{
"projectData": {
"projectName": "Sage Olivenhain (Encinitas)",
"projectAddress": "2220, 2228, 2230 Encinitas Boulevard & 200 Rancho Santa Fe Rd., Encinitas, TX 92024",
"projectDescription": "Test",
"projectEffectiveDate": "2024-05-15T00:00:00.000Z",
"projectCompletionDate": "2024-05-15T00:00:00.000Z",
"projectCoverageExpirationDate": "2027-08-20T00:00:00.000Z",
"ocipExpirationDate": "2027-08-20T00:00:00.000Z",
"policyExposureConstructionValue": 98915518,
"demolitionAbatementAndExportTotal": 907730,
"generalConditionsDirectCostsSubtotal": 99823248,
"ownershipEntitySponsor": "GS Construction Holdings, LLC",
"partner": "Property Reserve\n51 S Main St., Suite 301; Salt Lake City, UT 84111",
"lenderMortgagee": 0,
"additionalInsureds": "GREYSTAR 2220 ENCINITAS DEVELOPMENT, LLC \n465 Meeting St. Suite 500; Charleston, SC 29403",
"stateStatute": "TX",
"state": "TX",
"windTierClassFromMbr": "Texas Hazard Group 1",
"primaryPremium": 539089.57,
"primarySurplusLinesTaxesAndFees": 17143.05,
"primaryPremiumSubtotal": 556232.62,
"firstExcessPremium": 420390.95,
"firstExcessSurplusLinesTaxesAndFees": 13368.43,
"firstExcessPremiumSubtotal": 433759.38,
"secondExcessPremium": 267071.9,
"secondExcessSurplusLinesTaxesAndFees": 8492.89,
"secondExcessPremiumSubtotal": 275564.79,
"thirdExcessPremium": 173102.16,
"thirdExcessSurplusLinesTaxesAndFees": 5504.65,
"thirdExcessPremiumSubtotal": 178606.81,
"fourthExcessPremium": 138481.73,
"fourthExcessSurplusLinesTaxesAndFees": 4435.52,
"fourthExcessPremiumSubtotal": 143917.25,
"fifthExcessPremium": 106828.76,
"fifthExcessSurplusLinesTaxesAndFees": 3397.15,
"fifthExcessPremiumSubtotal": 110225.91,
"sixthExcessPremium": 79132.41,
"sixthExcessSurplusLinesTaxesAndFees": 2516.41,
"sixthExcessPremiumSubtotal": 81648.82,
"seventhExcessPremium": 118698.62,
"seventhExcessSurplusLinesTaxesAndFees": 3774.62,
"seventhExcessPremiumSubtotal": 122473.24,
"eighthExcessPremium": 79132.41,
"eighthExcessSurplusLinesTaxesAndFees": 2516.41,
"eighthExcessPremiumSubtotal": 81648.82,
"ninthExcessPremium": 54403.53,
"ninthExcessSurplusLinesTaxesAndFees": 1730.03,
"ninthExcessPremiumSubtotal": 56133.56,
"tenthExcessPremium": 49457.76,
"tenthExcessSurplusLinesTaxesAndFees": 1572.76,
"tenthExcessPremiumSubtotal": 51030.52,
"eleventhExcessPremium": 44511.98,
"eleventhExcessSurplusLinesTaxesAndFees": 1415.48,
"eleventhExcessPremiumSubtotal": 45927.46,
"twelfthExcessPremium": 39566.21,
"twelfthExcessSurplusLinesTaxesAndFees": 1258.21,
"twelfthExcessPremiumSubtotal": 40824.42,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimit": 2137169.18,
"totalPremiumForGlAndExcessLiability100MTotalOccurrenceLimitLabel": "Total Premium for GL and Excess Liability - $100M Total Occurrence Limit",
"totalRatePer1000": 20.93,
"premiumPercentOfReportedConstructionValue": 0.02160600503552941,
"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": 556232.62,
"layerExcess1Premium": 433759.38,
"layerExcess2Premium": 275564.79,
"layerExcess3Premium": 178606.81,
"layerExcess4Premium": 143917.25,
"layerExcess5Premium": 110225.91,
"layerExcess6Premium": 204122.06,
"layerExcess7Premium": 234740.36,
"layerExcess12Premium": " ",
"layerExcess13Premium": " "
},
"additionalOwnershipInterests": 0,
"projectCosts": {
"insuredSoftCostValue": 7058491.25,
"insuredHardCostValue": 111915557.3,
"constructionPeriodTaxes": {
"valuation": 1180113
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 717115
},
"odc": {
"valuation": 270714
},
"interestReserve": {
"valuation": 0
},
"insurance": {
"valuation": 4454745
},
"preLeasing": {
"valuation": 337535.5
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 98268.75
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 427580.80000000005
