,"d":"2,816.63"},{"v":186494,"d":"186,494"},{"v":58.46747136467532,"d":"58.467"},{"v":60.67878807295896,"d":"60.679"},{"v":60.67878807295896,"d":"60.68"}]
["1999-03-01",{"v":2829.576,"d":"2,829.58"},{"v":186494,"d":"186,494"},{"v":58.199885777939876,"d":"58.200"},{"v":60.360777142160764,"d":"60.361"},{"v":60.360777142160764,"d":"60.36"}]
["1999-04-01",{"v":2910.367,"d":"2,910.37"},{"v":255986,"d":"255,986"},{"v":59.02107878490926,"d":"59.021"},{"v":60.20461029019335,"d":"60.205"},{"v":60.20461029019335,"d":"60.20"}]
["1999-05-01",{"v":2874.026,"d":"2,874.03"},{"v":255986,"d":"255,986"},{"v":59.76737858321393,"d":"59.767"},{"v":60.159474869456034,"d":"60.159"},{"v":60.159474869456034,"d":"60.16"}]
["1999-06-01",{"v":2840.922,"d":"2,840.92"},{"v":218545,"d":"218,545"},{"v":103.50336968068817,"d":"103.503"},{"v":64.17280298891306,"d":"64.173"},{"v":64.17280298891306,"d":"64.17"}]
["1999-07-01",{"v":2830.386,"d":"2,830.39"},{"v":218545,"d":"218,545"},{"v":103.88865688284213,"d":"103.889"},{"v":67.52712861414594,"d":"67.527"},{"v":67.52712861414594,"d":"67.53"}]
["1999-08-01",{"v":2957.813,"d":"2,957.81"},{"v":206958,"d":"206,958"},{"v":37.55342207232167,"d":"37.553"},{"v":65.09619024581274,"d":"65.096"},{"v":67.11657762328551,"d":"67.12"}]
["1999-09-01",{"v":2973.885,"d":"2,973.89"},{"v":206958,"d":"206,958"},{"v":37.35046916743586,"d":"37.350"},{"v":63.00429872654673,"d":"63.004"},{"v":66.85470659000838,"d":"66.85"}]
["1999-10-01",{"v":2943.35,"d":"2,943.35"},{"v":95546,"d":"95,546"},{"v":58.24519679956512,"d":"58.245"},{"v":62.67382984034603,"d":"62.674"},{"v":62.93360577021692,"d":"62.93"}]
["1999-11-01",{"v":3014.083,"d":"3,014.08"},{"v":95546,"d":"95,546"},{"v":56.87832750458431,"d":"56.878"},{"v":62.28908157979131,"d":"62.289"},{"v":59.03022158106379,"d":"59.03"}]
["1999-12-01",{"v":3018.721,"d":"3,018.72"},{"v":219368,"d":"219,368"},{"v":36.94876074999975,"d":"36.949"},{"v":60.7092570386125,"d":"60.709"},{"v":58.75545278369521,"d":"58.76"}]
["2000-01-01",{"v":3003.323,"d":"3,003.32"},{"v":219368,"d":"219,368"},{"v":37.13819659090947,"d":"37.138"},{"v":59.33261931455287,"d":"59.333"},{"v":58.52378931095404,"d":"58.52"}]
["2000-02-01",{"v":3006.059,"d":"3,006.06"},{"v":318121,"d":"318,121"},{"v":70.37885816612382,"d":"70.379"},{"v":59.94268590496893,"d":"59.943"},{"v":59.54063901862,"d":"59.54"}]
["2000-03-01",{"v":3001.39,"d":"3,001.39"},{"v":318121,"d":"318,121"},{"v":70.50988494009482,"d":"70.510"},{"v":60.494936823686146,"d":"60.495"},{"v":60.57858810197371,"d":"60.58"}]
["2000-04-01",{"v":3027.804,"d":"3,027.80"},{"v":194291,"d":"194,291"},{"v":60.58281105520454,"d":"60.583"},{"v":60.49933760945989,"d":"60.499"},{"v":60.706665992084126,"d":"60.71"}]
["2000-05-01",{"v":3053.259,"d":"3,053.26"},{"v":194291,"d":"194,291"},{"v":60.318253397111896,"d":"60.318"},{"v":60.490632214637955,"d":"60.491"},{"v":60.749098567437095,"d":"60.75"}]
["2000-06-01",{"v":3019.494,"d":"3,019.49"},{"v":295608,"d":"295,608"},{"v":109.37599621823932,"d":"109.376"},{"v":62.709266778461654,"d":"62.709"},{"v":61.456696410825614,"d":"61.46"}]
["2000-07-01",{"v":3006.066,"d":"3,006.07"},{"v":295608,"d":"295,608"},{"v":109.86576333648372,"d":"109.866"},{"v":64.74781327241935,"d":"64.748"},{"v":62.16236883284666,"d":"62.16"}]
["2000-08-01",{"v":2987.363,"d":"2,987.36"},{"v":230602,"d":"230,602"},{"v":94.55782940226923,"d":"94.558"},{"v":65.97571315074553,"d":"65.976"},{"v":66.86536751891998,"d":"66.87"}]
["2000-09-01",{"v":2953.335,"d":"2,953.34"},{"v":230602,"d":"230,602"},{"v":95.77808131886405,"d":"95.778"},{"v":67.14182885068992,"d":"67.142"},{"v":71.67087498781093,"d":"71.67"}]
["2000-10-01",{"v":2927.266,"d":"2,927.27"},{"v":186976,"d":"186,976"},{"v":63.22218667346072,"d":"63.222"},{"v":66.99548921443001,"d":"66.995"},{"v":72.08135988256188,"d":"72.08"}]
["2000-11-01",{"v":2897.225,"d":"2,897.23"},{"v":186976,"d":"186,976"},{"v":63.965929836255995,"d":"63.966"},{"v":66.88753080331571,"d":"66.888"},{"v":72.70281290837823,"d":"72.70"}]
["2000-12-01",{"v":2887.18,"d":"2,887.18"},{"v":146038,"d":"146,038"},{"v":30.16573995403649,"d":"30.166"},{"v":65.62820648268921,"d":"65.628"},{"v":72.28680014948152,"d":"72.29"}]
