{
"projectData": {
"projectName": "Birchway Sanger",
"projectAddress": "1609 FM 455, Sanger, TX 76266",
"projectDescription": "Multifamily Wood Frame garden style, (7)3-story bldgs with (6) single story duplex, 306 total units",
"projectEffectiveDate": "2024-10-21T00:00:00.000Z",
"projectCompletionDate": "2024-10-21T00:00:00.000Z",
"projectCoverageExpirationDate": "2027-10-21T00:00:00.000Z",
"ocipExpirationDate": "2027-10-21T00:00:00.000Z",
"policyExposureConstructionValue": 41926336,
"demolitionAbatementAndExportTotal": 0,
"generalConditionsDirectCostsSubtotal": 41926336,
"ownershipEntitySponsor": "GS Sanger Owner, LP a Delaware limited partnership ",
"partner": "Wellington Sanger, LLC",
"lenderMortgagee": "BOKF, NA dba Bank of Texas \nISAOA/ATIMA\nAttn: CS Insurance Monitoring\nPO BOX 271\nTulsa, OK 74101",
"additionalInsureds": 0,
"stateStatute": "TX",
"state": "TX",
"windTierClassFromMbr": "All Other States",
"primaryPremium": 228498.53,
"primarySurplusLinesTaxesAndFees": 11253.55,
"primaryPremiumSubtotal": 239752.08,
"firstExcessPremium": 178186.93,
"firstExcessSurplusLinesTaxesAndFees": 8775.71,
"firstExcessPremiumSubtotal": 186962.64,
"secondExcessPremium": 113201.11,
"secondExcessSurplusLinesTaxesAndFees": 5575.15,
"secondExcessPremiumSubtotal": 118776.26,
"thirdExcessPremium": 73371.09,
"thirdExcessSurplusLinesTaxesAndFees": 3613.53,
"thirdExcessPremiumSubtotal": 76984.62,
"fourthExcessPremium": 58696.87,
"fourthExcessSurplusLinesTaxesAndFees": 2940.07,
"fourthExcessPremiumSubtotal": 62636.94,
"fifthExcessPremium": 45280.44,
"fifthExcessSurplusLinesTaxesAndFees": 2230.06,
"fifthExcessPremiumSubtotal": 47510.5,
"sixthExcessPremium": 33541.07,
"sixthExcessSurplusLinesTaxesAndFees": 1651.9,
"sixthExcessPremiumSubtotal": 35192.97,
"seventhExcessPremium": 50311.6,
"seventhExcessSurplusLinesTaxesAndFees": 2477.85,
"seventhExcessPremiumSubtotal": 52789.45,
"eighthExcessPremium": 33541.07,
"eighthExcessSurplusLinesTaxesAndFees": 1651.9,
"eighthExcessPremiumSubtotal": 35192.97,
"ninthExcessPremium": 25000,
"ninthExcessSurplusLinesTaxesAndFees": 1231.25,
"ninthExcessPremiumSubtotal": 26231.25,
"tenthExcessPremium": 25000,
"tenthExcessSurplusLinesTaxesAndFees": 1231.25,
"tenthExcessPremiumSubtotal": 26231.25,
"eleventhExcessPremium": 25000,
"eleventhExcessSurplusLinesTaxesAndFees": 1231.25,
"eleventhExcessPremiumSubtotal": 26231.25,
"twelfthExcessPremium": 25000,
"twelfthExcessSurplusLinesTaxesAndFees": 1231.25,
"twelfthExcessPremiumSubtotal": 26231.25,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimit": 934492.18,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimitLabel": "Total Premium for GL and Excess Liability - $100M Total Occurrence Limit",
"totalRatePer1000": 20.93,
"premiumPercentOfReportedConstructionValue": 0.022288906428646664,
"estimatedTotalPremiumCalculation": {
"layerPrimaryName": "General Liability - $2M/$4M",
"layerExcess1Name": "Excess Liability - $10M x Primary",
"layerExcess2Name": "Excess Liability - $10M x $10M",
"layerExcess3Name": "Excess Liability - $10M x $20M",
"layerExcess4Name": "Excess Liability - $10M x $30M",
"layerExcess5Name": "Excess Liability - $10M x $40M",
"layerExcess6Name": "Excess Liability - $25M x $50M",
"layerExcess7Name": "Excess Liability - $25M x $50M",
"layerExcess8Name": "Excess Liability - $25M x $75M",
"layerExcess9Name": "Excess Liability - $25M x $75M",
"layerExcess10Name": "Excess Liability - $25M x $75M",
"layerExcess11Name": "Excess Liability - $25M x $75M",
"layerExcess12Name": "Excess Liability - $10M x $100M",
"layerExcess13Name": "Excess Liability - $10M x $110M",
"layerPrimaryPremium": 239752.08,
"layerExcess1Premium": 186962.64,
"layerExcess2Premium": 118776.26,
"layerExcess3Premium": 76984.62,
"layerExcess4Premium": 62636.94,
"layerExcess5Premium": 47510.5,
"layerExcess6Premium": 87982.42,
"layerExcess7Premium": 113886.72,
"layerExcess12Premium": " ",
