{
"projectData": {
"projectName": "GSC Ltd Klein Mills (Elizabethtown)",
"projectAddress": "1376 Campus Rd, Elizabethtown, PA 17022",
"projectDescription": "Description",
"projectEffectiveDate": "2028-01-15T00:00:00.000Z",
"projectCompletionDate": "2028-01-15T00:00:00.000Z",
"projectCoverageExpirationDate": "2026-12-03T00:00:00.000Z",
"ocipExpirationDate": "2026-12-03T00:00:00.000Z",
"policyExposureConstructionValue": 53311009,
"demolitionAbatementAndExportTotal": 0,
"generalConditionsDirectCostsSubtotal": 53311009,
"ownershipEntitySponsor": "GS Construction Holdings, LLC",
"partner": "Greystar Essential Housing Fund \n465 Meeting Street #500, Charleston, SC 29403",
"lenderMortgagee": "KeyBank National Association, ISAOA\nAttention: Insurance Department\n11501 Outlook Street, Suite# 300 Overland Park, KS 66211",
"additionalInsureds": 0,
"stateStatute": "PA",
"state": "PA",
"windTierClassFromMbr": "All Other States",
"primaryPremium": 290545,
"primarySurplusLinesTaxesAndFees": 9442.7125,
"primaryPremiumSubtotal": 299987.71,
"firstExcessPremium": 226571.79,
"firstExcessSurplusLinesTaxesAndFees": 7363.583175000001,
"firstExcessPremiumSubtotal": 233935.37,
"secondExcessPremium": 143939.72,
"secondExcessSurplusLinesTaxesAndFees": 4678.0409,
"secondExcessPremiumSubtotal": 148617.76,
"thirdExcessPremium": 93294.27,
"thirdExcessSurplusLinesTaxesAndFees": 3032.063775,
"thirdExcessPremiumSubtotal": 96326.33,
"fourthExcessPremium": 74635.41,
"fourthExcessSurplusLinesTaxesAndFees": 2458.15,
"fourthExcessPremiumSubtotal": 78093.56,
"fifthExcessPremium": 57575.89,
"fifthExcessSurplusLinesTaxesAndFees": 1871.22,
"fifthExcessPremiumSubtotal": 59447.11,
"sixthExcessPremium": 42648.81,
"sixthExcessSurplusLinesTaxesAndFees": 1386.09,
"sixthExcessPremiumSubtotal": 44034.9,
"seventhExcessPremium": 63973.21,
"seventhExcessSurplusLinesTaxesAndFees": 2079.13,
"seventhExcessPremiumSubtotal": 66052.34,
"eighthExcessPremium": 42648.81,
"eighthExcessSurplusLinesTaxesAndFees": 1386.09,
"eighthExcessPremiumSubtotal": 44034.9,
"ninthExcessPremium": 29321.05,
"ninthExcessSurplusLinesTaxesAndFees": 952.93,
"ninthExcessPremiumSubtotal": 30273.98,
"tenthExcessPremium": 26655.5,
"tenthExcessSurplusLinesTaxesAndFees": 866.3,
"tenthExcessPremiumSubtotal": 27521.8,
"eleventhExcessPremium": 25000,
"eleventhExcessSurplusLinesTaxesAndFees": 812.5,
"eleventhExcessPremiumSubtotal": 25812.5,
"twelfthExcessPremium": 25000,
"twelfthExcessSurplusLinesTaxesAndFees": 812.5,
"twelfthExcessPremiumSubtotal": 25812.5,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimit": 778867.1799999999,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimitLabel": "Total Premium for GL and Excess Liability - $30M Total Occurrence Limit",
"totalRatePer1000": 14.149999999999999,
"premiumPercentOfReportedConstructionValue": 0.014609875044758578,
"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": 299987.72,
"layerExcess1Premium": 233935.37,
"layerExcess2Premium": 148617.76,
"layerExcess3Premium": 96326.33,
"layerExcess4Premium": " ",
"layerExcess5Premium": " ",
"layerExcess6Premium": " ",
"layerExcess7Premium": " ",
"layerExcess12Premium": " ",
"layerExcess13Premium": " "
},
"additionalOwnershipInterests": 0,
"projectCosts": {
"insuredSoftCostValue": 4449335.8,
"insuredHardCostValue": 57822473.5,
"constructionPeriodTaxes": {
"valuation": 358963
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 300753.3
},
"odc": {
"valuation": 99500
},
"interestReserve": {
"valuation": 1612901
},
"insurance": {
"valuation": 1551208
},
"preLeasing": {
"valuation": 463510.5
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 62500
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 96200
},
"architectural": {
"valuation": 152681.25
},
"engineeringOrRelated": {
"valuation": 92562.5
},
"marketing": {
"valuation": 11250
},
"ffe": {
"valuation": 105022.75
},
"tenantImprovements": {
"valuation": 0
}
}
},
"gsValueSheet": {
"projectName": "GSC Ltd Klein Mills (Elizabethtown)",
"demolitionAbatementAndExportTotal": 0,
"gcContingency": 1245645,
"ohccContingency": 0,
"gcFee": 2808103,
"insuredRentTerm": 18,
"softCostLineItemBudget": 1927066,
"annualNoi": 5731254,
"brProjectDuration": 16,
"totalInsurableHardCost": 57822473.5,
"architectural": {