["2001-01-01",{"v":2887.803,"d":"2,887.80"},{"v":146038,"d":"146,038"},{"v":32.33804633299419,"d":"32.338"},{"v":64.52418796315722,"d":"64.524"},{"v":72.0118953826837,"d":"72.01"}]
["2001-02-01",{"v":2887.028,"d":"2,887.03"},{"v":82703,"d":"82,703"},{"v":54.360989196459926,"d":"54.361"},{"v":64.19804425184631,"d":"64.198"},{"v":70.71600743731452,"d":"70.72"}]
["2001-03-01",{"v":2848.341,"d":"2,848.34"},{"v":82703,"d":"82,703"},{"v":57.12689140376044,"d":"57.127"},{"v":63.98103765228773,"d":"63.981"},{"v":69.63953901242677,"d":"69.64"}]
["2001-04-01",{"v":2809.872,"d":"2,809.87"},{"v":52143,"d":"52,143"},{"v":56.230478412751744,"d":"56.230"},{"v":63.75328819398015,"d":"63.753"},{"v":69.34788621052454,"d":"69.35"}]
["2001-05-01",{"v":2815.611,"d":"2,815.61"},{"v":52143,"d":"52,143"},{"v":76.68743233612618,"d":"76.687"},{"v":64.12323987879937,"d":"64.123"},{"v":70.72892921377097,"d":"70.73"}]
["2001-06-01",{"v":2810.516,"d":"2,810.52"},0,{"v":50.856334970865724,"d":"50.856"},{"v":63.7549714202422,"d":"63.755"},{"v":65.75891973158537,"d":"65.76"}]
["2001-07-01",{"v":2830.074,"d":"2,830.07"},0,{"v":64.58587249395272,"d":"64.586"},{"v":63.7775649086922,"d":"63.778"},{"v":61.8243064440882,"d":"61.82"}]
[null,{"v":2830.074,"d":"2,830.07"},{"$nulls":3},{"v":61.8243064440882,"d":"61.82"}]
[]
[]
[]
["SUMMARY:"]
[null,"    ITEM DESCRIPTION",{"$nulls":6},"VALUE"]
[null,"(A) Average monthly claim cost over last 12 months  ……………………………………………………..",{"$nulls":6},{"v":61.8243064440882,"d":"$61.82"}]
[null,"(B) Average trend during the last 12 months, weighted by Estimated Incurred Claims  ……………………….",{"$nulls":6},{"v":1.0295608677723642,"d":"1.03"}]
[null,"(C) Valuation Month Exposure  ………………………………………………………………………………………………….",{"$nulls":6},{"v":2830.074,"d":"2,830.07"}," "]
[null,"(D) Full Month Weighted Lives*  ………………………………………………………………………………………………….",{"$nulls":6},{"v":2533.463,"d":"2,533.46"}," "]
[null,"(E) Fractional Month Weighted Lives* …………………………………………………………………………….",{"$nulls":6},{"v":2572.795,"d":"2,572.80"}]
[null,"(F) Full Month Estimated Incurred Claims (A * B * C * D / E)  …………………………………………………",{"$nulls":6},{"v":177385.6381777317,"d":"$177,386"}]
[null,"(G) Current Monthly Premium (Sum of premium on active lives on the Valuation Date)  ………………………………………………………………………………………………….",{"$nulls":6},{"v":332970,"d":"$332,970"}]
[null,"(H) Adjusted Loss Ratio on Valuation Date (F/G)  ………………………………………………………………………………………………….",{"$nulls":6},{"v":0.532737598515577,"d":"53.27%"}," "]
[]
["* Items (D) and (E) adjust the Exposure in line (C) to put it on a full month basis as is the Current Premium in Line G."]

{"sheet":"Liabilities","index":12,"n_rows":61,"n_cols":9,"rows_kept":61,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Liabilities"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[null,"INCURRED BUT NOT REPORTED LIABILITY",null,"PENDING CLAIM LIABILITY",null,"TOTAL LIABILITY"]
["Incurred Month","Remaining IBNR as of Runout Date","Restated* IBNR as of the End of Each Incurred Month","Remaining Pending Claims as of Runout Date","Restated* PendClms as of the End of Each Incurred Month","Remaining as of Runout Date","Restated* as of the Date of Each Incurred Month","Percent of Total that is Pending on the Remaining Liability"]
["1998-08-01",0,{"v":74072,"d":"74,072"},{"v":48886,"d":"48,886"},{"v":-25186,"d":"(25,186)"},{"v":48886,"d":"48,886"},{"v":48886,"d":"48,886"},{"v":-0.5151986253733175,"d":"-52%"}]
["1998-09-01",0,{"v":67966,"d":"67,966"},{"v":97772,"d":"97,772"},{"v":29806,"d":"29,806"},{"v":97772,"d":"97,772"},{"v":97772,"d":"97,772"},{"v":0.30485210489710757,"d":"30%"}]
["1998-10-01",0,{"v":261828,"d":"261,828"},{"v":168202,"d":"168,202"},{"v":107621,"d":"107,621"},{"v":168202,"d":"168,202"},{"v":369449,"d":"369,449"},{"v":0.2913013704191918,"d":"29%"}]
["1998-11-01",0,{"v":346069,"d":"346,069"},{"v":238632,"d":"238,632"},{"v":98488,"d":"98,488"},{"v":238632,"d":"238,632"},{"v":444557,"d":"444,557"},{"v":0.22154189451521403,"d":"22%"}]
["1998-12-01",0,{"v":254956,"d":"254,956"},{"v":149839,"d":"149,839"},{"v":99547,"d":"99,547"},{"v":149839,"d":"149,839"},{"v":354503,"d":"354,503"},{"v":0.28080721460749275,"d":"28%"}]