"layerExcess13Premium": " "
},
"additionalOwnershipInterests": 0,
"projectCosts": {
"insuredSoftCostValue": 3192267,
"insuredHardCostValue": 46726161.75,
"constructionPeriodTaxes": {
"valuation": 200000
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 50000
},
"odc": {
"valuation": 0
},
"interestReserve": {
"valuation": 1057848
},
"insurance": {
"valuation": 1267151
},
"preLeasing": {
"valuation": 492268
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 125000
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 70000
},
"architectural": {
"valuation": 120381.25
},
"engineeringOrRelated": {
"valuation": 92137.5
},
"marketing": {
"valuation": 0
},
"ffe": {
"valuation": 513016
},
"tenantImprovements": {
"valuation": 0
}
}
},
"gsValueSheet": {
"projectName": "Birchway Sanger",
"demolitionAbatementAndExportTotal": 0,
"gcContingency": 1295805,
"ohccContingency": 431935,
"gcFee": 2276551,
"insuredRentTerm": 18,
"softCostLineItemBudget": 1713091,
"annualNoi": 4212707,
"brProjectDuration": 23,
"totalInsurableHardCost": 46726161.75,
"architectural": {
"total": 481525,
"percentage": 0.25
},
"engineeringOrRelated": {
"total": 368550,
"percentage": 0.25
},
"marketing": {
"total": 0,
"percentage": 0.25
},
"ffe": {
"total": 513016,
"percentage": 1
},
"tenantImprovements": {
"total": 0,
"percentage": 1
},
"constructionPeriodTaxes": {
"total": 200000,
"percentage": 1
},
"closingCosts": {
"total": 183168,
"percentage": 0
},
"financingCosts": {
"total": 324668,
"percentage": 0
},
"muniFees": {
"total": 500000,
"percentage": 0.1
},
"odc": {
"total": 0,
"percentage": 0.25
},
"interestReserve": {
"total": 1057848,
"percentage": 1
},
"insurance": {
"total": 1267151,
"percentage": 1
},
"preLeasing": {
"total": 984536,
"percentage": 0.5
},
"opexDeficit": {
"total": 0,
"percentage": 0
},
"softCostContingency": {
"total": 500000,
"percentage": 0.25
},
"developmentFee": {
"total": 1720968,
"percentage": 0
},
"legal": {
"total": 350000,
"percentage": 0.2
},
"projectCosts": {
"insuredSoftCostValue": 3192267,
"insuredHardCostValue": 46726161.75,
"constructionPeriodTaxes": {
"valuation": 200000
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 50000
},
"odc": {
"valuation": 0
},
"interestReserve": {
"valuation": 1057848
},
"insurance": {
"valuation": 1267151
},
"preLeasing": {
"valuation": 492268
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 125000
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 70000
},
"architectural": {
"valuation": 120381.25
},
"engineeringOrRelated": {
"valuation": 92137.5
},
"marketing": {
"valuation": 0
},
"ffe": {
"valuation": 513016
},
"tenantImprovements": {
"valuation": 0
}
},
"totalConstructionValue": 41926336,
"insuredLossRent": 6319060.5,
"hardCost": 46726161.75,
"lor": 6319060.5,
"totalInsuredValue": 56237490,
"softCost": 3192267,
"hardCostExposure": 795534.75
},
"cpl": {
"carrier": "Navigators Specialty Insurance Company",
"amBestRating": "AM Best Rating: A+ XV",
"coverageAOperationsLimit": 5000000,
"policyExposureConstructionValue": 41926336,
"constructionType": "Frame",
"coverageAAggregate": 35000000,
"coverageCEnvCrisisMgmtLimit": 50000,
"coverageCAggregate": 50000,
"deductible": 25000,
"moldDeductibleFrameOnly": 200000,
"ratePerThousandConstructionValue": 0.43,
"estimatedBasePremium": 18028.32448,
"tria": 180.2832448,
"surplusLinesTaxAndFees": 910.4303862400001,
"totalPremium": 19119.03811104
},
"pll": {
"amBestRating": "AM Best Rating: A+ XV",
"carrier": "Navigators Specialty Insurance Company",
"coverageALimit": 3000000,
"coverageBLimit": 3000000
},
"cepf": {},
"rocip": {
"programEffectiveDates": "11/3/2025 to 3/6/2028",
"enrollmentPeriod": null,
"policyExposure": 41926336
},
"terrorism": {
"allocationBreakdown": [
{
"amount": {
"periodText": "1-12 months"
},
"from0to50M": 5000,
"from50Mto75M": 6000,
"from75Mto100M": 7000,
"from100Mto150M": 9000,
"from150Mto200M": 10000,
"more200M": "referral"