},
"architectural": {
"valuation": 985437
},
"engineeringOrRelated": {
"valuation": 285415
},
"marketing": {
"valuation": 60012.5
},
"ffe": {
"valuation": 1500000
},
"tenantImprovements": {
"valuation": 0
}
}
},
"gsValueSheet": {
"projectName": "Sage Olivenhain (Encinitas)",
"demolitionAbatementAndExportTotal": 907730,
"gcContingency": 2143268,
"ohccContingency": 2500000,
"gcFee": 5098326,
"insuredRentTerm": 15,
"softCostLineItemBudget": 8961362,
"annualNoi": 10927908,
"brProjectDuration": 29,
"totalInsurableHardCost": 111915557.3,
"architectural": {
"total": 3941748,
"percentage": 0.25
},
"engineeringOrRelated": {
"total": 1141660,
"percentage": 0.25
},
"marketing": {
"total": 240050,
"percentage": 0.25
},
"ffe": {
"total": 1500000,
"percentage": 1
},
"tenantImprovements": {
"total": 0,
"percentage": 1
},
"constructionPeriodTaxes": {
"total": 1180113,
"percentage": 1
},
"closingCosts": {
"total": 12096,
"percentage": 0
},
"financingCosts": {
"total": 0,
"percentage": 0
},
"muniFees": {
"total": 7171150,
"percentage": 0.1
},
"odc": {
"total": 1082856,
"percentage": 0.25
},
"interestReserve": {
"total": 0,
"percentage": 1
},
"insurance": {
"total": 4454745,
"percentage": 1
},
"preLeasing": {
"total": 675071,
"percentage": 0.5
},
"opexDeficit": {
"total": 0,
"percentage": 0
},
"softCostContingency": {
"total": 393075,
"percentage": 0.25
},
"developmentFee": {
"total": 5041274,
"percentage": 0
},
"legal": {
"total": 2137904,
"percentage": 0.2
},
"projectCosts": {
"insuredSoftCostValue": 7058491.25,
"insuredHardCostValue": 111915557.3,
"constructionPeriodTaxes": {
"valuation": 1180113
},
"closingCosts": {
"valuation": 0
},
"financingCosts": {
"valuation": 0
},
"muniFees": {
"valuation": 717115
},
"odc": {
"valuation": 270714
},
"interestReserve": {
"valuation": 0
},
"insurance": {
"valuation": 4454745
},
"preLeasing": {
"valuation": 337535.5
},
"opexDeficit": {
"valuation": 0
},
"softCostContingency": {
"valuation": 98268.75
},
"developmentFee": {
"valuation": 0
},
"legal": {
"valuation": 427580.80000000005
},
"architectural": {
"valuation": 985437
},
"engineeringOrRelated": {
"valuation": 285415
},
"marketing": {
"valuation": 60012.5
},
"ffe": {
"valuation": 1500000
},
"tenantImprovements": {
"valuation": 0
}
},
"totalConstructionValue": 98915518,
"insuredLossRent": 13659885,
"hardCost": 111915557.3,
"lor": 13659885,
"totalInsuredValue": 132633934,
"softCost": 7058491.25,
"hardCostExposure": 3258445.3
},
"cpl": {
"carrier": "Navigators Specialty Insurance Company",
"amBestRating": "AM Best Rating: A+ XV",
"coverageAOperationsLimit": 5000000,
"policyExposureConstructionValue": 99823248,
"constructionType": "Frame",
"coverageAAggregate": 35000000,
"coverageCEnvCrisisMgmtLimit": 50000,
"coverageCAggregate": 50000,
"deductible": 25000,
"moldDeductibleFrameOnly": 200000,
"ratePerThousandConstructionValue": 0.43,
"estimatedBasePremium": 42923.996640000005,
"tria": 429.23996640000007,
"surplusLinesTaxAndFees": 2167.6618303200003,
"totalPremium": 45520.89843672
},
"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": 98915518
},
"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": "2024-10-04T00:00:00.000Z",
"expirationDate": "2027-02-20T00:00:00.000Z",
"projectDuration": 29,
"projectDurationInDays": 869,
"projectDescription": "Test",
"programFirstNamedInsured": "GS Construction Holdings, LLC",
"mailingAddress": "730 Town & Country Blvd Suite 800\nHouston, TX 77024",
"ownershipEntitySponsor": "GS Construction Holdings, LLC",
"generalContractor": "GS Construction California LLC",
"partner": "Property Reserve\n51 S Main St., Suite 301; Salt Lake City, UT 84111",
"lenderMortgagee": 0,