["1999-01-01",0,{"v":176528,"d":"176,528"},{"v":61046,"d":"61,046"},{"v":101931,"d":"101,931"},{"v":61046,"d":"61,046"},{"v":278459,"d":"278,459"},{"v":0.3660538894415336,"d":"37%"}]
["1999-02-01",0,{"v":220663,"d":"220,663"},{"v":39233,"d":"39,233"},{"v":78473,"d":"78,473"},{"v":39233,"d":"39,233"},{"v":299136,"d":"299,136"},{"v":0.2623321833547283,"d":"26%"}]
["1999-03-01",0,{"v":196757,"d":"196,757"},{"v":17420,"d":"17,420"},{"v":104112,"d":"104,112"},{"v":17420,"d":"17,420"},{"v":300869,"d":"300,869"},{"v":0.3460376442903722,"d":"35%"}]
["1999-04-01",0,{"v":227752,"d":"227,752"},{"v":-66793,"d":"(66,793)"},{"v":1475,"d":"1,475"},{"v":-66793,"d":"(66,793)"},{"v":229227,"d":"229,227"},{"v":0.006434669563358592,"d":"1%"}]
["1999-05-01",0,{"v":265396,"d":"265,396"},{"v":-151006,"d":"(151,006)"},{"v":-33877,"d":"(33,877)"},{"v":-151006,"d":"(151,006)"},{"v":231519,"d":"231,519"},{"v":-0.14632492365637378,"d":"-15%"}]
["1999-06-01",0,{"v":424321,"d":"424,321"},{"v":-75506,"d":"(75,506)"},{"v":-92066,"d":"(92,066)"},{"v":-75506,"d":"(75,506)"},{"v":332255,"d":"332,255"},{"v":-0.2770944003852463,"d":"-28%"}]
["1999-07-01",0,{"v":400428,"d":"400,428"},{"v":-6,"d":"(6)"},{"v":-99342,"d":"(99,342)"},{"v":-6,"d":"(6)"},{"v":301086,"d":"301,086"},{"v":-0.32994559693908054,"d":"-33%"}]
["1999-08-01",0,{"v":308189,"d":"308,189"},{"v":-95888,"d":"(95,888)"},{"v":-51304,"d":"(51,304)"},{"v":-95888,"d":"(95,888)"},{"v":256885,"d":"256,885"},{"v":-0.1997158261478872,"d":"-20%"}]
["1999-09-01",0,{"v":299565,"d":"299,565"},{"v":-191770,"d":"(191,770)"},{"v":-139163,"d":"(139,163)"},{"v":-191770,"d":"(191,770)"},{"v":160402,"d":"160,402"},{"v":-0.8675889328063241,"d":"-87%"}]
["1999-10-01",0,{"v":324696,"d":"324,696"},{"v":-115880,"d":"(115,880)"},{"v":-153359,"d":"(153,359)"},{"v":-115880,"d":"(115,880)"},{"v":171337,"d":"171,337"},{"v":-0.8950722844452745,"d":"-90%"}]
["1999-11-01",0,{"v":328231,"d":"328,231"},{"v":-39990,"d":"(39,990)"},{"v":-142719,"d":"(142,719)"},{"v":-39990,"d":"(39,990)"},{"v":185512,"d":"185,512"},{"v":-0.7693248954245547,"d":"-77%"}]
["1999-12-01",0,{"v":240904,"d":"240,904"},{"v":-147820,"d":"(147,820)"},{"v":-25199,"d":"(25,199)"},{"v":-147820,"d":"(147,820)"},{"v":215705,"d":"215,705"},{"v":-0.1168215850351174,"d":"-12%"}]
["2000-01-01",0,{"v":250986,"d":"250,986"},{"v":-255650,"d":"(255,650)"},{"v":-90578,"d":"(90,578)"},{"v":-255650,"d":"(255,650)"},{"v":160408,"d":"160,408"},{"v":-0.5646725849084834,"d":"-56%"}]
["2000-02-01",0,{"v":342811,"d":"342,811"},{"v":-362208,"d":"(362,208)"},{"v":-259825,"d":"(259,825)"},{"v":-362208,"d":"(362,208)"},{"v":82986,"d":"82,986"},{"v":-3.130949798761237,"d":"-313%"}]
["2000-03-01",{"v":64.66356035135686,"d":"65"},{"v":320583.66356035136,"d":"320,584"},{"v":-468766,"d":"(468,766)"},{"v":-183784,"d":"(183,784)"},{"v":-468701.33643964864,"d":"(468,701)"},{"v":136799.66356035136,"d":"136,800"},{"v":-1.3434535964258476,"d":"-134%"}]
["2000-04-01",{"v":303.54120454378426,"d":"304"},{"v":306233.5412045438,"d":"306,234"},{"v":-479863,"d":"(479,863)"},{"v":-252553,"d":"(252,553)"},{"v":-479559.4587954562,"d":"(479,559)"},{"v":53680.541204543784,"d":"53,681"},{"v":-4.7047401969677365,"d":"-470%"}]
["2000-05-01",{"v":1276.7912535564974,"d":"1,277"},{"v":277402.7912535565,"d":"277,403"},{"v":-490960,"d":"(490,960)"},{"v":-328776,"d":"(328,776)"},{"v":-489683.2087464435,"d":"(489,683)"},{"v":-51373.2087464435,"d":"(51,373)"},{"v":6.399755982202702,"d":"640%"}]
["2000-06-01",{"v":2239.9555785530247,"d":"2,240"},{"v":495003.955578553,"d":"495,004"},{"v":-457271,"d":"(457,271)"},{"v":-455167,"d":"(455,167)"},{"v":-455031.044421447,"d":"(455,031)"},{"v":39836.955578553025,"d":"39,837"},{"v":-11.425747610217677,"d":"-1143%"}]
["2000-07-01",{"v":3206.6913084033877,"d":"3,207"},{"v":654725.6913084034,"d":"654,726"},{"v":-423582,"d":"(423,582)"},{"v":-560864,"d":"(560,864)"},{"v":-420375.3086915966,"d":"(420,375)"},{"v":93861.69130840339,"d":"93,862"},{"v":-5.975430361223271,"d":"-598%"}]
["2000-08-01",{"v":4175.252225054428,"d":"4,175"},{"v":693593.2522250544,"d":"693,593"},{"v":-372674,"d":"(372,674)"},{"v":-621155,"d":"(621,155)"},{"v":-368498.7477749456,"d":"(368,499)"},{"v":72438.25222505443,"d":"72,438"},{"v":-8.574958408302946,"d":"-857%"}]