},
{
"amount": {
"periodText": "13-24 months"
},
"from0to50M": 10000,
"from50Mto75M": 12000,
"from75Mto100M": 14000,
"from100Mto150M": 17000,
"from150Mto200M": 20000,
"more200M": "referral"
},
{
"amount": {
"periodText": "25-36 months"
},
"from0to50M": 15000,
"from50Mto75M": 18000,
"from75Mto100M": 21000,
"from100Mto150M": 26000,
"from150Mto200M": 30000,
"more200M": "referral"
}
],
"ifPropOnly": [
{
"from0to50M": 2000,
"from50Mto75M": 3000,
"from75Mto100M": 4000,
"from100Mto150M": 5000,
"from150Mto200M": 7000
},
{
"from0to50M": 4000,
"from50Mto75M": 5000,
"from75Mto100M": 7000,
"from100Mto150M": 10000,
"from150Mto200M": 14000
},
{
"from0to50M": 5000,
"from50Mto75M": 8000,
"from75Mto100M": 10000,
"from100Mto150M": 15000,
"from150Mto200M": 20000
}
]
},
"mbr": {
"effectiveDate": "2025-02-05T00:00:00.000Z",
"expirationDate": "2026-12-13T00:00:00.000Z",
"projectDuration": 23,
"projectDurationInDays": 676,
"projectDescription": "Multifamily Wood Frame garden style, (7)3-story bldgs with (6) single story duplex, 306 total units",
"programFirstNamedInsured": "GS Sanger Owner, LP a Delaware limited partnership ",
"mailingAddress": "730 Town & Country Blvd Suite 800\nHouston, TX 77024",
"ownershipEntitySponsor": "GS Sanger Owner, LP a Delaware limited partnership ",
"generalContractor": "GS Construction Great Plains, LLC",
"partner": "Wellington Sanger, LLC",
"lenderMortgagee": "BOKF, NA dba Bank of Texas \nISAOA/ATIMA\nAttn: CS Insurance Monitoring\nPO BOX 271\nTulsa, OK 74101",
"additionalInsuredEntities": "All Enrolled Subcontractors of Every Tier",
"insuranceCarriers": [
{
"buildersRiskCarrier": "Westchester",
"percentParticipation": 0.138889,
"participation": 7810768.64444325,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "SCOR",
"percentParticipation": 0.083333,
"participation": 4686438.69167025,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Navigators",
"percentParticipation": 0.027778,
"participation": 1562164.9763865,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "AIG",
"percentParticipation": 0.083333,
"participation": 4686438.69167025,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Sompo",
"percentParticipation": 0.055556,
"participation": 3124329.952773,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "HDI",
"percentParticipation": 0.055556,
"participation": 3124329.952773,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "risksmith",
"percentParticipation": 0.097222,
"participation": 5467521.1798635,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Striior",
"percentParticipation": 0.138889,
"participation": 7810768.64444325,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "AVIVA",
"percentParticipation": 0.016667,
"participation": 937310.23332975,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Helvetia",
"percentParticipation": 0.04125,
"participation": 2319796.4315625,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Korean Re",
"percentParticipation": 0.011111,
"participation": 624854.7430567499,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Munich Re Syndicate",
"percentParticipation": 0.011111,
"participation": 624854.7430567499,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Fidelis",
"percentParticipation": 0.083333,
"participation": 4686438.69167025,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Castel",
"percentParticipation": 0.033333,
"participation": 1874564.22917025,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Catapult",
"percentParticipation": 0.05875,
"participation": 3303952.4934374997,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Starr",
"percentParticipation": 0.063889,
"participation": 3592956.95069325,
"marketdifferentiation": "Marsh UK"
}
],
"earthMovementCarriers": "included",
"buildersRiskPremiumIncludingComg": 355862.58999999997,
"earthMovementPremium": 0,
"surplusLinesTaxesEstimated": 17526.2325575,
"totalEstimatedPremium": 373388.8225575,