"total": 610725,
"percentage": 0.25
},
"engineeringOrRelated": {
"total": 370250,
"percentage": 0.25
},
"marketing": {
"total": 45000,
"percentage": 0.25
},
"ffe": {
"total": 420091,
"percentage": 0.25
},
"tenantImprovements": {
"total": 0,
"percentage": 1
},
"constructionPeriodTaxes": {
"total": 358963,
"percentage": 1
},
"closingCosts": {
"total": 371053,
"percentage": 0
},
"financingCosts": {
"total": 278027,
"percentage": 0
},
"muniFees": {
"total": 3007533,
"percentage": 0.1
},
"odc": {
"total": 398000,
"percentage": 0.25
},
"interestReserve": {
"total": 1612901,
"percentage": 1
},
"insurance": {
"total": 1551208,
"percentage": 1
},
"preLeasing": {
"total": 927021,
"percentage": 0.5
},
"opexDeficit": {
"total": 0,
"percentage": 0
},
"softCostContingency": {
"total": 250000,
"percentage": 0.25
},
"developmentFee": {
"total": 2627264,
"percentage": 0
},
"legal": {
"total": 481000,
"percentage": 0.2
},
"projectCosts": {
"insuredSoftCostValue": 4449335.8,
"insuredHardCostValue": 57822473.5,
"constructionPeriodTaxes": {
"valuation": 358963
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 300753.3
},
"odc": {
"valuation": 99500
},
"interestReserve": {
"valuation": 1612901
},
"insurance": {
"valuation": 1551208
},
"preLeasing": {
"valuation": 463510.5
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 62500
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 96200
},
"architectural": {
"valuation": 152681.25
},
"engineeringOrRelated": {
"valuation": 92562.5
},
"marketing": {
"valuation": 11250
},
"ffe": {
"valuation": 105022.75
},
"tenantImprovements": {
"valuation": 0
}
},
"totalConstructionValue": 53311009,
"insuredLossRent": 8596881,
"hardCost": 57822473.5,
"lor": 8596881,
"totalInsuredValue": 70868691,
"softCost": 4449335.8,
"hardCostExposure": 457716.5
},
"cpl": {
"carrier": "Navigators Specialty Insurance Company",
"amBestRating": "AM Best Rating: A+ XV",
"coverageAOperationsLimit": 5000000,
"policyExposureConstructionValue": 53311009,
"constructionType": "Superior",
"coverageAAggregate": 35000000,
"coverageCEnvCrisisMgmtLimit": 50000,
"coverageCAggregate": 50000,
"deductible": 25000,
"moldDeductibleFrameOnly": 200000,
"ratePerThousandConstructionValue": 0.33,
"estimatedBasePremium": 17592.63297,
"tria": 175.9263297,
"surplusLinesTaxAndFees": 888.427964985,
"totalPremium": 18656.987264684998
},
"pll": {
"amBestRating": "AM Best Rating: A+ XV",
"carrier": "Navigators Specialty Insurance Company",
"coverageALimit": 3000000,
"coverageBLimit": 3000000
},
"cepf": {},
"rocip": {
"programEffectiveDates": "October 13, 2023 to October 13, 2028",
"enrollmentPeriod": null,
"policyExposure": 53311009
},
"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": "2025-02-03T00:00:00.000Z",
"expirationDate": "2026-06-03T00:00:00.000Z",
"projectDuration": 16,
"projectDurationInDays": 485,
"projectDescription": "Description",
"programFirstNamedInsured": "GS Construction Holdings, LLC",
"mailingAddress": "730 Town & Country Blvd Suite 800\nHouston, TX 77024",
"ownershipEntitySponsor": "GS Construction Holdings, LLC",
"generalContractor": "Greystar Construction Mid-Atlantic, LLC",
"partner": "Greystar Essential Housing Fund \n465 Meeting Street #500, Charleston, SC 29403",
"lenderMortgagee": "KeyBank National Association, ISAOA\nAttention: Insurance Department\n11501 Outlook Street, Suite# 300 Overland Park, KS 66211",
"additionalInsuredEntities": "All Enrolled Subcontractors of Every Tier",
"insuranceCarriers": [
{
"buildersRiskCarrier": "Westchester",
"percentParticipation": 0.138889,
"participation": 9842881.5270767,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "SCOR",
"percentParticipation": 0.083333,
"participation": 5905700.5687699,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Navigators",
"percentParticipation": 0.027778,
"participation": 1968590.4791534,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "AIG",
"percentParticipation": 0.083333,
"participation": 5905700.5687699,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Sompo",
"percentParticipation": 0.055556,
"participation": 3937180.9583068,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "HDI",
"percentParticipation": 0.055556,