["2000-09-01",{"v":5530.012016901746,"d":"5,530"},{"v":681309.0120169017,"d":"681,309"},{"v":-321766,"d":"(321,766)"},{"v":-501181,"d":"(501,181)"},{"v":-316235.98798309825,"d":"(316,236)"},{"v":180128.01201690175,"d":"180,128"},{"v":-2.7823601359291814,"d":"-278%"}]
["2000-10-01",{"v":7289.1695117764175,"d":"7,289"},{"v":521389.1695117764,"d":"521,389"},{"v":-325433,"d":"(325,433)"},{"v":-496821,"d":"(496,821)"},{"v":-318143.8304882236,"d":"(318,144)"},{"v":24568.169511776417,"d":"24,568"},{"v":-20.222141489289857,"d":"-2022%"}]
["2000-11-01",{"v":9303.86058162339,"d":"9,304"},{"v":504367.8605816234,"d":"504,368"},{"v":-329100,"d":"(329,100)"},{"v":-406321,"d":"(406,321)"},{"v":-319796.1394183766,"d":"(319,796)"},{"v":98046.86058162339,"d":"98,047"},{"v":-4.144151047669093,"d":"-414%"}]
["2000-12-01",{"v":12702.781662118621,"d":"12,703"},{"v":374978.7816621186,"d":"374,979"},{"v":-391443,"d":"(391,443)"},{"v":-368407,"d":"(368,407)"},{"v":-378740.2183378814,"d":"(378,740)"},{"v":6571.781662118621,"d":"6,572"},{"v":-56.05892266987342,"d":"-5606%"}]
["2001-01-01",{"v":22393.688876678236,"d":"22,394"},{"v":301566.68887667824,"d":"301,567"},{"v":-453786,"d":"(453,786)"},{"v":-411349,"d":"(411,349)"},{"v":-431392.31112332176,"d":"(431,392)"},{"v":-109782.31112332176,"d":"(109,782)"},{"v":3.746951542474992,"d":"375%"}]
["2001-02-01",{"v":38914.38679455593,"d":"38,914"},{"v":321787.38679455593,"d":"321,787"},{"v":-396068,"d":"(396,068)"},{"v":-433759,"d":"(433,759)"},{"v":-357153.61320544407,"d":"(357,154)"},{"v":-111971.61320544407,"d":"(111,972)"},{"v":3.873830050158736,"d":"387%"}]
["2001-03-01",{"v":61210.25378243439,"d":"61,210"},{"v":406085.2537824344,"d":"406,085"},{"v":-338350,"d":"(338,350)"},{"v":-458577,"d":"(458,577)"},{"v":-277139.7462175656,"d":"(277,140)"},{"v":-52491.74621756561,"d":"(52,492)"},{"v":8.736173456667055,"d":"874%"}]
["2001-04-01",{"v":97031.7006210303,"d":"97,032"},{"v":449815.7006210303,"d":"449,816"},{"v":-268314,"d":"(268,314)"},{"v":-448975,"d":"(448,975)"},{"v":-171282.2993789697,"d":"(171,282)"},{"v":840.7006210302934,"d":"841"},{"v":-534.0486122750489,"d":"-53405%"}]
["2001-05-01",{"v":190774.67866838258,"d":"190,775"},{"v":524486.6786683826,"d":"524,487"},{"v":-198278,"d":"(198,278)"},{"v":-383443,"d":"(383,443)"},{"v":-7503.321331617422,"d":"(7,503)"},{"v":141043.67866838258,"d":"141,044"},{"v":-2.7186117351741728,"d":"-272%"}]
["2001-06-01",{"v":333707.22180536017,"d":"333,707"},{"v":492342.22180536017,"d":"492,342"},{"v":-198278,"d":"(198,278)"},{"v":-257227,"d":"(257,227)"},{"v":135429.22180536017,"d":"135,429"},{"v":235115.22180536017,"d":"235,115"},{"v":-1.0940465616171167,"d":"-109%"}]
["2001-07-01",{"v":516490.0203178106,"d":"516,490"},{"v":617033.0203178106,"d":"617,033"},{"v":-198278,"d":"(198,278)"},{"v":-232483,"d":"(232,483)"},{"v":318212.0203178106,"d":"318,212"},{"v":384550.0203178106,"d":"384,550"},{"v":-0.6045585430157172,"d":"-60%"}]
[null,{"v":516490.0203178106,"d":"516,490"},null,{"v":-198278,"d":"(198,278)"},null,{"v":318212.0203178106,"d":"318,212"},{"v":384550.0203178106,"d":"384,550"}]
[]
[]
["SUMMARY:"]
[null,"    ITEM DESCRIPTION",{"$nulls":3},"VALUE"]
[null,"(A) Estimated Incurred Claims  ………………………………………………………………………………………………….",{"$nulls":3},{"v":6637916.020317811,"d":"$6,637,916"}]
[null,"(B) Incurred and Reported Claims  ………………………………………………………………………………………………….",{"$nulls":3},{"v":6121426,"d":"$6,121,426"}]
[null,"(C) Incurred Paid Claims  ………………………………………………………………………………………………….",{"$nulls":3},{"v":6319704,"d":"$6,319,704"}]
[null,"(D) Incurred But Not Reported (IBNR) Claim Liability = (A - B)  ………………………………………………………………………………………………….",{"$nulls":3},{"v":516490.0203178106,"d":"$516,490"}]
[null,"         Trended IBNR (for further allocation purposes only)  ………………………………………………………………………………………………….",{"$nulls":3},{"v":520362.66145624034,"d":"$520,363"}]
[null,"(E) Pending Claim Liability = (A - C - D)  ………………………………………………………………………………………………….",{"$nulls":3},{"v":-198278,"d":"$(198,278)"}]
