{"text_format":"1","workbook":"xlsx","n_sheets":68,"sheets":["Intro","Balance Sheet","P & L ","Cash Flow","Premium Ratios","Nationwide Premium by LOB","Auth Prem by LOB","Nationwide Incurred Loss by LOB","Nation Net Prem & Loss Dev LOB ","ST","Assumptions","Warning","Multipliers","AK","AL","AR","AS","AZ","CA","CO","CT","DC","DE","FL","GA","GU","HI","IA","ID","IL","IN","KS","KY","LA","MA","MD","ME","MI","MN","MO","MS","MT","NC","ND","NE","NH","NJ","NM","NV","NY","OH","OK","OR","PA","PR","RI","SC","SD","TN","TX","UT","VA","VI","VT","WA","WI","WV","WY"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":142,"n_cols":20,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"AK","Alaska",{"$f":"IF(TRIM(M2)=\"TRUE\",N2,\"Z\")","v":"Z"},"NC"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"AL","Alabama",{"$f":"IF(TRIM(M3)=\"TRUE\",N3,\"Z\")","v":"Z"},"PR","Current"]
[null,null,null,"AK","Alaska",null,null,"MT","Montana",null,null,null,false,"AR","Arkansas","Z","TN",null,"Alaska","Go to AK"]
[null,null,null,"AL","Alabama",null,null,"NC","North Carolina",null,null,null,false,"AS","American Samoa","Z","WI",null,"Alabama","Go to AL"]
[null,null,null,"AR","Arkansas",null,null,"ND","North Dakota",null,null,null,false,"AZ","Arizona","Z","Z",null,"Arkansas","Go to AR"]
[null,null,null,"AS","American Samoa",null,null,"NE","Nebraska",null,null,null,false,"CA","California","Z","Z",null,"American Samoa","Go to AS"]
[null,null,null,"AZ","Arizona",null,null,"NH","New Hampshire",null,null,null,false,"CO","Colorado","Z","Z",null,"Arizona","Go to AZ"]
[null,null,null,"CA","California",null,null,"NJ","New Jersey",null,null,null,false,"CT","Connecticut","Z","Z",null,"California","Go to CA"]
[null,null,null,"CO","Colorado",null,null,"NM","New Mexico",null,null,null,false,"DC","District Of Columbia","Z","Z",null,"Colorado","Go to CO"]
[null,null,null,"CT","Connecticut",null,null,"NV","Nevada",null,null,null,false,"DE","Delaware","Z","Z",null,"Connecticut","Go to CT"]
[null,null,null,"DC","District Of Columbia",null,null,"NY","New York",null,null,null,false,"FL","Florida","Z","Z",null,"District Of Columbia","Go to DC"]
[null,null,null,"DE","Delaware",null,null,"OH","Ohio",null,null,null,false,"GA","Georgia","Z","Z",null,"Delaware","Go to DE"]
[null,null,null,"FL","Florida",null,null,"OK","Oklahoma",null,null,null,false,"GU","Guam","Z","Z",null,"Florida","Go to FL"]
[null,null,null,"GA","Georgia",null,null,"OR","Oregon",null,null,null,false,"HI","Hawaii","Z","Z",null,"Georgia","Go to GA"]
[null,null,null,"GU","Guam",null,null,"PA","Pennsylvania",null,null,null,false,"IA","Iowa","Z","Z",null,"Guam","Go to GU"]
[null,null,null,"HI","Hawaii",null,null,"PR","Puerto Rico",null,null,null,false,"ID","Idaho","Z","Z",null,"Hawaii","Go to HI"]
[null,null,null,"IA","Iowa",null,null,"RI","Rhode Island",null,null,null,false,"IL","Illinois","Z","Z",null,"Iowa","Go to IA"]
[null,"Enter  the Applicant Company Name:",null,"ID","Idaho",null,null,"SC","South Carolina",null,null,null,false,"IN","Indiana","Z","Z",null,"Idaho","Go to ID"]
[null,null,null,"IL","Illinois",null,null,"SD","South Dakota",null,null,null,false,"KS","Kansas","Z","Z",null,"Illinois","Go to IL"]
[null,"Applicant Company Name",null,"IN","Indiana",null,null,"TN","Tennessee",null,null,null,false,"KY","Kentucky","Z","Z",null,"Indiana","Go to IN"]
[null,null,null,"KS","Kansas",null,null,"TX","Texas",null,null,null,false,"LA","Louisiana","Z","Z",null,"Kansas","Go to KS"]
["Year 1:",null,null,"KY","Kentucky",null,null,"UT","Utah",null,null,null,false,"MA","Massachusetts","Z","Z",null,"Kentucky","Go to KY"]
[null,null,null,"LA","Louisiana",null,null,"VA","Virginia",null,null,null,false,"MD","Maryland","Z","Z",null,"Louisiana","Go to LA"]
["Year 2:",{"$f":"B23+1","v":1},null,"MA","Massachusetts",null,null,"VI","U.S. Virgin Islands",null,null,null,false,"ME","Maine","Z","Z",null,"Massachusetts","Go to MA"]
[null,null,null,"MD","Maryland",null,null,"VT","Vermont",null,null,null,false,"MI","Michigan","Z","Z",null,"Maryland","Go to MD"]
["Year 3:",{"$f":"B23+2","v":2},null,"ME","Maine",null,null,"WA","Washington",null,null,null,false,"MN","Minnesota","Z","Z",null,"Maine","Go to ME"]
[null,null,null,"MI","Michigan",null,null,"WI","Wisconsin",null,null,null,false,"MO","Missouri","Z","Z",null,"Michigan","Go to MI"]
[null,null,null,"MN","Minnesota",null,null,"WV","West Virginia",null,null,null,false,"MS","Mississippi","Z","Z",null,"Minnesota","Go to MN"]
[null,null,null,"MO","Missouri",null,null,"WY","Wyoming",null,null,null,false,"MT","Montana","Z","Z",null,"Missouri","Go to MO"]
[null,null,null,"MS","Mississippi",null,null,null,null,null,null,null,false,"NC","North Carolina","Z","Z",null,"Mississippi","Go to MS"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"ND","North Dakota","Z","Z",null,"Montana","Go to MT"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NE","Nebraska","Z","Z",null,"North Carolina","Go to NC"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NH","New Hampshire","Z","Z",null,"North Dakota","Go to ND"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NJ","New Jersey","Z","Z",null,"Nebraska","Go to NE"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NM","New Mexico","Z","Z",null,"New Hampshire","Go to NH"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NV","Nevada","Z","Z",null,"New Jersey","Go to NJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NY","New York","Z","Z",null,"New Mexico","Go to NM"]
["Updated: January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,false,"OH","Ohio","Z","Z",null,"Nevada","Go to NV"]
["© 2021 National Association of Insurance Commissioners",null,null,null,null,null,null,null,null,null,null,null,false,"OK","Oklahoma","Z","Z",null,"New York","Go to NY"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"OR","Oregon","Z","Z",null,"Ohio","Go to OH"]
["OIR-DO-2119",null,null,null,null,null,null,null,null,null,null,null,false,"PA","Pennsylvania","Z","Z",null,"Oklahoma","Go to OK"]
["Rev 1/19",null,null,null,null,null,null,null,null,null,null,null,false,"PR","Puerto Rico","Z","Z",null,"Oregon","Go to OR"]