"additionalInsuredEntities": "All Enrolled Subcontractors of Every Tier",
"insuranceCarriers": [
{
"buildersRiskCarrier": "Westchester",
"percentParticipation": 0.138889,
"participation": 18421394.39682595,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "SCOR",
"percentParticipation": 0.083333,
"participation": 11052783.58452215,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Navigators",
"percentParticipation": 0.027778,
"participation": 3684305.4061519,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "AIG",
"percentParticipation": 0.083333,
"participation": 11052783.58452215,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Sompo",
"percentParticipation": 0.055556,
"participation": 7368610.8123038,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "HDI",
"percentParticipation": 0.055556,
"participation": 7368610.8123038,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "risksmith",
"percentParticipation": 0.097222,
"participation": 12894936.2875981,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "Striior",
"percentParticipation": 0.138889,
"participation": 18421394.39682595,
"marketdifferentiation": "AmWINS"
},
{
"buildersRiskCarrier": "AVIVA",
"percentParticipation": 0.016667,
"participation": 2210609.77047785,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Helvetia",
"percentParticipation": 0.04125,
"participation": 5471149.7589375,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Korean Re",
"percentParticipation": 0.011111,
"participation": 1473695.6356740498,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Munich Re Syndicate",
"percentParticipation": 0.011111,
"participation": 1473695.6356740498,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Fidelis",
"percentParticipation": 0.083333,
"participation": 11052783.58452215,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Castel",
"percentParticipation": 0.033333,
"participation": 4421086.90702215,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Catapolt",
"percentParticipation": 0.05875,
"participation": 7792243.596062499,
"marketdifferentiation": "Marsh UK"
},
{
"buildersRiskCarrier": "Starr",
"percentParticipation": 0.063889,
"participation": 8473849.38057595,
"marketdifferentiation": "Marsh UK"
}
],
"earthMovementCarriers": "standalone",
"buildersRiskPremiumIncludingComg": 2868594.17,
"earthMovementPremium": 0,
"surplusLinesTaxesEstimated": 91221.294606,
"totalEstimatedPremium": 2959815.464606,
"totalInsuredValue": 132633933.55,
"hardCost": 111915557.3,
"delayInOpening": "30 Calendar Days",
"delayInOpeningSoftCost": 7058491.25,
"delayInOpeningLossOfRents": 13659885,
"testing": "Included",
"businessPersonalProperty": "Included",
"contractPenalty": 100000,
"towerCraneReErectionExpense": 500000,
"errorsOrOmissions": 1000000,
"reward": 500000,
"namedWindstorm": 30000000,
"flood": 100000000,
"earthMovement": 5000000,
"pollutionOrContaminationCleanUp": 2500000,
"limitedCoverageForFungusWetRotDryRotOrBacteria": 2500000,
"directPhysicalLossInAnyOneOccurrenceExcept": 100000,
"directPhysicalLossInAnyOneOccurrenceExceptFlood": 100000,
"directPhysicalLossInAnyOneOccurrenceExceptNamedWindstorm": "$250,000 or 5%",
"directPhysicalLossInAnyOneOccurrenceExceptEarthMovement": 250000,
"directPhysicalLossInAnyOneOccurrenceExceptWindHail": 100000,
"directPhysicalLossInAnyOneOccurrenceExceptTesting": 100000,
"directPhysicalLossInAnyOneOccurrenceExceptCostOfMakingGoods": 250000,
"directPhysicalLossInAnyOneOccurrenceExceptWaterDamage": 250000,
"amwinsMbrWithAopBaseTerms": [
{
"mbrAmwinsMax": 25000020.000000004,
"percentParticipation": 0.138889,
"market": "Westchester",
"participation": 18421394.39682595,
"carrierFeeAP": null,