[null,"(F) Claim Liability Remaining as of Runout Date = (D + E)  ………………………………………………………………………………………………….",{"$nulls":3},{"v":318212.0203178106,"d":"$318,212"}]
[null,"(G) Restated Claim Liability as of Valuation Date ………………………………………………………………………………………………….",{"$nulls":3},{"v":384550.0203178106,"d":"$384,550"}]
[{"$nulls":8}," "]
[]
[]
["* Use restated liabilities to validate liabilities estimated on prior valuation dates"]

{"sheet":"Sheet8","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"IntDiscAdjExp","index":14,"n_rows":55,"n_cols":6,"rows_kept":55,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Interest Discount and Adjudication Expense"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[]
["Incurred Month","Duration","Claim Liability  Factors","Monthly Discount Factors at  4.%","Present Value of Discount Factors"]
["1998-08-01",36,{"v":0,"d":"0.0000"},{"v":0.8904503410260889,"d":"0.8905"},0]
["1998-09-01",35,{"v":0,"d":"0.0000"},{"v":0.8933654437315787,"d":"0.8934"},0]
["1998-10-01",34,{"v":0,"d":"0.0000"},{"v":0.8962900897247644,"d":"0.8963"},0]
["1998-11-01",33,{"v":0,"d":"0.0000"},{"v":0.8992243102478871,"d":"0.8992"},0]
["1998-12-01",32,{"v":0,"d":"0.0000"},{"v":0.9021681366454659,"d":"0.9022"},0]
["1999-01-01",31,{"v":0,"d":"0.0000"},{"v":0.9051216003646343,"d":"0.9051"},0]
["1999-02-01",30,{"v":0,"d":"0.0000"},{"v":0.9080847329554755,"d":"0.9081"},0]
["1999-03-01",29,{"v":0,"d":"0.0000"},{"v":0.9110575660713593,"d":"0.9111"},0]
["1999-04-01",28,{"v":0,"d":"0.0000"},{"v":0.9140401314692803,"d":"0.9140"},0]
["1999-05-01",27,{"v":0,"d":"0.0000"},{"v":0.9170324610101978,"d":"0.9170"},0]
["1999-06-01",26,{"v":0,"d":"0.0000"},{"v":0.9200345866593744,"d":"0.9200"},0]
["1999-07-01",25,{"v":0,"d":"0.0000"},{"v":0.9230465404867202,"d":"0.9230"},0]
["1999-08-01",24,{"v":0,"d":"0.0000"},{"v":0.9260683546671327,"d":"0.9261"},0]
["1999-09-01",23,{"v":0,"d":"0.0000"},{"v":0.9291000614808418,"d":"0.9291"},0]
["1999-10-01",22,{"v":0,"d":"0.0000"},{"v":0.9321416933137551,"d":"0.9321"},0]
["1999-11-01",21,{"v":0,"d":"0.0000"},{"v":0.9351932826578024,"d":"0.9352"},0]
["1999-12-01",20,{"v":0,"d":"0.0000"},{"v":0.9382548621112846,"d":"0.9383"},0]
["2000-01-01",19,{"v":0,"d":"0.0000"},{"v":0.9413264643792196,"d":"0.9413"},0]
["2000-02-01",18,{"v":0,"d":"0.0000"},{"v":0.9444081222736946,"d":"0.9444"},0]
["2000-03-01",17,{"v":2.999999999997449e-05,"d":"0.0000"},{"v":0.9474998687142137,"d":"0.9475"},{"v":2.842499606140224e-05,"d":"0.0000"}]
["2000-04-01",16,{"v":0.0012100000000000444,"d":"0.0012"},{"v":0.9506017367280517,"d":"0.9506"},{"v":0.0011502281014409848,"d":"0.0012"}]
["2000-05-01",15,{"v":0.0032600000000000406,"d":"0.0033"},{"v":0.9537137594506055,"d":"0.9537"},{"v":0.003109106855809013,"d":"0.0031"}]
["2000-06-01",14,{"v":0.00546000000000002,"d":"0.0055"},{"v":0.9568359701257495,"d":"0.9568"},{"v":0.005224324396886612,"d":"0.0052"}]
["2000-07-01",13,{"v":0.009220000000000006,"d":"0.0092"},{"v":0.959968402106189,"d":"0.9600"},{"v":0.008850908667419067,"d":"0.0089"}]
["2000-08-01",12,{"v":0.009630000000000027,"d":"0.0096"},{"v":0.9631110888538179,"d":"0.9631"},{"v":0.009274759785662293,"d":"0.0093"}]
["2000-09-01",11,{"v":0.010419999999999985,"d":"0.0104"},{"v":0.9662640639400755,"d":"0.9663"},{"v":0.010068471546255571,"d":"0.0101"}]
["2000-10-01",10,{"v":0.011480000000000046,"d":"0.0115"},{"v":0.9694273610463053,"d":"0.9694"},{"v":0.01112902610481163,"d":"0.0111"}]
["2000-11-01",9,{"v":0.045640000000000014,"d":"0.0456"},{"v":0.9726010139641147,"d":"0.9726"},{"v":0.04438951027732221,"d":"0.0444"}]
["2000-12-01",8,{"v":0.055520000000000014,"d":"0.0555"},{"v":0.975785056595736,"d":"0.9758"},{"v":0.05417558634219528,"d":"0.0542"}]
["2001-01-01",7,{"v":0.05630000000000002,"d":"0.0563"},{"v":0.9789795229543885,"d":"0.9790"},{"v":0.05511654714233209,"d":"0.0551"}]
["2001-02-01",6,{"v":0.08237000000000005,"d":"0.0824"},{"v":0.9821844471646424,"d":"0.9822"},{"v":0.08090253291295164,"d":"0.0809"}]
["2001-03-01",5,{"v":0.17557999999999996,"d":"0.1756"},{"v":0.9853998634627823,"d":"0.9854"},{"v":0.17301650802679527,"d":"0.1730"}]
["2001-04-01",4,{"v":0.25826000000000005,"d":"0.2583"},{"v":0.9886258061971737,"d":"0.9886"},{"v":0.2553225007084821,"d":"0.2553"}]