["Rule 69O-143.056",null,null,null,null,null,null,null,null,null,null,null,false,"RI","Rhode Island","Z","Z",null,"Pennsylvania","Go to PA"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"SC","South Carolina","Z","Z",null,"Puerto Rico","Go to PR"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"SD","South Dakota","Z","Z",null,"Rhode Island","Go to RI"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"TN","Tennessee","Z","Z",null,"South Carolina","Go to SC"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"TX","Texas","Z","Z",null,"South Dakota","Go to SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"UT","Utah","Z","Z",null,"Tennessee","Go to TN"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"VA","Virginia","Z","Z",null,"Texas","Go to TX"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"VI","U.S. Virgin Islands","Z","Z",null,"Utah","Go to UT"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"VT","Vermont","Z","Z",null,"Virginia","Go to VA"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"WA","Washington","Z","Z",null,"U.S. Virgin Islands","Go to VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"WI","Wisconsin","Z","Z",null,"Vermont","Go to VT"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"WV","West Virginia","Z","Z",null,"Washington","Go to WA"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"WY","Wyoming","Z","Z",null,"Wisconsin","Go to WI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Virginia","Go to WV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyoming","Go to WY"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,false]

{"sheet":"Balance Sheet","index":1,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Applicant Company Name:",null,null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
["(Title Insurance Company)"]
["Pro Forma Statutory Balance Sheet"]
["(In Whole Numbers)"]
[]
[null,"Admitted Assets",null,null,{"$f":"Intro!B23","v":0},null,null,{"$f":"Intro!B25","v":1},null,null,null,{"$f":"Intro!B27","v":2}]
["1.","Bonds"]
["2.","Stocks (Preferred and Common)"]
["3.","Title Plants"]
["4.","Real Estate/Mortgage Loans on Real Estate"]
["5.","Cash/Cash Equivalents/Short-Term Investments"]
["6.","Other Invested Assets"]
["7.","Aggregate Write-Ins for Invested Assets"]
["8.","All Other Admitted Assets"]
["9.","Total Admitted Assets",null,null,{"$f":"SUM(E7:E14)","v":0},null,null,{"$f":"SUM(H7:H14)","v":0},null,null,{"$f":"SUM(K11:K11)","v":0},{"$f":"SUM(L7:L14)","v":0}]
[]
[null,"Liabilities"]
["10.","Known Claims Reserve",null,null,null,null,null,null,null,null,"____________"]
["11.","Statutory Premium Reserve",null,null,null,null,null,null,null,null,"____________"]
["12.","Aggregate of Other Reserves Required By Law",null,null,null,null,null,null,null,null,"____________"]
["13.","Ceded Reinsurance Payable",null,null,null,null,null,null,null,null,"____________"]
["14.","Payable to Parent, Subsidiaries & Affiliates"]
["15.","All Other Liabilities"]
["16.","Total Liabilities (10+11+12+13+14+15)",null,null,{"$f":"SUM(E18:E23)","v":0},null,null,{"$f":"SUM(H18:H23)","v":0},null,null,null,{"$f":"SUM(L18:L23)","v":0}]
[]
[null,"Capital and Surplus"]
["17.","Capital Stock"]
["18.","Gross Paid In and Contributed Surplus",null,null,null,null,null,null,null,null,"___________"]
["19.","Surplus Notes",null,null,null,null,null,null,null,null,"___________"]
["20.","Unassigned Funds (Surplus)"]
["21.","Aggregate Write-Ins for Other-Than-Special Surplus"]
["22.","Aggregate Write-Ins for Special Surplus"]
["23.","Less Treasury Stock (Common and Preferred)"]
["24.","Suplus as Regards Policyholders (17+18+19+20+21+22-23) ",null,null,{"$f":"E27+E28+E29+E30+E31+E32-E33","v":0},null,null,{"$f":"H27+H28+H29+H30+H31+H32-H33","v":0},null,null,null,{"$f":"L27+L28+L29+L30+L31+L32-L33","v":0}]
["25.","Liabilities and Surplus (16+24)",null,null,{"$f":"E24+E34","v":0},null,null,{"$f":"H24+H34","v":0},null,null,null,{"$f":"L24+L34","v":0}]

{"sheet":"P & L ","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,2,0,5]]}
["Applicant Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
["(Title Insurance Company)"]
["Pro Forma Statutory Profit & Loss Statement"]
["(In Whole Numbers)"]
[]
[null,null,null,null,{"$f":"Intro!B23","v":0},null,{"$f":"Intro!B25","v":1},null,{"$f":"Intro!B27","v":2}]
["1.","Title  Premiums Earned"]
["2.","Escrow  Charges"]
["3.","Other Related Income"]
["4.","Net Losses Incurred"]
["5.","Net Loss Adjustment Expenses Incurred"]
["6.","Direct Commissions & Brokerage"]
["7.","Reinsurance Ceding Commissions"]
["8.","Net Commissions Incurred (6-7)",null,null,{"$f":"E12-E13","v":0},null,{"$f":"G12-G13","v":0},null,{"$f":"I12-I13","v":0}]
["9.","Other Contractual Agreements*"]
["10.","Other Operating Expenses Incurred**"]
["11."," Underwriting Gain  (Loss) (1+2+3-(4+5+8+9+10))",null,null,{"$f":"E7+E8+E9-(E10+E11+E14+E15+E16)","v":0},null,{"$f":"G7+G8+G9-(G10+G11+G14+G15+G16)","v":0},null,{"$f":"I7+I8+I9-(I10+I11+I14+I15+I16)","v":0}]
[]
["12.","Net Investment  Income"]
["13.","Other Income"]
["14.","Income Taxes Incurred"]
["15.","Net Operating Income (Loss)   (11+12+13-14)",null,null,{"$f":"E17+E19+E20-E21","v":0},null,{"$f":"G17+G19+G20-G21","v":0},null,{"$f":"I17+I19+I20-I21","v":0}]
[null,"   ",null,null,{"$f":"E17+E19+E20-E21","v":0},null,{"$f":"G17+G19+G20-G21","v":0},null,{"$f":"I17+I19+I20-I21","v":0}]
[]
[]
["16.","Prior YE Surplus"]
["17.","Net Income",null,null,{"$f":"E22","v":0},null,{"$f":"G22","v":0},null,{"$f":"I22","v":0}]
["18.","Capital Increases "]
["19.","Other Increases (decreases)"]
["20.","Dividends to Stockholders"]
["21.","YE Surplus",null,null,{"$f":"E26+E27+E28+E29-E30","v":0},null,{"$f":"G26+G27+G28+G29-G30","v":0},null,{"$f":"I26+I27+I28+I29-I30","v":0}]
[]
[null,"Operating Percentages:"]
[null,"       Net Premiums Earned",null,null,1,null,1,null,1]
[]
["22.","Net Losses Incurred to Title Insurance Net Premiums Earned (4/(1+2+3))",null,null,{"$f":"IF(E7+E8+E9=0,0,E10/(E7+E8+E9))","v":0},null,{"$f":"IF(G7+G8+G9=0,0,G10/(G7+G8+G9))","v":0},null,{"$f":"IF(I7+I8+I9=0,0,I10/(I7+I8+I9))","v":0}]
["23.","Net Loss Adjustment Expenses Incurred to Title Insurance Net Premium Earned (5/(1+2+3))",null,null,{"$f":"IF(E7+E8+E9=0,0,E11/(E7+E8+E9))","v":0},null,{"$f":"IF(G7+G8+G9=0,0,G11/(G7+G8+G9))","v":0},null,{"$f":"IF(I7+I8+I9=0,0,I11/(I7+I8+I9))","v":0}]
["24.","Other Underwriting Expense to Title Insurance   Net Premium Earned ((8+9+10)/(1))",null,null,{"$f":"IF(E14+E15+E16=0,0,(E14+E15+E16)/(E7))","v":0},null,{"$f":"IF(G14+G15+G16=0,0,(G14+G15+G16)/(G7))","v":0},null,{"$f":"IF(I14+I15+I16=0,0,(I14+I15+I16)/(I7))","v":0}]
["25.","Net Underwriting Gain Or (Loss) (11/(1+2+3))",null,null,{"$f":"IF((E7+E8+E9)=0,0,E17/(E7+E8+E9))","v":0},null,{"$f":"IF((G7+G8+G9)=0,0,G17/(G7+G8+G9))","v":0},null,{"$f":"IF((I7+I8+I9)=0,0,I17/(I7+I8+I9))","v":0}]
[]
[null,"Other Percentages:"]
[]