"totalInsuredValue": 56237489.25,
"hardCost": 46726161.75,
"delayInOpening": "30 Calendar Days",
"delayInOpeningSoftCost": 3192267,
"delayInOpeningLossOfRents": 6319060.5,
"testing": "Included",
"businessPersonalProperty": "Included",
"contractPenalty": 50000,
"towerCraneReErectionExpense": 500000,
"errorsOrOmissions": 1000000,
"reward": 250000,
"namedWindstorm": 56237489.25,
"flood": 56237489.25,
"earthMovement": 56237489.25,
"pollutionOrContaminationCleanUp": 1000000,
"limitedCoverageForFungusWetRotDryRotOrBacteria": 1000000,
"directPhysicalLossInAnyOneOccurrenceExcept": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptFlood": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptNamedWindstorm": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptEarthMovement": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptWindHail": "$100,000 or 1%",
"directPhysicalLossInAnyOneOccurrenceExceptTesting": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptCostOfMakingGoods": 150000,
"directPhysicalLossInAnyOneOccurrenceExceptWaterDamage": 150000,
"amwinsMbrWithAopBaseTerms": [
{
"mbrAmwinsMax": 15972235.000000002,
"percentParticipation": 0.138889,
"market": "Westchester",
"participation": 7810768.64444325,
"carrierFeeAP": null,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 48605.66429655513,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 48605.66
},
{
"mbrAmwinsMax": 9583295,
"percentParticipation": 0.083333,
"market": "SCOR",
"participation": 4686438.69167025,
"carrierFeeAP": null,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 29163.25859373189,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 29163.26
},
{
"mbrAmwinsMax": 3194470,
"percentParticipation": 0.027778,
"market": "Navigators",
"participation": 1562164.9763865,
"carrierFeeAP": null,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 9721.20285141162,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 9721.2
},
{
"mbrAmwinsMax": 9583295,
"percentParticipation": 0.083333,
"market": "AIG",
"participation": 4686438.69167025,
"carrierFeeAP": null,
"baseMonthlyRate": 0.0294,
"namedWind": 0,
"annualizedRate": 0.3528,
"termRate": 0.6534049315068493,
"guPremium": 367458.5281151342,
"sharedPremium": 30621.42152341848,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 30621.42
},
{
"mbrAmwinsMax": 6388940,
"percentParticipation": 0.055556,
"market": "Sompo",
"participation": 3124329.952773,
"carrierFeeAP": null,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 19442.40570282324,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 19442.41
},
{
"mbrAmwinsMax": 6388940,
"percentParticipation": 0.055556,
"market": "HDI",
"participation": 3124329.952773,
"carrierFeeAP": null,
"baseMonthlyRate": 0.02904,
"namedWind": 0,
"annualizedRate": 0.34848,
"termRate": 0.6454040547945206,
"guPremium": 362959.03593413264,
"sharedPremium": 20164.552200356673,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 20164.55
},
{
"mbrAmwinsMax": 11180530,
"percentParticipation": 0.097222,
"market": "risksmith",
"participation": 5467521.1798635,
"carrierFeeAP": 1750,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 34023.8600194377,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 35773.86
},
{
"mbrAmwinsMax": 15972235.000000002,
"percentParticipation": 0.138889,
"market": "Striior",
"participation": 7810768.64444325,
"carrierFeeAP": 1250,
"baseMonthlyRate": 0.028,
"namedWind": 0,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 48605.66429655513,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 49855.66
}
],
"surchargesAmwinsTotal": 243348.02,
"marshMbr": [
{
"mbrMarshLondonMax": 1916705.0000000002,
"mbrMarshMaxUsd": 0.016667,
"market": "AVIVA",
"percentParticipation": 0.016667,
"participation": 937310.23332975,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 5832.791702947565,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 5832.79