["2001-05-01",3,0.3903,{"v":0.9918623098286299,"d":"0.9919"},{"v":0.3871238595261142,"d":"0.3871"}]
["2001-06-01",2,{"v":0.6497200000000001,"d":"0.6497"},{"v":0.9951094089307796,"d":"0.9951"},{"v":0.6465424851705062,"d":"0.6465"}]
["2001-07-01",1,{"v":0.94888,"d":"0.9489"},{"v":0.9983671381904367,"d":"0.9984"},{"v":0.9473306100861415,"d":"0.9473"}]
[null,null,{"v":2.71328,"d":"2.7133"},null,{"v":2.692755390647187,"d":"2.6928"}]
[]
["SUMMARY:"]
[null,"    ITEM DESCRIPTION",null,null,"VALUE"]
[null,"(C) Claim Liability Average Discount Factor (B / A) ……………………………………………………..",null,null,{"v":0.9924354989706875,"d":"0.9924"}]
[null,"(D) Interest Discount Factor (1 - C)  …………………………………………………………………………",null,null,{"v":0.007564501029312498,"d":"0.0076"}]
[null,"(E) Restated Claim Liability (from 'Liabilities\" sheet)  ………………………………………………………………….",null,null,{"v":384550.0203178106,"d":"$384,550"}]
[null,"(F) Interest Discount (D * E)…………………………………………………………………………",null,null,{"v":2908.92902451622,"d":"$2,909"}]
[null,"(G) Adjudication Expense Factor ……………………………………………………………………..",null,null,{"v":0.02,"d":"2.00%"}]
[null,"(H) Adjudication Expense Liability (E * G)…………………………………………………….",null,null,{"v":7691.000406356212,"d":"$7,691"}]
[null,"(I) Adjusted Total Claim Liability  (E - F + H)…………………………………………………….",null,null,{"v":389332.0916996506,"d":"$389,332"}," "]

{"sheet":"WeightedNCC0","index":15,"n_rows":51,"n_cols":10,"rows_kept":51,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Weighted NCC0"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
[]
[]
["Incurred Month","Weighting Factor","Trend Factor","Untrended Estimated Incurred Claims","Exposure","Weighted and Trended Incurred Claims","Weighted Exposure"]
["1998-08-01",{"v":1,"d":"1.0000"},{"v":1.185255422543558,"d":"1.1853"},{"v":99219,"d":"99,219"},{"v":2576.156,"d":"2,576"},{"v":117599.85776934928,"d":"117,600"},{"v":2576.156,"d":"2,576"}]
["1998-09-01",{"v":1,"d":"1.0000"},{"v":1.179523472517103,"d":"1.1795"},{"v":99219,"d":"99,219"},{"v":2663.767,"d":"2,664"},{"v":117031.13941967445,"d":"117,031"},{"v":2663.767,"d":"2,664"}]
["1998-10-01",{"v":1,"d":"1.0000"},{"v":1.1738466956215519,"d":"1.1738"},{"v":292014,"d":"292,014"},{"v":2728.208,"d":"2,728"},{"v":342779.6689752318,"d":"342,780"},{"v":2728.208,"d":"2,728"}]
["1998-11-01",{"v":1,"d":"1.0000"},{"v":1.1680878402055834,"d":"1.1681"},{"v":292014,"d":"292,014"},{"v":2780.754,"d":"2,781"},{"v":341098.00256979326,"d":"341,098"},{"v":2780.754,"d":"2,781"}]
["1998-12-01",{"v":1,"d":"1.0000"},{"v":1.1623852144600721,"d":"1.1624"},{"v":109763,"d":"109,763"},{"v":2826.459,"d":"2,826"},{"v":127586.8882947809,"d":"127,587"},{"v":2826.459,"d":"2,826"}]
["1999-01-01",{"v":1,"d":"1.0000"},{"v":1.1568718186024989,"d":"1.1569"},{"v":109763,"d":"109,763"},{"v":2835.062,"d":"2,835"},{"v":126981.72142526608,"d":"126,982"},{"v":2835.062,"d":"2,835"}]
["1999-02-01",{"v":1,"d":"1.0000"},{"v":1.1512779184895232,"d":"1.1513"},{"v":164681,"d":"164,681"},{"v":2816.626,"d":"2,817"},{"v":189593.59889477317,"d":"189,594"},{"v":2816.626,"d":"2,817"}]
["1999-03-01",{"v":1,"d":"1.0000"},{"v":1.1456065986940085,"d":"1.1456"},{"v":164681,"d":"164,681"},{"v":2829.576,"d":"2,830"},{"v":188659.64027952802,"d":"188,660"},{"v":2829.576,"d":"2,830"}]
["1999-04-01",{"v":1,"d":"1.0000"},{"v":1.1401208528103979,"d":"1.1401"},{"v":171773,"d":"171,773"},{"v":2910.367,"d":"2,910"},{"v":195841.97924980047,"d":"195,842"},{"v":2910.367,"d":"2,910"}]
["1999-05-01",{"v":1,"d":"1.0000"},{"v":1.1345586566825505,"d":"1.1346"},{"v":171773,"d":"171,773"},{"v":2874.026,"d":"2,874"},{"v":194886.54413433175,"d":"194,887"},{"v":2874.026,"d":"2,874"}]
["1999-06-01",{"v":1,"d":"1.0000"},{"v":1.1290504685559444,"d":"1.1291"},{"v":294045,"d":"294,045"},{"v":2840.922,"d":"2,841"},{"v":331991.64502653264,"d":"331,992"},{"v":2840.922,"d":"2,841"}]
["1999-07-01",{"v":1,"d":"1.0000"},{"v":1.1235955056179776,"d":"1.1236"},{"v":294045,"d":"294,045"},{"v":2830.386,"d":"2,830"},{"v":330387.64044943824,"d":"330,388"},{"v":2830.386,"d":"2,830"}]
["1999-08-01",{"v":1,"d":"1.0000"},{"v":1.1181930001118192,"d":"1.1182"},{"v":111076,"d":"111,076"},{"v":2957.813,"d":"2,958"},{"v":124204.40568042043,"d":"124,204"},{"v":2957.813,"d":"2,958"}]