["26.","Other Underwriting Expenses to Net Premiums Written (8+9+10)/Total Net Premiums Written))",null,null,{"$f":"IF(E14+E15+E16=0,0,(E14+E15+E16)/('Nationwide Premium by LOB'!I12))","v":0},null,{"$f":"IF(G14+G15+G16=0,0,(G14+G15+G16)/('Nationwide Premium by LOB'!I18))","v":0},null,{"$f":"IF(I14+I15+I16=0,0,(I14+I15+I16)/('Nationwide Premium by LOB'!I24))","v":0}]
["27.","Net Loss and Loss Adjustment Expenses Incurred to Title Insurance and Related Income ((4+5)/(1+2+3))",null,null,{"$f":"IF((E7+E8+E9)=0,0,(E10+E11)/(E7+E8+E9))","v":0},null,{"$f":"IF((G7+G8+G9)=0,0,(G10+G11)/(G7+G8+G9))","v":0},null,{"$f":"IF((I7+I8+I9)=0,0,(I10+I11)/(I7+I8+I9))","v":0}]
[]
[null,"*ie... MGA(excluding amounts included above as agents commissions), service contracts, claims payment contracts"]
[null,"**    Itemize in Assumptions"]

{"sheet":"Cash Flow","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,2,0,5]]}
["Applicant Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
["(Title Insurance Company)"]
["Pro Forma Statutory Cash Flow Statement"]
["(In Whole Numbers)"]
[]
[null,null,null,null,{"$f":"Intro!B23","v":0},null,{"$f":"Intro!B25","v":1},null,{"$f":"Intro!B27","v":2}]
["1.","Premiums Collected Net of Reinsurance"]
["2.","Net Investment Income"]
["3.","Miscellaneous Income"]
["4.","Benefit and Loss Related Payments"]
["5.","Net Transfers to Separate Accounts, Segrated Accounts and Protected Cell Accounts"]
["6.","Commissions, Expenses Paid and Aggregate Write-Ins for Deductions"]
["7.","Dividends Paid to Policyholders"]
["8.","Federal and Foreign Income Taxes Paid (Recovered)"]
["9.","Net Cash From Operations (1+2+3-4-5-6-7-8)",null,null,{"$f":"E7+E8+E9-E10-E11-E12-E13-E14","v":0},null,{"$f":"G7+G8+G9-G10-G11-G12-G13-G14","v":0},null,{"$f":"I7+I8+I9-I10-I11-I12-I13-I14","v":0}]
[]
[null,"Cash From Investments"]
["10.","Net Cash from Investments"]
[]
[null,"Cash From Financing and Miscellaneous Sources"]
["11.","Surplus Notes, Capital Notes"]
["12.","Capital and Paid in Surplus, Less Treasury Stock"]
["13.","Borrowed Funds"]
["14.","Net Deposits on Deposit-Type Contracts and Other Insurance Liabilities "]
["15.","Dividends to Stockholders"]
["16.","Other Cash Provided (Applied)"]
["17.","Net Cash from Financing and Miscellaneous Sources (11+12+13+14-15+16)",null,null,{"$f":"E21+E22+E23+E24-E25+E26","v":0},null,{"$f":"G21+G22+G23+G24-G25+G26","v":0},null,{"$f":"I21+I22+I23+I24-I25+I26","v":0}]
[]
["18.","Net Change in Cash, Cash Equivalents and Short -Term Investments (9+10+17) ",null,null,{"$f":"E15+E18+E27","v":0},null,{"$f":"G15+G18+G27","v":0},null,{"$f":"I15+I18+I27","v":0}]

{"sheet":"Premium Ratios","index":4,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,3,0,6],[22,3,30,12]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
["(Title Insurance Company)"]
["Premiums Written to Surplus Ratios"]
["(Amounts in Whole Dollars)"]
[]
["Nationwide"]
["Year","Direct",null,"Assumed ",null,"Gross ",null,"Ceded",null,"Net",null,"Gross",null,"Net"]
[null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums",null,"Premiums ",null,"Written Premiums",null,"Written Premiums"]
[null,"Written",null,"Written",null,"Written",null,"Written",null,"Written",null,"to Surplus",null,"to Surplus"]
[]
[]
[{"$f":"Intro!B23","v":0},{"$f":"'Nationwide Premium by LOB'!F12","v":0},null,{"$f":"'Nationwide Premium by LOB'!G12","v":0},null,{"$f":"B12+D12","v":0},null,{"$f":"'Nationwide Premium by LOB'!H12","v":0},null,{"$f":"F12-H12","v":0},null,{"$f":"IF('Balance Sheet'!$E$34=0,0,'Premium Ratios'!F12/'Balance Sheet'!$E$34)","v":0},null,{"$f":"IF('Balance Sheet'!$E$34=0,0,'Premium Ratios'!J12/'Balance Sheet'!$E$34)","v":0}]
[]
[]
[{"$f":"Intro!B25","v":1},{"$f":"'Nationwide Premium by LOB'!F18","v":0},null,{"$f":"'Nationwide Premium by LOB'!G18","v":0},null,{"$f":"B15+D15","v":0},null,{"$f":"'Nationwide Premium by LOB'!H18","v":0},null,{"$f":"F15-H15","v":0},null,{"$f":"IF('Balance Sheet'!$H$34=0,0,'Premium Ratios'!F15/'Balance Sheet'!$H$34)","v":0},null,{"$f":"IF('Balance Sheet'!$H$34=0,0,'Premium Ratios'!J15/'Balance Sheet'!$H$34)","v":0}]
[]
[]
[{"$f":"Intro!B27","v":2},{"$f":"'Nationwide Premium by LOB'!F24","v":0},null,{"$f":"'Nationwide Premium by LOB'!G24","v":0},null,{"$f":"B18+D18","v":0},null,{"$f":"'Nationwide Premium by LOB'!H24","v":0},null,{"$f":"F18-H18","v":0},null,{"$f":"IF('Balance Sheet'!$L$34=0,0,'Premium Ratios'!F18/'Balance Sheet'!$L$34)","v":0},null,{"$f":"IF('Balance Sheet'!$L$34=0,0,'Premium Ratios'!J18/'Balance Sheet'!$L$34)","v":0}]
[]
[]
[]
[]
[null,null,null,"No data entry is required on this page."]

{"sheet":"Nationwide Premium by LOB","index":5,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,1,5,11]]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Nationwide Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"The Nationwide Premium by LOB page is automatically calculated. It is calculated based on projected premiums by line of business for each state in which the company is already licensed and authorized to write business and projected premiums by line of business for those states in which the company is applying to be licensed and authorized. The projected premiums will pull from the Authorized Premium By LOB tab and individual state tabs.            \n                  \n"]
[]
[null,"Nationwide"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,{"$f":"'Auth Prem by LOB'!F9+AK!F9+AL!F9+AR!F9+AS!F9+AZ!F9+CA!F9+CO!F9+CT!F9+DC!F9+DE!F9+FL!F9+GA!F9+GU!F9+HI!F9+IA!F9+ID!F9+IL!F9+IN!F9+KS!F9+KY!F9+LA!F9+MA!F9+MD!F9+ME!F9+MI!F9+MN!F9+MO!F9+MS!F9+MT!F9+NC!F9+ND!F9+NE!F9+NH!F9+NJ!F9+NM!F9+NV!F9+NY!F9+OH!F9+OK!F9+OR!F9+PA!F9+PR!F9+RI!F9+SC!F9+SD!F9+TN!F9+TX!F9+UT!F9+VA!F9+VI!F9+VT!F9+WA!F9+WI!F9+WV!F9+WY!F9","v":0},{"$f":"'Auth Prem by LOB'!G9+AK!G9+AL!G9+AR!G9+AS!G9+AZ!G9+CA!G9+CO!G9+CT!G9+DC!G9+DE!G9+FL!G9+GA!G9+GU!G9+HI!G9+IA!G9+ID!G9+IL!G9+IN!G9+KS!G9+KY!G9+LA!G9+MA!G9+MD!G9+ME!G9+MI!G9+MN!G9+MO!G9+MS!G9+MT!G9+NC!G9+ND!G9+NE!G9+NH!G9+NJ!G9+NM!G9+NV!G9+NY!G9+OH!G9+OK!G9+OR!G9+PA!G9+PR!G9+RI!G9+SC!G9+SD!G9+TN!G9+TX!G9+UT!G9+VA!G9+VI!G9+VT!G9+WA!G9+WI!G9+WV!G9+WY!G9","v":0},{"$f":"'Auth Prem by LOB'!H9+AK!H9+AL!H9+AR!H9+AS!H9+AZ!H9+CA!H9+CO!H9+CT!H9+DC!H9+DE!H9+FL!H9+GA!H9+GU!H9+HI!H9+IA!H9+ID!H9+IL!H9+IN!H9+KS!H9+KY!H9+LA!H9+MA!H9+MD!H9+ME!H9+MI!H9+MN!H9+MO!H9+MS!H9+MT!H9+NC!H9+ND!H9+NE!H9+NH!H9+NJ!H9+NM!H9+NV!H9+NY!H9+OH!H9+OK!H9+OR!H9+PA!H9+PR!H9+RI!H9+SC!H9+SD!H9+TN!H9+TX!H9+UT!H9+VA!H9+VI!H9+VT!H9+WA!H9+WI!H9+WV!H9+WY!H9","v":0},{"$f":"F11+G11-H11","v":0},{"$f":"'Auth Prem by LOB'!J9+AK!J9+AL!J9+AR!J9+AS!J9+AZ!J9+CA!J9+CO!J9+CT!J9+DC!J9+DE!J9+FL!J9+GA!J9+GU!J9+HI!J9+IA!J9+ID!J9+IL!J9+IN!J9+KS!J9+KY!J9+LA!J9+MA!J9+MD!J9+ME!J9+MI!J9+MN!J9+MO!J9+MS!J9+MT!J9+NC!J9+ND!J9+NE!J9+NH!J9+NJ!J9+NM!J9+NV!J9+NY!J9+OH!J9+OK!J9+OR!J9+PA!J9+PR!J9+RI!J9+SC!J9+SD!J9+TN!J9+TX!J9+UT!J9+VA!J9+VI!J9+VT!J9+WA!J9+WI!J9+WV!J9+WY!J9","v":0},{"$f":"'Auth