"participation": 3937180.9583068,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "risksmith",
"percentParticipation": 0.097222,
"participation": 6889995.8083466,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Striior",
"percentParticipation": 0.138889,
"participation": 9842881.5270767,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "White Bear/Catapolt",
"percentParticipation": 0.115678,
"participation": 8197948.3565234,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Helvetia",
"percentParticipation": 0.036087,
"participation": 2557438.4268561,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": 0,
"percentParticipation": 0,
"participation": 0,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Munich Re Syndicate",
"percentParticipation": 0.009721,
"participation": 688914.5384063,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Fidelis",
"percentParticipation": 0.072904,
"participation": 5166610.9976312,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Castel",
"percentParticipation": 0.029162,
"participation": 2066672.7465285999,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": 0,
"percentParticipation": 0,
"participation": 0,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Starr",
"percentParticipation": 0.055893,
"participation": 3961063.7069379,
"marketdifferentiation": "Marsh UK"
}
],
"earthMovementCarriers": "standalone",
"buildersRiskPremiumIncludingComg": 206770.06,
"earthMovementPremium": 0,
"surplusLinesTaxesEstimated": 6720.02695,
"totalEstimatedPremium": 213490.08695,
"totalInsuredValue": 70868690.3,
"hardCost": 57822473.5,
"delayInOpening": "30 Calendar Days",
"delayInOpeningSoftCost": 4449335.8,
"delayInOpeningLossOfRents": 8596881,
"testing": "Included",
"businessPersonalProperty": "Included",
"contractPenalty": 50000,
"towerCraneReErectionExpense": 500000,
"errorsOrOmissions": 1000000,
"reward": 250000,
"namedWindstorm": 70868690.3,
"flood": 70868690.3,
"earthMovement": 70868690,
"pollutionOrContaminationCleanUp": 1000000,
"limitedCoverageForFungusWetRotDryRotOrBacteria": 1000000,
"directPhysicalLossInAnyOneOccurrenceExcept": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptFlood": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptNamedWindstorm": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptEarthMovement": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptWindHail": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptTesting": 50000,
"directPhysicalLossInAnyOneOccurrenceExceptCostOfMakingGoods": 150000,
"directPhysicalLossInAnyOneOccurrenceExceptWaterDamage": 150000,
"amwinsMbrWithAopBaseTerms": [
{
"mbrAmwinsMax": 15972235.000000002,
"percentParticipation": 0.138889,
"market": "Westchester",
"participation": 9842881.5270767,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 28250.41832264534,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 28250.42
},
{
"mbrAmwinsMax": 9583295,
"percentParticipation": 0.083333,
"market": "SCOR",
"participation": 5905700.5687699,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 16950.169632447523,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 16950.17
},
{
"mbrAmwinsMax": 3194470,
"percentParticipation": 0.027778,
"market": "Navigators",
"participation": 1968590.4791534,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 5650.124345098908,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 5650.12
},
{
"mbrAmwinsMax": 9583295,
"percentParticipation": 0.083333,
"market": "AIG",
"participation": 5905700.5687699,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 16950.169632447523,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 16950.17
},
{
"mbrAmwinsMax": 6388940,
"percentParticipation": 0.055556,
"market": "Sompo",
"participation": 3937180.9583068,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 11300.248690197815,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 11300.25
},
{
"mbrAmwinsMax": 6388940,
"percentParticipation": 0.055556,
"market": "HDI",
"participation": 3937180.9583068,
"carrierFeeAP": null,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 11300.248690197815,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 11300.25
},
{
"mbrAmwinsMax": 11180530,
"percentParticipation": 0.097222,
"market": "risksmith",
"participation": 6889995.8083466,