["1999-09-01",{"v":1,"d":"1.0000"},{"v":1.1127183709803048,"d":"1.1127"},{"v":111076,"d":"111,076"},{"v":2973.885,"d":"2,974"},{"v":123596.30577500834,"d":"123,596"},{"v":2973.885,"d":"2,974"}]
["1999-10-01",{"v":1,"d":"1.0000"},{"v":1.107297087808659,"d":"1.1073"},{"v":171436,"d":"171,436"},{"v":2943.35,"d":"2,943"},{"v":189830.58354556526,"d":"189,831"},{"v":2943.35,"d":"2,943"}]
["1999-11-01",{"v":1,"d":"1.0000"},{"v":1.1019283746556474,"d":"1.1019"},{"v":171436,"d":"171,436"},{"v":3014.083,"d":"3,014"},{"v":188910.19283746558,"d":"188,910"},{"v":3014.083,"d":"3,014"}]
["1999-12-01",{"v":1,"d":"1.0000"},{"v":1.096611470555982,"d":"1.0966"},{"v":111538,"d":"111,538"},{"v":3018.721,"d":"3,019"},{"v":122313.85020287312,"d":"122,314"},{"v":3018.721,"d":"3,019"}]
["2000-01-01",{"v":1,"d":"1.0000"},{"v":1.0913456291607553,"d":"1.0913"},{"v":111538,"d":"111,538"},{"v":3003.323,"d":"3,003"},{"v":121726.50878533232,"d":"121,727"},{"v":3003.323,"d":"3,003"}]
["2000-02-01",{"v":1,"d":"1.0000"},{"v":1.0860121633362294,"d":"1.0860"},{"v":211563,"d":"211,563"},{"v":3006.059,"d":"3,006"},{"v":229759.9913119027,"d":"229,760"},{"v":3006.059,"d":"3,006"}]
["2000-03-01",{"v":1,"d":"1.0000"},{"v":1.0808473843493298,"d":"1.0808"},{"v":211627.66356035118,"d":"211,628"},{"v":3001.39,"d":"3,001"},{"v":228737.20661516555,"d":"228,737"},{"v":3001.39,"d":"3,001"}]
["2000-04-01",{"v":1,"d":"1.0000"},{"v":1.0755001075500108,"d":"1.0755"},{"v":183432.87764419251,"d":"183,433"},{"v":3027.804,"d":"3,028"},{"v":197282.07963453702,"d":"197,282"},{"v":3027.804,"d":"3,028"}]
["2000-05-01",{"v":1,"d":"1.0000"},{"v":1.0703200256876806,"d":"1.0703"},{"v":184167.25004901248,"d":"184,167"},{"v":3053.259,"d":"3,053"},{"v":197117.89580328853,"d":"197,118"},{"v":3053.259,"d":"3,053"}]
["2000-06-01",{"v":1,"d":"1.0000"},{"v":1.0651896037494675,"d":"1.0652"},{"v":330260.16432499635,"d":"330,260"},{"v":3019.494,"d":"3,019"},{"v":351789.6935715769,"d":"351,790"},{"v":3019.494,"d":"3,019"}]
["2000-07-01",{"v":1,"d":"1.0000"},{"v":1.0599957600169598,"d":"1.0600"},{"v":330263.73572985025,"d":"330,264"},{"v":3006.066,"d":"3,006"},{"v":350078.159561003,"d":"350,078"},{"v":3006.066,"d":"3,006"}]
["2000-08-01",{"v":1,"d":"1.0000"},{"v":1.0548523206751055,"d":"1.0549"},{"v":282478.5609166512,"d":"282,479"},{"v":2987.363,"d":"2,987"},{"v":297973.16552389367,"d":"297,973"},{"v":2987.363,"d":"2,987"}]
["2000-09-01",{"v":1,"d":"1.0000"},{"v":1.0497585555322275,"d":"1.0498"},{"v":282864.7597918474,"d":"282,865"},{"v":2953.335,"d":"2,953"},{"v":296939.7016500602,"d":"296,940"},{"v":2953.335,"d":"2,953"}]
["2000-10-01",{"v":1,"d":"1.0000"},{"v":1.0447137484329294,"d":"1.0447"},{"v":185068.15749487467,"d":"185,068"},{"v":2927.266,"d":"2,927"},{"v":193343.24853204624,"d":"193,343"},{"v":2927.266,"d":"2,927"}]
["2000-11-01",{"v":1,"d":"1.0000"},{"v":1.0396091069757771,"d":"1.0396"},{"v":185323.69106984677,"d":"185,324"},{"v":2897.225,"d":"2,897"},{"v":192664.1969745782,"d":"192,664"},{"v":2897.225,"d":"2,897"}]
["2000-12-01",{"v":1,"d":"1.0000"},{"v":1.0345541071798054,"d":"1.0346"},{"v":87093.92108049507,"d":"87,094"},{"v":2887.18,"d":"2,887"},{"v":90103.37376422001,"d":"90,103"},{"v":2887.18,"d":"2,887"}]
["2001-01-01",{"v":1,"d":"1.0000"},{"v":1.0295480284155256,"d":"1.0295"},{"v":93385.90721455961,"d":"93,386"},{"v":2887.803,"d":"2,888"},{"v":96145.27665454506,"d":"96,145"},{"v":2887.803,"d":"2,888"}]
["2001-02-01",{"v":1,"d":"1.0000"},{"v":1.0245901639344261,"d":"1.0246"},{"v":156941.6979178773,"d":"156,942"},{"v":2887.028,"d":"2,887"},{"v":160800.91999782508,"d":"160,801"},{"v":2887.028,"d":"2,887"}]
["2001-03-01",{"v":1,"d":"1.0000"},{"v":1.0195758564437194,"d":"1.0196"},{"v":162716.8669878784,"d":"162,717"},{"v":2848.341,"d":"2,848"},{"v":165902.1890170049,"d":"165,902"},{"v":2848.341,"d":"2,848"}]
["2001-04-01",{"v":1,"d":"1.0000"},{"v":1.0147133434804667,"d":"1.0147"},{"v":158000.44683859556,"d":"158,000"},{"v":2809.872,"d":"2,810"},{"v":160325.16168299902,"d":"160,325"},{"v":2809.872,"d":"2,810"}]