Prem by LOB'!K9+AK!K9+AL!K9+AR!K9+AS!K9+AZ!K9+CA!K9+CO!K9+CT!K9+DC!K9+DE!K9+FL!K9+GA!K9+GU!K9+HI!K9+IA!K9+ID!K9+IL!K9+IN!K9+KS!K9+KY!K9+LA!K9+MA!K9+MD!K9+ME!K9+MI!K9+MN!K9+MO!K9+MS!K9+MT!K9+NC!K9+ND!K9+NE!K9+NH!K9+NJ!K9+NM!K9+NV!K9+NY!K9+OH!K9+OK!K9+OR!K9+PA!K9+PR!K9+RI!K9+SC!K9+SD!K9+TN!K9+TX!K9+UT!K9+VA!K9+VI!K9+VT!K9+WA!K9+WI!K9+WV!K9+WY!K9","v":0},{"$f":"'Auth Prem by LOB'!L9+AK!L9+AL!L9+AR!L9+AS!L9+AZ!L9+CA!L9+CO!L9+CT!L9+DC!L9+DE!L9+FL!L9+GA!L9+GU!L9+HI!L9+IA!L9+ID!L9+IL!L9+IN!L9+KS!L9+KY!L9+LA!L9+MA!L9+MD!L9+ME!L9+MI!L9+MN!L9+MO!L9+MS!L9+MT!L9+NC!L9+ND!L9+NE!L9+NH!L9+NJ!L9+NM!L9+NV!L9+NY!L9+OH!L9+OK!L9+OR!L9+PA!L9+PR!L9+RI!L9+SC!L9+SD!L9+TN!L9+TX!L9+UT!L9+VA!L9+VI!L9+VT!L9+WA!L9+WI!L9+WV!L9+WY!L9","v":0},{"$f":"J11+K11-L11","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F11:F11)","v":0},{"$f":"SUM(G11:G11)","v":0},{"$f":"SUM(H11:H11)","v":0},{"$f":"SUM(I11:I11)","v":0},{"$f":"SUM(J11:J11)","v":0},0,0,0]
[]
[null,"Nationwide"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,{"$f":"'Auth Prem by LOB'!F15+AK!F15+AL!F15+AR!F15+AS!F15+AZ!F15+CA!F15+CO!F15+CT!F15+DC!F15+DE!F15+FL!F15+GA!F15+GU!F15+HI!F15+IA!F15+ID!F15+IL!F15+IN!F15+KS!F15+KY!F15+LA!F15+MA!F15+MD!F15+ME!F15+MI!F15+MN!F15+MO!F15+MS!F15+MT!F15+NC!F15+ND!F15+NE!F15+NH!F15+NJ!F15+NM!F15+NV!F15+NY!F15+OH!F15+OK!F15+OR!F15+PA!F15+PR!F15+RI!F15+SC!F15+SD!F15+TN!F15+TX!F15+UT!F15+VA!F15+VI!F15+VT!F15+WA!F15+WI!F15+WV!F15+WY!F15","v":0},{"$f":"'Auth Prem by LOB'!G15+AK!G15+AL!G15+AR!G15+AS!G15+AZ!G15+CA!G15+CO!G15+CT!G15+DC!G15+DE!G15+FL!G15+GA!G15+GU!G15+HI!G15+IA!G15+ID!G15+IL!G15+IN!G15+KS!G15+KY!G15+LA!G15+MA!G15+MD!G15+ME!G15+MI!G15+MN!G15+MO!G15+MS!G15+MT!G15+NC!G15+ND!G15+NE!G15+NH!G15+NJ!G15+NM!G15+NV!G15+NY!G15+OH!G15+OK!G15+OR!G15+PA!G15+PR!G15+RI!G15+SC!G15+SD!G15+TN!G15+TX!G15+UT!G15+VA!G15+VI!G15+VT!G15+WA!G15+WI!G15+WV!G15+WY!G15","v":0},{"$f":"'Auth Prem by LOB'!H15+AK!H15+AL!H15+AR!H15+AS!H15+AZ!H15+CA!H15+CO!H15+CT!H15+DC!H15+DE!H15+FL!H15+GA!H15+GU!H15+HI!H15+IA!H15+ID!H15+IL!H15+IN!H15+KS!H15+KY!H15+LA!H15+MA!H15+MD!H15+ME!H15+MI!H15+MN!H15+MO!H15+MS!H15+MT!H15+NC!H15+ND!H15+NE!H15+NH!H15+NJ!H15+NM!H15+NV!H15+NY!H15+OH!H15+OK!H15+OR!H15+PA!H15+PR!H15+RI!H15+SC!H15+SD!H15+TN!H15+TX!H15+UT!H15+VA!H15+VI!H15+VT!H15+WA!H15+WI!H15+WV!H15+WY!H15","v":0},{"$f":"F17+G17-H17","v":0},{"$f":"'Auth Prem by LOB'!J15+AK!J15+AL!J15+AR!J15+AS!J15+AZ!J15+CA!J15+CO!J15+CT!J15+DC!J15+DE!J15+FL!J15+GA!J15+GU!J15+HI!J15+IA!J15+ID!J15+IL!J15+IN!J15+KS!J15+KY!J15+LA!J15+MA!J15+MD!J15+ME!J15+MI!J15+MN!J15+MO!J15+MS!J15+MT!J15+NC!J15+ND!J15+NE!J15+NH!J15+NJ!J15+NM!J15+NV!J15+NY!J15+OH!J15+OK!J15+OR!J15+PA!J15+PR!J15+RI!J15+SC!J15+SD!J15+TN!J15+TX!J15+UT!J15+VA!J15+VI!J15+VT!J15+WA!J15+WI!J15+WV!J15+WY!J15","v":0},{"$f":"'Auth Prem by LOB'!K15+AK!K15+AL!K15+AR!K15+AS!K15+AZ!K15+CA!K15+CO!K15+CT!K15+DC!K15+DE!K15+FL!K15+GA!K15+GU!K15+HI!K15+IA!K15+ID!K15+IL!K15+IN!K15+KS!K15+KY!K15+LA!K15+MA!K15+MD!K15+ME!K15+MI!K15+MN!K15+MO!K15+MS!K15+MT!K15+NC!K15+ND!K15+NE!K15+NH!K15+NJ!K15+NM!K15+NV!K15+NY!K15+OH!K15+OK!K15+OR!K15+PA!K15+PR!K15+RI!K15+SC!K15+SD!K15+TN!K15+TX!K15+UT!K15+VA!K15+VI!K15+VT!K15+WA!K15+WI!K15+WV!K15+WY!K15","v":0},{"$f":"'Auth Prem by LOB'!L15+AK!L15+AL!L15+AR!L15+AS!L15+AZ!L15+CA!L15+CO!L15+CT!L15+DC!L15+DE!L15+FL!L15+GA!L15+GU!L15+HI!L15+IA!L15+ID!L15+IL!L15+IN!L15+KS!L15+KY!L15+LA!L15+MA!L15+MD!L15+ME!L15+MI!L15+MN!L15+MO!L15+MS!L15+MT!L15+NC!L15+ND!L15+NE!L15+NH!L15+NJ!L15+NM!L15+NV!L15+NY!L15+OH!L15+OK!L15+OR!L15+PA!L15+PR!L15+RI!L15+SC!L15+SD!L15+TN!L15+TX!L15+UT!L15+VA!L15+VI!L15+VT!L15+WA!L15+WI!L15+WV!L15+WY!L15","v":0},{"$f":"J17+K17-L17","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F17:F17)","v":0},{"$f":"SUM(G17:G17)","v":0},{"$f":"SUM(H17:H17)","v":0},{"$f":"SUM(I17:I17)","v":0},{"$f":"SUM(J17:J17)","v":0},0,0,0]
[]
[null,"Nationwide"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,{"$f":"'Auth Prem by LOB'!F21+AK!F21+AL!F21+AR!F21+AS!F21+AZ!F21+CA!F21+CO!F21+CT!F21+DC!F21+DE!F21+FL!F21+GA!F21+GU!F21+HI!F21+IA!F21+ID!F21+IL!F21+IN!F21+KS!F21+KY!F21+LA!F21+MA!F21+MD!F21+ME!F21+MI!F21+MN!F21+MO!F21+MS!F21+MT!F21+NC!F21+ND!F21+NE!F21+NH!F21+NJ!F21+NM!F21+NV!F21+NY!F21+OH!F21+OK!F21+OR!F21+PA!F21+PR!F21+RI!F21+SC!F21+SD!F21+TN!F21+TX!F21+UT!F21+VA!F21+VI!F21+VT!F21+WA!F21+WI!F21+WV!F21+WY!F21","v":0},{"$f":"'Auth Prem by LOB'!G21+AK!G21+AL!G21+AR!G21+AS!G21+AZ!G21+CA!G21+CO!G21+CT!G21+DC!G21+DE!G21+FL!G21+GA!G21+GU!G21+HI!G21+IA!G21+ID!G21+IL!G21+IN!G21+KS!G21+KY!G21+LA!G21+MA!G21+MD!G21+ME!G21+MI!G21+MN!G21+MO!G21+MS!G21+MT!G21+NC!G21+ND!G21+NE!G21+NH!G21+NJ!G21+NM!G21+NV!G21+NY!G21+OH!G21+OK!G21+OR!G21+PA!G21+PR!G21+RI!G21+SC!G21+SD!G21+TN!G21+TX!G21+UT!G21+VA!G21+VI!G21+VT!G21+WA!G21+WI!G21+WV!G21+WY!G21","v":0},{"$f":"'Auth Prem by LOB'!H21+AK!H21+AL!H21+AR!H21+AS!H21+AZ!H21+CA!H21+CO!H21+CT!H21+DC!H21+DE!H21+FL!H21+GA!H21+GU!H21+HI!H21+IA!H21+ID!H21+IL!H21+IN!H21+KS!H21+KY!H21+LA!H21+MA!H21+MD!H21+ME!H21+MI!H21+MN!H21+MO!H21+MS!H21+MT!H21+NC!H21+ND!H21+NE!H21+NH!H21+NJ!H21+NM!H21+NV!H21+NY!H21+OH!H21+OK!H21+OR!H21+PA!H21+PR!H21+RI!H21+SC!H21+SD!H21+TN!H21+TX!H21+UT!H21+VA!H21+VI!H21+VT!H21+WA!H21+WI!H21+WV!H21+WY!H21","v":0},{"$f":"F23+G23-H23","v":0},{"$f":"'Auth Prem by LOB'!J21+AK!J21+AL!J21+AR!J21+AS!J21+AZ!J21+CA!J21+CO!J21+CT!J21+DC!J21+DE!J21+FL!J21+GA!J21+GU!J21+HI!J21+IA!J21+ID!J21+IL!J21+IN!J21+KS!J21+KY!J21+LA!J21+MA!J21+MD!J21+ME!J21+MI!J21+MN!J21+MO!J21+MS!J21+MT!J21+NC!J21+ND!J21+NE!J21+NH!J21+NJ!J21+NM!J21+NV!J21+NY!J21+OH!J21+OK!J21+OR!J21+PA!J21+PR!J21+RI!J21+SC!J21+SD!J21+TN!J21+TX!J21+UT!J21+VA!J21+VI!J21+VT!J21+WA!J21+WI!J21+WV!J21+WY!J21","v":0},{"$f":"'Auth Prem by LOB'!K21+AK!K21+AL!K21+AR!K21+AS!K21+AZ!K21+CA!K21+CO!K21+CT!K21+DC!K21+DE!K21+FL!K21+GA!K21+GU!K21+HI!K21+IA!K21+ID!K21+IL!K21+IN!K21+KS!K21+KY!K21+LA!K21+MA!K21+MD!K21+ME!K21+MI!K21+MN!K21+MO!K21+MS!K21+MT!K21+NC!K21+ND!K21+NE!K21+NH!K21+NJ!K21+NM!K21+NV!K21+NY!K21+OH!K21+OK!K21+OR!K21+PA!K21+PR!K21+RI!K21+SC!K21+SD!K21+TN!K21+TX!K21+UT!K21+VA!K21+VI!K21+VT!K21+WA!K21+WI!K21+WV!K21+WY!K21","v":0},{"$f":"'Auth Prem by LOB'!L21+AK!L21+AL!L21+AR!L21+AS!L21+AZ!L21+CA!L21+CO!L21+CT!L21+DC!L21+DE!L21+FL!L21+GA!L21+GU!L21+HI!L21+IA!L21+ID!L21+IL!L21+IN!L21+KS!L21+KY!L21+LA!L21+MA!L21+MD!L21+ME!L21+MI!L21+MN!L21+MO!L21+MS!L21+MT!L21+NC!L21+ND!L21+NE!L21+NH!L21+NJ!L21+NM!L21+NV!L21+NY!L21+OH!L21+OK!L21+OR!L21+PA!L21+PR!L21+RI!L21+SC!L21+SD!L21+TN!L21+TX!L21+UT!L21+VA!L21+VI!L21+VT!L21+WA!L21+WI!L21+WV!L21+WY!L21","v":0},{"$f":"J23+K23-L23","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F23:F23)","v":0},{"$f":"SUM(G23:G23)","v":0},{"$f":"SUM(H23:H23)","v":0},{"$f":"SUM(I23:I23)","v":0},{"$f":"SUM(J23:J23)","v":0},0,0,0]