"carrierFeeAP": 1750,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 19775.231804996976,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 21525.23
},
{
"mbrAmwinsMax": 15972235.000000002,
"percentParticipation": 0.138889,
"market": "Striior",
"participation": 9842881.5270767,
"carrierFeeAP": 1250,
"baseMonthlyRate": 0.018,
"namedWind": 0,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 28250.41832264534,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 29500.42
}
],
"surchargesAmwinsTotal": 141427.03,
"marshMbr": [
{
"mbrMarshLondonMax": 13302970,
"mbrMarshMaxUsd": 0.115678,
"market": "White Bear/Catapolt",
"percentParticipation": 0.115678,
"participation": 8197948.3565234,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 23529.234789846334,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 23529.23
},
{
"mbrMarshLondonMax": 4150005,
"mbrMarshMaxUsd": 0.036087,
"market": "Helvetia",
"percentParticipation": 0.036087,
"participation": 2557438.4268561,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 7340.198619108081,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": 367.0099309554041,
"total": 7707.21
},
{
"mbrMarshLondonMax": 0,
"mbrMarshMaxUsd": 0,
"market": 0,
"percentParticipation": 0,
"participation": 0,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 0,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 0
},
{
"mbrMarshLondonMax": 1117915,
"mbrMarshMaxUsd": 0.009721,
"market": "Munich Re Syndicate",
"percentParticipation": 0.009721,
"participation": 688914.5384063,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 1977.2790970806566,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 1977.28
},
{
"mbrMarshLondonMax": 8383960,
"mbrMarshMaxUsd": 0.072904,
"market": "Fidelis",
"percentParticipation": 0.072904,
"participation": 5166610.9976312,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 14828.88131813272,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 14828.88
},
{
"mbrMarshLondonMax": 3353630,
"mbrMarshMaxUsd": 0.029162,
"market": "Castel",
"percentParticipation": 0.029162,
"participation": 2066672.7465285999,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 5931.633888392769,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 5931.63
},
{
"mbrMarshLondonMax": 0,
"mbrMarshMaxUsd": 0,
"market": 0,
"percentParticipation": 0,
"participation": 0,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 0,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 0
},
{
"mbrMarshLondonMax": 6427695,
"mbrMarshMaxUsd": 0.055893,
"market": "Starr",
"percentParticipation": 0.055893,
"participation": 3961063.7069379,
"monthlyRate": 0.018,
"annualizedRate": 0.21599999999999997,
"termRate": 0.2870136986301369,
"guPremium": 203402.84920076706,
"sharedPremium": 11368.795450378473,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 0,
"carrierFeeAP": null,
"total": 11368.8
}
],
"surchargesMarshTotal": 65343.03,
"maxMBRLimit": {
"constructionType": "Modular",
"maxMbrLimit": 115000000
},
"floodChart": {
"westchesterAllOtherAorV": 0.005,
"hdiAorV": 0.007004,
"westchesterAllOtherX500BShadedX": 0.0025,
"hdiX500BShadedX": 0.002625
},
"namedWindstormRate": {
"westchesterAllOther": 0.018,
"aig": 0.018,
"hdi": 0.018
},
"namedWindstormFloodZoneBlock": {
"floodZone": {
"includedYN": "Yes - Flood Zone X",
"sublimit": 70868690.3,
"deductible": 50000
}
},
"physicalLossToTheInsuredProject": 57822473.5,
"delayInOpeningUsd": 13046216.8,
"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": 57822473.5,
"coverageB": 10000000,
"coverageC": 10000000,
"valuablePapersAndRecords": 1000000,
"insuranceCarriersTotal": 70868761.1686903,
"londonTotal": 22638648.772883497,
"londonPercentTotal": 0.319445,
"londonSharedPremiumTotal": 64976.02316293903,
"londonStudentDsuRentTotal": 0,
"londonSurchargesFloodTotal": 0,
"londonNamedWindTotal": 0,
"amwinsTotal": 48230112.3958068,
"amwinsPercentTotal": 0.6805555555555556,
"amwinsSharedPremiumTotal": 138427.02944067723,
"amwinsStudentDsuRentTotal": 0,
"amwinsSurchargesFloodTotal": 0,
"amwinsNamedWindTotal": 0,
"claimPreparationExpenses": 500000,
"protectionOfInsuredPropertyPreLoss": 1000000,
"architectsAndEngineersFees": 2500000,
"officeAndCConstructionTrailersSemiTrailers": 500000
}
}