["2001-05-01",{"v":1,"d":"1.0000"},{"v":1.0097950116126426,"d":"1.0098"},{"v":215921.97804735258,"d":"215,922"},{"v":2815.611,"d":"2,816"},{"v":218036.93632975116,"d":"218,037"},{"v":2815.611,"d":"2,816"}]
["2001-06-01",{"v":1,"d":"1.0000"},{"v":1.004823151125402,"d":"1.0048"},{"v":142932.54313697765,"d":"142,933"},{"v":2810.516,"d":"2,811"},{"v":143621.92839326532,"d":"143,622"},{"v":2810.516,"d":"2,811"}]
["2001-07-01",{"v":1,"d":"1.0000"},{"v":1,"d":"1.0000"},{"v":182782.79851245074,"d":"182,783"},{"v":2830.074,"d":"2,830"},{"v":182782.79851245074,"d":"182,783"},{"v":2830.074,"d":"2,830"}]
[{"$nulls":5},{"v":7228424.096845278,"d":"7,228,424"},{"v":104079.17000000001,"d":"104,079"}]
[]
["SUMMARY:"]
[null,"    ITEM DESCRIPTION",{"$nulls":3},"VALUE"]
[null,"(A) Total Weighted and Trended Incurred Claims  ……………………….",{"$nulls":3},{"v":7228424.096845278,"d":"7,228,424"},null,null," "]
[null,"(B) Total Weighted Exposure  ……………………………………………..",{"$nulls":3},{"v":104079.17000000001,"d":"104,079"}]
[null,"(C) Weighted NCC0 (A/B)  ………………………………………………….",{"$nulls":3},{"v":69.45120812209856,"d":"69.4512"},{"$nulls":3}," "]

{"sheet":"Output","index":16,"n_rows":44,"n_cols":3,"rows_kept":44,"flags":["formulas_cached_only"]}
["BLOCK CLAIM LIABILITY REPORT - Output Tab"]
["The Millennium-2000 Sample Life Insurance Company"]
["Arvind"]
["Experience Period:  01-Aug-1998  to  31-Jul-2001.  Runout Date:  31-Jul-2001"]
[]
["Incurred Month","Desc","Values"]
["Weighted","NCCO for ExpPeriod",69.45120812209856]
["Trended","IBNR for ExpPeriod",520362.66145624034]
["1998-08-01","CompFac for Lag35",1]
["1998-09-01","CompFac for Lag34",1]
["1998-10-01","CompFac for Lag33",1]
["1998-11-01","CompFac for Lag32",1]
["1998-12-01","CompFac for Lag31",1]
["1999-01-01","CompFac for Lag30",1]
["1999-02-01","CompFac for Lag29",1]
["1999-03-01","CompFac for Lag28",1]
["1999-04-01","CompFac for Lag27",1]
["1999-05-01","CompFac for Lag26",1]
["1999-06-01","CompFac for Lag25",1]
["1999-07-01","CompFac for Lag24",1]
["1999-08-01","CompFac for Lag23",1]
["1999-09-01","CompFac for Lag22",1]
["1999-10-01","CompFac for Lag21",1]
["1999-11-01","CompFac for Lag20",1]
["1999-12-01","CompFac for Lag19",1]
["2000-01-01","CompFac for Lag18",1]
["2000-02-01","CompFac for Lag17",1]
["2000-03-01","CompFac for Lag16",1]
["2000-04-01","CompFac for Lag15",0.99965]
["2000-05-01","CompFac for Lag14",0.99874]
["2000-06-01","CompFac for Lag13",0.99492]
["2000-07-01","CompFac for Lag12",0.99492]
["2000-08-01","CompFac for Lag11",0.99492]
["2000-09-01","CompFac for Lag10",0.99492]
["2000-10-01","CompFac for Lag9",0.99332]
["2000-11-01","CompFac for Lag8",0.99184]
["2000-12-01","CompFac for Lag7",0.99062]
["2001-01-01","CompFac for Lag6",0.98427]
["2001-02-01","CompFac for Lag5",0.95502]
["2001-03-01","CompFac for Lag4",0.9232]
["2001-04-01","CompFac for Lag3",0.8931]
["2001-05-01","CompFac for Lag2",0.82329]
["2001-06-01","CompFac for Lag1",0.53696]
["2001-07-31","CompFac for Lag0",0.05227]

{"sheet":"csv","index":17,"n_rows":39,"n_cols":5,"rows_kept":39,"flags":["formulas_cached_only"]}
["OBJECTID","SRNO","NAME","VALUE","REFDATE"]
[1,1,6196,69.45120812209856]
[2,2,6196,520362.66145624034]
[3,3,6196,1,"1998-08-01"]
[4,4,6196,1,"1998-09-01"]
[5,5,6196,1,"1998-10-01"]
[6,6,6196,1,"1998-11-01"]
[7,7,6196,1,"1998-12-01"]
[8,8,6196,1,"1999-01-01"]
[9,9,6196,1,"1999-02-01"]
[10,10,6196,1,"1999-03-01"]
[11,11,6196,1,"1999-04-01"]
[12,12,6196,1,"1999-05-01"]
[13,13,6196,1,"1999-06-01"]
[14,14,6196,1,"1999-07-01"]
[15,15,6196,1,"1999-08-01"]
[16,16,6196,1,"1999-09-01"]
[17,17,6196,1,"1999-10-01"]
[18,18,6196,1,"1999-11-01"]
[19,19,6196,1,"1999-12-01"]
[20,20,6196,1,"2000-01-01"]
[21,21,6196,1,"2000-02-01"]
[22,22,6196,1,"2000-03-01"]
[23,23,6196,0.99965,"2000-04-01"]
[24,24,6196,0.99874,"2000-05-01"]
[25,25,6196,0.99492,"2000-06-01"]
[26,26,6196,0.99492,"2000-07-01"]
[27,27,6196,0.99492,"2000-08-01"]
[28,28,6196,0.99492,"2000-09-01"]
[29,29,6196,0.99332,"2000-10-01"]
[30,30,6196,0.99184,"2000-11-01"]
[31,31,6196,0.99062,"2000-12-01"]
[32,32,6196,0.98427,"2001-01-01"]
[33,33,6196,0.95502,"2001-02-01"]
[34,34,6196,0.9232,"2001-03-01"]
[35,35,6196,0.8931,"2001-04-01"]
[36,36,6196,0.82329,"2001-05-01"]
[37,37,6196,0.53696,"2001-06-01"]
[38,38,6196,0.05227,"2001-07-31"]