{"sheet":"Auth Prem by LOB","index":6,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Authorized Premium by LOB (Aggregate) - Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"Authorized"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"Authorized"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"Authorized"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"Nationwide Incurred Loss by LOB","index":7,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Incurred Loss Summary By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"Nationwide"]
[null,"Year 1",null,{"$f":"Intro!B23","v":0}]
[null,null,null,"Description",null,"Direct Losses Incurred","Assumed Losses Incurred","Ceded Losses Incurred","Net Losses Incurred"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0}]
[null,null,null,"Verification from P & L",null,null,null,null,{"$f":"('P & L '!E10+'P & L '!E11)","v":0}]
[]
[null,"Nationwide"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Losses Incurred","Assumed Losses Incurred","Ceded Losses Incurred","Net Losses Incurred"]
[null,null,null,"Title",null,null,null,null,{"$f":"F16+G16-H16","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F16:F16)","v":0},{"$f":"SUM(G16:G16)","v":0},{"$f":"SUM(H16:H16)","v":0},{"$f":"SUM(I16:I16)","v":0}]
[null,null,null,"Verification from P & L",null,null,null,null,{"$f":"('P & L '!G10+'P & L '!G11)","v":0}]
[]
[null,"Nationwide"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Losses Incurred","Assumed Losses Incurred","Ceded Losses Incurred","Net Losses Incurred"]
[null,null,null,"Title",null,null,null,null,{"$f":"F23+G23-H23","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F23:F23)","v":0},{"$f":"SUM(G23:G23)","v":0},{"$f":"SUM(H23:H23)","v":0},{"$f":"SUM(I23:I23)","v":0}]
[null,null,null,"Verification from P & L",null,null,null,null,{"$f":"('P & L '!I10+'P & L '!I11)","v":0}]

{"sheet":"Nation Net Prem & Loss Dev LOB ","index":8,"n_rows":15,"n_cols":22,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,7,0,12]]}
[null,"Applicant Company Name:",null,null,null,null,null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Nationwide Net Premium and Loss Developments By Line of Business",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"(Amounts in Whole Dollars)"]
[]
[null,null,null,null,null,null,null,{"$f":"Intro!B23","v":0},null,null,null,null,null,{"$f":"Intro!B25","v":1},null,null,null,null,null,{"$f":"Intro!B27","v":2}]
[null,null,null,null,null,"Premiums ",null,"Losses ",null,"Loss",null,"Premiums ",null,"Losses ",null,"Loss",null,"Premiums ",null,"Losses ",null,"Loss"]
[null,null,null,"Description",null,"Earned",null,"Incurred",null,"Ratio",null,"Earned",null,"Incurred",null,"Ratio",null,"Earned",null,"Incurred",null,"Ratio"]
[null,null,null,"----------------------------------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------"]
[null,null,null,"Title",null,{"$f":"'Nationwide Premium by LOB'!M11","v":0},null,{"$f":"'Nationwide Incurred Loss by LOB'!I9","v":0},null,{"$f":"IF(F10=0,0,H10/F10)","v":0},null,{"$f":"'Nationwide Premium by LOB'!M17","v":0},null,{"$f":"'Nationwide Incurred Loss by LOB'!I16","v":0},null,{"$f":"IF(L10=0,0,N10/L10)","v":0},null,{"$f":"'Nationwide Premium by LOB'!M23","v":0},null,{"$f":"'Nationwide Incurred Loss by LOB'!I23","v":0},null,{"$f":"IF(R10=0,0,T10/R10)","v":0}]
[null,null,null,null,null,"___________",null,"___________",null,"_______",null,"___________",null,"___________",null,"______",null,"___________",null,"___________",null,"_____"]
[]
[null,null,null,"Total",null,{"$f":"SUM(F10:F10)","v":0},null,{"$f":"SUM(H10:H10)","v":0},null,{"$f":"IF(F13=0,0,H13/F13)","v":0},null,{"$f":"SUM(L10:L10)","v":0},null,{"$f":"SUM(N10:N10)","v":0},null,{"$f":"IF(L13=0,0,N13/L13)","v":0},null,{"$f":"SUM(R10:R10)","v":0},null,{"$f":"SUM(T10:T10)","v":0},null,{"$f":"IF(R13=0,0,T13/R13)","v":0}]
[null,null,"Verification from P & L - should equal line above.",null,null,{"$f":"IF('P & L '!E7=0,\" \",'P & L '!E7)","v":" "},null,{"$f":"IF('P & L '!E10+'P & L '!E11=0,\" \",('P & L '!E10+'P & L '!E11))","v":" "},null,null,null,{"$f":"IF('P & L '!G7=0,\" \",'P & L '!G7)","v":" "},null,{"$f":"IF('P & L '!G10+'P & L '!G11=0,\" \",('P & L '!G10+'P & L '!G11))","v":" "},null,null,null,{"$f":"IF('P & L '!I7=0,\" \",'P & L '!I7)","v":" "},null,{"$f":"IF('P & L '!I10+'P & L '!I11=0,\" \",('P & L '!I10+'P & L '!I11))","v":" "}]
[null,null,null,null,null,"==============",null,"==============",null,"=========",null,"==============",null,"==============",null,"========",null,"==============",null,"==============",null,"========="]

{"sheet":"ST","index":9,"n_rows":57,"n_cols":124,"rows_kept":57,"cut":false,"hidden":true,"merged":[[0,53,0,55],[0,59,0,64],[2,53,2,55],[2,59,2,64],[39,105,39,107],[39,112,39,117],[21,79,21,81],[21,87,21,92],[40,79,40,81],[40,87,40,92],[21,8,21,13],[2,8,2,13],[20,105,20,107],[20,112,20,117],[2,105,2,107],[2,112,2,117],[2,27,2,29],[2,33,2,35],[21,27,21,29],[21,33,21,35],[2,79,2,81],[2,87,2,92]]}
["State Navigation Menu"]
[{"$f":"+C3","v":"State"}]
[null,null,"State",null,null,null,"Applicant Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C3","v":"State"},null,null,null,"Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,"Company Name:",null,null,{"$f":"Intro!B21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
[null,null,"Year 1",null,{"$f":"Intro!B23","v":0},null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,{"$f":"Intro!B23","v":0},null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,{"$f":"Intro!B23","v":0},null,null,null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,{"$f":"Intro!B23","v":0},null,null,"(Title Insurance Company)"]
[null,null,null,null,null,null,"Planned Premium Volume By Line of Business",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incurred Loss Summary By Line of Business ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Premium and Loss Developments By Line of Business",null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Direct Business Written",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Business Net of Reinsurance "]
[null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)"]
[]
