- Before
- Books cessions, recoveries and adjustments for 14 treaties from her own spreadsheets, and cannot be sure each one follows the wording.
- Now
- Approves a worksheet where every row cites its clause, worked out the day the loss is paid.
One paid loss, from claims to six statements
At 09:14 on 9 October, claims pays another $2,000,000 on the Dunmore Cold Storage fire into Northmere Mutual’s per-risk excess of loss layer. Here is what happens next, screen by screen, in the working solution.
- 0109:14
A paid loss arrives on the worksheet
Elena Vasquez · Senior reinsurance accountantElena’s worksheet is open on Commercial Property Per Risk Excess of Loss 2026, Layer 2: $7,500,000 excess of $2,500,000 each risk, deposit premium $3,150,000, two reinstatements at 100 % then 125 %, six reinsurers through Marlow Haig Re. A banner says $2,000,000 has just been paid on claim PR-26-04417. The limit track shows $6,000,000 already used of $22,500,000 — and the 9 September payment’s $368,219.18 reinstatement premium was never booked.
“Paid loss from claims · today 09:14 · Dunmore Cold Storage, Building 4, Wichita · $2,000,000 paid into this layer”
- 02One click
The payment is matched, and split where it crosses
Paid loss watcher · Wording readerElena presses “Work out the reinstatement premium”. The paid loss watcher matches the payment to risk 4417, loss date 14 June, and this layer. The loss to the layer goes from $6,000,000 to $8,000,000 — across the end of the first reinstatement at $7,500,000 — so the limit track marks the split. The wording reader confirms Article 9, version 3: 100 % then 125 %, pro rata as to amount and time, on the deposit premium.
“Loss to the layer $6,000,000 → $8,000,000 · crosses the end of the 1st reinstatement at $7,500,000”
- 0309:15
Ten steps, each with its clause beside it
Reinstatement calculatorThe worksheet writes itself row by row: $1,500,000 reinstated by the first at 100 %, $500,000 by the second at 125 %, 200 of 365 days left on the treaty. $345,205.48 plus $143,835.62 is $489,041.10, rounded at the last step only. The wording pane opens Article 9.2 with the pro rata words underlined. The spreadsheet method — one rate, 100 % as to time — would have charged $840,000.
“$350,958.90 more than Article 9.2 allows”
- 0409:21
Elena checks the steps and approves
Elena Vasquez · Senior reinsurance accountantNothing is booked until a person approves. Elena reads each row against its clause and approves the calculation. The worksheet now carries “Approved by Elena Vasquez · 09:21”, and the payments ledger shows what each earlier payment should have cost.
The April and July payments were charged with no time pro rata: $171,221.92 and $379,726.03 to put right.
- 05Behind the figure
The term the spreadsheet had wrong
Wording readerEleven terms were read from the Layer 2 wording, each with its clause and page. One is marked unusual: pro rata as to time, from date of loss to expiry. The catastrophe layers charge reinstatement at 100 % as to time; the old spreadsheet copied the catastrophe formula. Elena confirmed the term on 2 October before it was ever used.
Unusual terms are confirmed by a person before first use.
- 06After the payment
What is left on every layer
Marcus Feld · Head of ceded reinsuranceThe limits screen redraws every excess of loss layer after the 09:14 payment. Per Risk Layer 2 has $8.0M used and $14.5M left: the next $7.0M is reinstated at 125 %, then $7.5M of last limit. On Property Catastrophe Layer 1, only $1.3M of reinstatement is left; after that, the last $25M of limit is not reinstated.
- 07Same check
A sliding scale that was not run
Commission calculatorOn Homeowners Quota Share 2025, the loss ratio is 59.34 % once the 2024 loss carried forward under Article 11.4 is added. That puts the commission at 30.66 %, or $14,902,000, against $14,580,000 allowed provisionally: $322,000 due to Northmere, not billed. Without the carry-forward, the old spreadsheet would have claimed $1,730,000.
“The 2024 carry-forward moves the loss ratio 2.90 points and takes 2.90 points off the commission.”
- 08Last check 09:16
Every booked adjustment, worked out again
Booked-figure checkerEvery adjustment booked since October 2024 is worked out again from the wording. $715,300.00 of commission is due and not billed — including a $393,300 profit commission on Commercial Property Surplus 2024, due since 30 June. $550,947.95 of reinstatement premium was paid too much, and $368,219.18 was never booked. 36 of 41 agree to the cent. Booked entries are not touched: each difference becomes a line on the October account.
- 09Drafted
One statement per reinsurer, by signed share
Statement drafterThe October account for Layer 2 is split across the six reinsurers to the cent: the $2,000,000 loss recovery, reinstatement premium on the 9 September and 9 October payments, and return premium on the April and July payments. The balance due to Northmere is $1,693,687.67; Calloway Reinsurance AG’s 25 % share is $423,421.93. Shares must total 100 % before anything can be approved.
- 10Signed · sent 09:42
The controller signs, and the broker has it
Ruth Achterberg · Finance controllerElena approves all six. Four are over $250,000 — Calloway, Orrin, Saltmarsh and Quillon — so they wait for Ruth. She signs with her password and the meaning of the signature recorded with it. The six statements go to Marlow Haig Re at 09:42.
Meaning of signature: “I approve this statement for issue.”