},
{
"mbrMarshLondonMax": 4743750,
"mbrMarshMaxUsd": 0.04125,
"market": "Helvetia",
"percentParticipation": 0.04125,
"participation": 2319796.4315625,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 14435.870747380275,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": 721.7935373690138,
"total": 15157.66
},
{
"mbrMarshLondonMax": 1277765,
"mbrMarshMaxUsd": 0.011111,
"market": "Korean Re",
"percentParticipation": 0.011111,
"participation": 624854.7430567499,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 3888.411148464054,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 3888.41
},
{
"mbrMarshLondonMax": 1277765,
"mbrMarshMaxUsd": 0.011111,
"market": "Munich Re Syndicate",
"percentParticipation": 0.011111,
"participation": 624854.7430567499,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 3888.411148464054,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 3888.41
},
{
"mbrMarshLondonMax": 9583295,
"mbrMarshMaxUsd": 0.083333,
"market": "Fidelis",
"percentParticipation": 0.083333,
"participation": 4686438.69167025,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 29163.25859373189,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 29163.26
},
{
"mbrMarshLondonMax": 3833295,
"mbrMarshMaxUsd": 0.033333,
"market": "Castel",
"percentParticipation": 0.033333,
"participation": 1874564.22917025,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 11665.233445392163,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 11665.23
},
{
"mbrMarshLondonMax": 6756250,
"mbrMarshMaxUsd": 0.05875,
"market": "Catapult",
"percentParticipation": 0.05875,
"participation": 3303952.4934374997,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 20560.179549299177,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 20560.18
},
{
"mbrMarshLondonMax": 7347235,
"mbrMarshMaxUsd": 0.063889,
"market": "Starr",
"percentParticipation": 0.063889,
"participation": 3592956.95069325,
"monthlyRate": 0.028,
"annualizedRate": 0.336,
"termRate": 0.6222904109589041,
"guPremium": 349960.50296679453,
"sharedPremium": 22358.62657404554,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 22358.63
}
],
"surchargesMarshTotal": 112514.57,
"maxMBRLimit": {
"constructionType": "Frame",
"maxMbrLimit": 115000000
},
"floodChart": {
"westchesterAllOtherAorV": 0.005,
"hdiAorV": 0.007004,
"westchesterAllOtherX500BShadedX": 0.0025,
"hdiX500BShadedX": 0.002625
},
"namedWindstormRate": {
"westchesterAllOther": 0.028,
"aig": 0.0294,
"hdi": 0.02904
},
"namedWindstormFloodZoneBlock": {
"floodZone": {
"includedYN": "Yes - Flood Zone X",
"sublimit": 56237489.25,
"deductible": 50000
}
},
"physicalLossToTheInsuredProject": 46726161.75,
"delayInOpeningUsd": 9511327.5,
"existingProperty": "N/A",
"damageToExistingPropertyLimited": "No Coverage Provided",
"propertyInTransitPerConveyance": 5000000,
"temporaryOffSiteStorageAndOffSiteStagingAreasAnyOneLocation": 5000000,
"expeditingAndExtraExpense": 2500000,
"debrisRemoval": "25% of the insured physical LOSS, subject to a max of $10,000,000",
"treesShrubsAndPlants": 1000000,
"protectionSServiceCharges": 1000000,
"fireProtectiveEquipmentRecharge": 500000,
"coverageA": 46726161.75,
"coverageB": 10000000,
"coverageC": 10000000,
"valuablePapersAndRecords": 1000000,
"insuranceCarriersTotal": 56237489.25,
"londonTotal": 17964728.515977,
"londonPercentTotal": 0.31944399999999995,
"londonSharedPremiumTotal": 111792.78290972472,
"londonStudentDsuRentTotal": 0,
"londonSurchargesFloodTotal": 0,
"londonNamedWindTotal": 0,
"amwinsTotal": 38272760.734023005,
"amwinsPercentTotal": 0.6805555555555556,
"amwinsSharedPremiumTotal": 240348.02948428987,
"amwinsStudentDsuRentTotal": 0,
"amwinsSurchargesFloodTotal": 0,
"amwinsNamedWindTotal": 0,
"claimPreparationExpenses": 500000,
"protectionOfInsuredPropertyPreLoss": 1000000,
"architectsAndEngineersFees": 2500000,
"officeAndCConstructionTrailersSemiTrailers": 500000
}
}