[null,null,null,null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net",null,"Direct",null,"Assumed",null,"Ceded",null,"Net",null,null,null,null,null,null,null,null,null,null,"Direct",null,null,"Assumed ",null,"Ceded",null,"Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Intro!B23","v":0},null,null,null,null,null,{"$f":"Intro!B25","v":1},null,null,null,null,null,{"$f":"Intro!B27","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other"]
[null,null,null,null,null,null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums ",null,"Premiums",null,"Premiums",null,"Premiums ",null,"Premiums",null,null,null,null,null,null,null,null,null,null,"Losses ",null,null,"Losses",null,"Losses",null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Premiums ",null,"Losses ",null,"Loss",null,"Premiums ",null,"Losses ",null,"Loss",null,"Premiums ",null,"Losses ",null,"Loss",null,null,null,null,null,null,null,null,null,"Direct","Direct",null,"Direct",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other",null,null,null,null,null,null,null,null,null,null,null,null,"Net","Net",null,"Net",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other"]
[null,null,null,null,"Description",null,"Written",null,"Written",null,"Written",null,"Written",null,"Earned",null,"Earned",null,"Earned",null,"Earned",null,null,null,null,null,null,null,null,"Description",null,"Incurred",null,null,"Incurred",null,"Incurred",null,"Incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",null,"Earned",null,"Incurred*",null,"Ratio",null,"Earned",null,"Incurred",null,"Ratio",null,"Earned",null,"Incurred",null,"Ratio",null,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses",null,null,null,null,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses"]
[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,null,null,null,null,null,"----------------------------------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,null,null,null,null,null,null,"To Premiums Earned for Direct Business Written",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,null,null,null,null,null,null,null,null,null,"To Premiums Earned for Business Net of Reinsurance",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred"]
[null,null,null,null,"Title",null,null,null,null,null,null,null,{"$f":"G12+I12-K12","v":0},null,null,null,null,null,null,null,{"$f":"O12+Q12-S12","v":0},null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,{"$f":"(AF12+AI12-AK12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"ST!U12","v":0},null,{"$f":"ST!AM12","v":0},null,{"$f":"IF(BF12=0,0,BH12/BF12)","v":0},null,{"$f":"ST!U31","v":0},null,{"$f":"ST!AM31","v":0},null,{"$f":"IF(BL12=0,0,BN12/BL12)","v":0},null,{"$f":"ST!U50","v":0},null,{"$f":"ST!AM50","v":0},null,{"$f":"IF(BR12=0,0,BT12/BR12)","v":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,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,null,null,null,null,"_________",null,"_________",null,"_________",null,"_________",null,"_________",null,"_________",null,"_________",null,"_________",null,"_________",null,null,null,null,null,null,null,null,null,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%",null,null,null,null,null,null,null,null,null,null,null,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%"]
[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,"Total",null,{"$f":"SUM(AF12:AF12)","v":0},null,null,{"$f":"SUM(AI12:AI12)","v":0},null,{"$f":"SUM(AK12:AK12)","v":0},null,{"$f":"SUM(AM12:AM12)","v":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,null,null,null,null,null,null,"Title",null,{"$f":"IF(ST!G12=0,0,ST!G12)","v":0},{"$f":"IF(ST!O12=0,0,ST!O12)","v":0},{"$f":"IF(CG14=0,0,1)","v":0},null,{"$f":"IF(CG14=0,0,CI14/CG14)","v":0},null,{"$f":"IF(CG14=0,0,CK14/CG14)","v":0},null,{"$f":"IF(CG14=0,0,CM14/CG14)","v":0},null,{"$f":"IF(CG14=0,0,CO14/CG14)","v":0},null,{"$f":"IF(CG14=0,0,CQ14/CG14)","v":0},null,{"$f":"IF(CG14=0,,CS14/CG14)","v":0},null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"ST!M12","v":0},{"$f":"ST!U12","v":0},{"$f":"IF(DG14=0,0,100%)","v":0},null,{"$f":"IF(DG14=0,0,DI14/DG14)","v":0},null,{"$f":"IF(DG14=0,0,DK14/DG14)","v":0},null,{"$f":"IF(DG14=0,0,DM14/DG14)","v":0},null,{"$f":"IF(DG14=0,0,DO14/DG14)","v":0},null,{"$f":"IF(DG14=0,0,DQ14/DG14)","v":0},null,{"$f":"IF(DG14=0,0,DS14/DG14)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G12:G12)","v":0},null,{"$f":"SUM(I12:I12)","v":0},null,{"$f":"SUM(K12:K12)","v":0},null,{"$f":"SUM(M12:M12)","v":0},null,{"$f":"SUM(O12:O12)","v":0},null,{"$f":"SUM(Q12:Q12)","v":0},null,{"$f":"SUM(S12:S12)","v":0},null,{"$f":"IF(SUM(U12:U12)=0,\" \",SUM(U12:U12))","v":" "},null,null,null,null,null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"===========",null,null,"============",null,"===========",null,{"$f":"ST!BH15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(BF12:BF12)","v":0},null,{"$f":"SUM(BH12:BH12)","v":0},null,{"$f":"IF(BH15=0,0,BH15/BF15)","v":0},null,{"$f":"SUM(BL12:BL12)","v":0},null,{"$f":"SUM(BN12:BN12)","v":0},null,{"$f":"IF(BN15=0,0,BN15/BL15)","v":0},null,{"$f":"SUM(BR12:BR12)","v":0},null,{"$f":"SUM(BT12:BT12)","v":0},null,{"$f":"IF(BT15=0,0,BT15/BR15)","v":0},null,null,null,null,null,null,null,null,null,"__________","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____",null,null,null,null,null,null,null,null,null,null,null,"_________","_________","_______","___________","_____","____________","_____","__________","______","___________","______","___________","_____","___________","______"]
[null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,{"$f":"ST!BF15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"========="]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"IF(SUM(CF14:CF14)=0,0,SUM(CF14:CF14))","v":0},{"$f":"IF(SUM(CG14:CG14)=0,0,SUM(CG14:CG14))","v":0},{"$f":"IF(CG17=0,0,100%)","v":0},{"$f":"IF(SUM(CI14:CI14)=0,0,SUM(CI14:CI14))","v":0},{"$f":"IF(CG17=0,0,CI17/CG17)","v":0},{"$f":"IF(SUM(CK14:CK14)=0,0,SUM(CK14:CK14))","v":0},{"$f":"IF(CG17=0,0,CK17/CG17)","v":0},{"$f":"IF(SUM(CM14:CM14)=0,0,SUM(CM14:CM14))","v":0},{"$f":"IF(CG17=0,0,CM17/CG17)","v":0},{"$f":"IF(SUM(CO14:CO14)=0,0,SUM(CO14:CO14))","v":0},{"$f":"IF(CG17=0,0,CO17/CG17)","v":0},{"$f":"IF(SUM(CQ14:CQ14)=0,0,SUM(CQ14:CQ14))","v":0},{"$f":"IF(CG17=0,0,CQ17/CG17)","v":0},{"$f":"IF(SUM(CS14:CS14)=0,0,SUM(CS14:CS14))","v":0},{"$f":"IF(CG17=0,0,CS17/CG17)","v":0},null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(DF14:DF14)","v":0},{"$f":"SUM(DG14:DG14)","v":0},{"$f":"IF(DG17=0,0,100%)","v":0},{"$f":"SUM(DI14:DI14)","v":0},{"$f":"IF(DG17=0,0,DI17/DG17)","v":0},{"$f":"SUM(DK14:DK14)","v":0},{"$f":"IF(DG17=0,0,DK17/DG17)","v":0},{"$f":"SUM(DM14:DM14)","v":0},{"$f":"IF(DG17=0,0,DM17/DG17)","v":0},{"$f":"SUM(DO14:DO14)","v":0},{"$f":"IF(DG17=0,0,DO17/DG17)","v":0},{"$f":"SUM(DQ14:DQ14)","v":0},{"$f":"IF(DG17=0,0,DQ17/DG17)","v":0},{"$f":"SUM(DS14:DS14)","v":0},{"$f":"IF(DG17=0,0,DS17/DG17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verification from Planned Premium Volume by LOB Year 1.",null,null,null,{"$f":"ST!G15","v":0},{"$f":"ST!O15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=========","=========","=======","===========","======","============","======","===========","======","===========","======","===========","======","===========","======"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"==========","=========","=====","=========","=====","=========","=====","=========","=====","=========","=====","=========","=====","=========","=====",null,null,null,null,null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