"baseMonthlyRate": 0.0345,
"namedWind": 214907.6713122509,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 181572.37,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 396480.04
},
{
"mbrAmwinsMax": 14999940,
"percentParticipation": 0.083333,
"market": "SCOR",
"participation": 11052783.58452215,
"carrierFeeAP": null,
"baseMonthlyRate": 0.0345,
"namedWind": 128943.9838537523,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 108942.9,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 237886.88
},
{
"mbrAmwinsMax": 5000040,
"percentParticipation": 0.027778,
"market": "Navigators",
"participation": 3684305.4061519,
"carrierFeeAP": null,
"baseMonthlyRate": 0.0345,
"namedWind": 42981.843729249296,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 36314.73476026424,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 79296.58
},
{
"mbrAmwinsMax": 14999940,
"percentParticipation": 0.083333,
"market": "AIG",
"participation": 11052783.58452215,
"carrierFeeAP": null,
"baseMonthlyRate": 0.03546,
"namedWind": 128943.98385375232,
"annualizedRate": 0.42552,
"termRate": 1.0130873424657536,
"guPremium": 1343697.5926094886,
"sharedPremium": 111974.35148492652,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 240918.34
},
{
"mbrAmwinsMax": 10000080,
"percentParticipation": 0.055556,
"market": "Sompo",
"participation": 7368610.8123038,
"carrierFeeAP": null,
"baseMonthlyRate": 0.0345,
"namedWind": 85963.68745849859,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 72629.46952052848,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 158593.16
},
{
"mbrAmwinsMax": 10000080,
"percentParticipation": 0.055556,
"market": "HDI",
"participation": 7368610.8123038,
"carrierFeeAP": null,
"baseMonthlyRate": 0.03546,
"namedWind": 85963.6874584986,
"annualizedRate": 0.42552,
"termRate": 1.0130873424657536,
"guPremium": 1343697.5926094886,
"sharedPremium": 74650.46345501275,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 160614.15
},
{
"mbrAmwinsMax": 17499960,
"percentParticipation": 0.097222,
"market": "risksmith",
"participation": 12894936.2875981,
"carrierFeeAP": 1750,
"baseMonthlyRate": 0.0345,
"namedWind": 150434.90571837695,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 127100.26434093203,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 279285.17
},
{
"mbrAmwinsMax": 25000020.000000004,
"percentParticipation": 0.138889,
"market": "Striior",
"participation": 18421394.39682595,
"carrierFeeAP": 1250,
"baseMonthlyRate": 0.0345,
"namedWind": 214907.6713122509,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 181572.3664813284,
"studentDsuRent": 0,
"surchargesFlood": 0,
"total": 397730.04
}
],
"surchargesAmwinsTotal": 1950804.36,
"marshMbr": [
{
"mbrMarshLondonMax": 3000060,
"mbrMarshMaxUsd": 0.016667,
"market": "AVIVA",
"percentParticipation": 0.016667,
"participation": 2210609.77047785,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 21789.102320157108,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 25789.415704348692,
"carrierFeeAP": null,
"total": 47578.52
},
{
"mbrMarshLondonMax": 7425000,
"mbrMarshMaxUsd": 0.04125,
"market": "Helvetia",
"percentParticipation": 0.04125,
"participation": 5471149.7589375,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 53926.94970339477,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 63827.52731771666,
"carrierFeeAP": 5887.723851055573,
"total": 123642.2
},
{
"mbrMarshLondonMax": 1999979.9999999998,
"mbrMarshMaxUsd": 0.011111,
"market": "Korean Re",
"percentParticipation": 0.011111,
"participation": 1473695.6356740498,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 14525.632440107132,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 17192.4280249006,