[null,null,{"$f":"+C3","v":"State"},null,null,null,"Applicant Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,"Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,{"$f":"Intro!B25","v":1},null,null,"(Title Insurance Company)"]
[null,null,"Year 2",null,{"$f":"Intro!B25","v":1},null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,{"$f":"Intro!B25","v":1},null,"(Title Insurance Company)",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,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,{"$f":"Intro!B25","v":1},null,null,null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Business Net of Reinsurance "]
[null,null,null,null,null,null,"Planned Premium Volume By Line of Business",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incurred Loss Summary By Line of Business ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Direct Business Written",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)"]
[null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)"]
[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,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,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,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other"]
[null,null,null,null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net",null,"Direct",null,"Assumed",null,"Ceded",null,"Net",null,null,null,null,null,null,null,null,null,null,"Direct",null,null,"Assumed ",null,"Ceded",null,"Net",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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net","Net",null,"Net",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other"]
[null,null,null,null,null,null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums ",null,"Premiums",null,"Premiums",null,"Premiums ",null,"Premiums",null,null,null,null,null,null,null,null,null,null,"Losses ",null,null,"Losses",null,"Losses",null,"Losses",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,null,null,null,null,null,null,null,null,"Direct","Direct",null,"Direct",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other",null,null,null,null,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses"]
[null,null,null,null,"Description",null,"Written",null,"Written",null,"Written",null,"Written",null,"Earned",null,"Earned",null,"Earned",null,"Earned",null,null,null,null,null,null,null,null,"Description",null,"Incurred",null,null,"Incurred",null,"Incurred",null,"Incurred",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,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses",null,null,null,null,null,null,null,null,null,null,"To Premiums Earned for Business Net of Reinsurance",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred"]
[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,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,"To Premiums Earned for Direct Business Written",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------------------------",null,"---------","---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------"]
[null,null,null,null,"Title",null,null,null,null,null,null,null,{"$f":"G31+I31-K31","v":0},null,null,null,null,null,null,null,{"$f":"O31+Q31-S31","v":0},null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,{"$f":"(AF31+AI31-AK31)","v":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,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,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%"]
[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,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,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%",null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"ST!M31","v":0},{"$f":"ST!U31","v":0},{"$f":"IF(DG32=0,0,100%)","v":0},null,{"$f":"IF(DG32=0,0,DI32/DG32)","v":0},null,{"$f":"IF(DG32=0,0,DK32/DG32)","v":0},null,{"$f":"IF(DG32=0,0,DM32/DG32)","v":0},null,{"$f":"IF(DG32=0,0,DO32/DG32)","v":0},null,{"$f":"IF(DG32=0,0,DQ32/DG32)","v":0},null,{"$f":"IF(DG32=0,0,DS32/DG32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AF31:AF31)","v":0},null,null,{"$f":"SUM(AI31:AI31)","v":0},null,{"$f":"SUM(AK31:AK31)","v":0},null,{"$f":"SUM(AM31:AM31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"IF(ST!G31=0,0,ST!G31)","v":0},{"$f":"IF(ST!O31=0,0,ST!O31)","v":0},{"$f":"IF(CG33=0,0,100%)","v":0},null,{"$f":"IF(CG33=0,0,CI33/CG33)","v":0},null,{"$f":"IF(CG33=0,0,CK33/CG33)","v":0},null,{"$f":"IF(CG33=0,0,CM33/CG33)","v":0},null,{"$f":"IF(CG33=0,0,CO33/CG33)","v":0},null,{"$f":"IF(CG33=0,0,CQ33/CG33)","v":0},null,{"$f":"IF(CG33=0,0,CS33/CG33)","v":0},null,null,null,null,null,null,null,null,null,null,null,"_________","_________","_______","___________","_____","____________","_____","__________","______","___________","______","___________","_____","___________","______"]
[null,null,null,null,"Total",null,{"$f":"SUM(G31:G31)","v":0},null,{"$f":"SUM(I31:I31)","v":0},null,{"$f":"SUM(K31:K31)","v":0},null,{"$f":"SUM(M31:M31)","v":0},null,{"$f":"SUM(O31:O31)","v":0},null,{"$f":"SUM(Q31:Q31)","v":0},null,{"$f":"SUM(S31:S31)","v":0},null,{"$f":"IF(SUM(U31:U31)=0,\" \",SUM(U31:U31))","v":" "},null,null,null,null,null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"===========",null,null,"============",null,"===========",null,{"$f":"ST!BN15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__________","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____"]