"carrierFeeAP": null,
"total": 31718.06
},
{
"mbrMarshLondonMax": 1999979.9999999998,
"mbrMarshMaxUsd": 0.011111,
"market": "Munich Re Syndicate",
"percentParticipation": 0.011111,
"participation": 1473695.6356740498,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 14525.632440107132,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 17192.4280249006,
"carrierFeeAP": null,
"total": 31718.06
},
{
"mbrMarshLondonMax": 14999940,
"mbrMarshMaxUsd": 0.083333,
"market": "Fidelis",
"percentParticipation": 0.083333,
"participation": 11052783.58452215,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 108942.89696079992,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 128943.9838537523,
"carrierFeeAP": null,
"total": 237886.88
},
{
"mbrMarshLondonMax": 5999940,
"mbrMarshMaxUsd": 0.033333,
"market": "Castel",
"percentParticipation": 0.033333,
"participation": 4421086.90702215,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 43576.897320321405,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 51577.284074701805,
"carrierFeeAP": null,
"total": 95154.18
},
{
"mbrMarshLondonMax": 10575000,
"mbrMarshMaxUsd": 0.05875,
"market": "Catapolt",
"percentParticipation": 0.05875,
"participation": 7792243.596062499,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 76805.04957756224,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 90905.87224038433,
"carrierFeeAP": null,
"total": 167710.92
},
{
"mbrMarshLondonMax": 11500020,
"mbrMarshMaxUsd": 0.063889,
"market": "Starr",
"percentParticipation": 0.063889,
"participation": 8473849.38057595,
"monthlyRate": 0.0345,
"annualizedRate": 0.41400000000000003,
"termRate": 0.9856602739726029,
"guPremium": 1307319.9928095702,
"sharedPremium": 83523.36702061063,
"studentDsuRent": 0,
"surchargesFlood": 0,
"namedWind": 98857.62164367514,
"carrierFeeAP": null,
"total": 182380.99
}
],
"surchargesMarshTotal": 917789.81,
"maxMBRLimit": {
"constructionType": "Frame",
"maxMbrLimit": 180000000
},
"floodChart": {
"westchesterAllOtherAorV": 0.005,
"hdiAorV": 0.007004,
"westchesterAllOtherX500BShadedX": 0.0025,
"hdiX500BShadedX": 0.002625
},
"namedWindstormRate": {
"westchesterAllOther": 0.11783,
"aig": 0.11879,
"hdi": 0.11879
},
"namedWindstormFloodZoneBlock": {
"floodZone": {
"includedYN": "Yes - Flood Zone X",
"sublimit": 100000000,
"deductible": 100000
}
},
"physicalLossToTheInsuredProject": 111915557.3,
"delayInOpeningUsd": 20718376.25,
"existingProperty": "N/A",
"damageToExistingPropertyLimited": "No Coverage Provided",
"propertyInTransitPerConveyance": 5000000,
"temporaryOffSiteStorageAndOffSiteStagingAreasAnyOneLocation": 5000000,
"expeditingAndExtraExpense": 5000000,
"debrisRemoval": "25% of the insured physical LOSS, subject to a max of $25,000,000",
"treesShrubsAndPlants": 2500000,
"protectionSServiceCharges": 1000000,
"fireProtectiveEquipmentRecharge": 1000000,
"coverageA": 111915557.3,
"coverageB": 25000000,
"coverageC": 25000000,
"valuablePapersAndRecords": 1000000,
"insuranceCarriersTotal": 132633933.55,
"londonTotal": 42369114.26894619,
"londonPercentTotal": 0.31944399999999995,
"londonSharedPremiumTotal": 417615.52778306033,
"londonStudentDsuRentTotal": 0,
"londonSurchargesFloodTotal": 0,
"londonNamedWindTotal": 494286.56088438013,
"amwinsTotal": 90264819.28105381,
"amwinsPercentTotal": 0.6805555555555556,
"amwinsSharedPremiumTotal": 894756.9200429925,
"amwinsStudentDsuRentTotal": 0,
"amwinsSurchargesFloodTotal": 0,
"amwinsNamedWindTotal": 1053047.43469663,
"claimPreparationExpenses": 1000000,
"protectionOfInsuredPropertyPreLoss": 2500000,
"architectsAndEngineersFees": 5000000,
"officeAndCConstructionTrailersSemiTrailers": 1000000
}
}