[null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,{"$f":"ST!BL15","v":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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(DF32:DF32)","v":0},{"$f":"SUM(DG32:DG32)","v":0},{"$f":"IF(DG35=0,0,100%)","v":0},{"$f":"SUM(DI32:DI32)","v":0},{"$f":"IF(DG35=0,0,DI35/DG35)","v":0},{"$f":"SUM(DK32:DK32)","v":0},{"$f":"IF(DG35=0,0,DK35/DG35)","v":0},{"$f":"SUM(DM32:DM32)","v":0},{"$f":"IF(DG35=0,0,DM35/DG35)","v":0},{"$f":"SUM(DO32:DO32)","v":0},{"$f":"IF(DG35=0,0,DO35/DG35)","v":0},{"$f":"SUM(DQ32:DQ32)","v":0},{"$f":"IF(DG35=0,0,DQ35/DG35)","v":0},{"$f":"SUM(DS32:DS32)","v":0},{"$f":"IF(DG35=0,0,DS35/DG35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"IF(SUM(CF33:CF33)=0,0,SUM(CF33:CF33))","v":0},{"$f":"IF(SUM(CG33:CG33)=0,0,SUM(CG33:CG33))","v":0},{"$f":"IF(CG36=0,0,100%)","v":0},{"$f":"IF(SUM(CI33:CI33)=0,\" \",SUM(CI33:CI33))","v":" "},{"$f":"IF(CG36=0,0,CI36/CG36)","v":0},{"$f":"IF(SUM(CK33:CK33)=0,\" \",SUM(CK33:CK33))","v":" "},{"$f":"IF(CG36=0,0,CK36/CG36)","v":0},{"$f":"IF(SUM(CM33:CM33)=0,\" \",SUM(CM33:CM33))","v":" "},{"$f":"IF(CG36=0,0,CM36/CG36)","v":0},{"$f":"IF(SUM(CO33:CO33)=0,\" \",SUM(CO33:CO33))","v":" "},{"$f":"IF(CG36=0,0,CO36/CG36)","v":0},{"$f":"IF(SUM(CQ33:CQ33)=0,\" \",SUM(CQ33:CQ33))","v":" "},{"$f":"IF(CG36=0,0,CQ36/CG36)","v":0},{"$f":"IF(SUM(CS33:CS33)=0,\" \",SUM(CS33:CS33))","v":" "},{"$f":"IF(CG36=0,0,CS36/CG36)","v":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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verification from Planned Premium Volume by LOB Year 1.",null,null,null,{"$f":"ST!G34","v":0},{"$f":"ST!O34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["State Navigation Menu",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,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,null,null,null,null,null,null,null,null,null,null,"==========","=========","=====","=========","=====","=========","=====","=========","=====","=========","=====","=========","=====","=========","====="]
[{"$f":"+C3","v":"State"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"}]
[null,null,{"$f":"+C3","v":"State"},null,null,null,"Applicant Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,"Company Name:",null,{"$f":"Intro!$B$21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"State"},null,null,null,null,null,"Company Name:",null,{"$f":"Intro!B21","v":"Applicant Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,{"$f":"Intro!B27","v":2},null,null,"(Title Insurance Company)"]
[null,null,"Year 3",null,{"$f":"Intro!B27","v":2},null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,{"$f":"Intro!B27","v":2},null,"(Title Insurance Company)",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,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,{"$f":"Intro!B27","v":2},null,null,null,"(Title Insurance Company)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Business Net of Reinsurance "]
[null,null,null,null,null,null,"Planned Premium Volume By Line of Business",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incurred Loss Summary By Line of Business ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Allocation to Lines of Direct Business Written",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)"]
[null,null,null,null,null,null,"(Amounts in Whole Dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Amounts in Whole Dollars)"]
[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,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,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,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other"]
[null,null,null,null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net",null,"Direct",null,"Assumed",null,"Ceded",null,"Net",null,null,null,null,null,null,null,null,null,null,"Direct",null,null,"Assumed ",null,"Ceded",null,"Net",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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss",null,"Commission",null,"Taxes,",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net","Net",null,"Net",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other"]
[null,null,null,null,null,null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums ",null,"Premiums",null,"Premiums",null,"Premiums ",null,"Premiums",null,null,null,null,null,null,null,null,null,null,"Losses ",null,null,"Losses",null,"Losses",null,"Losses",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,null,null,null,null,null,null,null,null,"Direct","Direct",null,"Direct",null,"Adjustment",null,"& Brokerage",null,"Licenses,",null,"Acquisition",null,"All Other",null,null,null,null,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses"]
[null,null,null,null,"Description",null,"Written",null,"Written",null,"Written",null,"Written",null,"Earned",null,"Earned",null,"Earned",null,"Earned",null,null,null,null,null,null,null,null,"Description",null,"Incurred",null,null,"Incurred",null,"Incurred",null,"Incurred",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,null,null,null,null,null,null,"Premiums, Losses, Expenses and Percentages",null,"Premiums ","Premiums ",null,"Losses",null,"Expenses",null,"Expenses",null,"& Fees",null,"Expenses ",null,"Expenses",null,null,null,null,null,null,null,null,null,null,"To Premiums Earned for Business Net of Reinsurance",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred"]
[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,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,"To Premiums Earned for Direct Business Written",null,"Written","Earned",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,"Incurred",null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------------------------",null,"---------","---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------"]
[null,null,null,null,"Title",null,null,null,null,null,null,null,{"$f":"G50+I50-K50","v":0},null,null,null,null,null,null,null,{"$f":"O50+Q50-S50","v":0},null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,{"$f":"(AF50+AI50-AK50)","v":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,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,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%"]
[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,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,"Amount","Amount ","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%","Amount","%",null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"ST!M50","v":0},{"$f":"ST!U50","v":0},{"$f":"IF(DG51=0,0,100%)","v":0},null,{"$f":"IF(DG51=0,0,DI51/DG51)","v":0},null,{"$f":"IF(DG51=0,0,DK51/DG51)","v":0},null,{"$f":"IF(DG51=0,0,DM51/DG51)","v":0},null,{"$f":"IF(DG51=0,0,DO51/DG51)","v":0},null,{"$f":"IF(DG51=0,0,DQ51/DG51)","v":0},null,{"$f":"IF(DG51=0,0,DS51/DG51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AF50:AF50)","v":0},null,null,{"$f":"SUM(AI50:AI50)","v":0},null,{"$f":"SUM(AK50:AK50)","v":0},null,{"$f":"SUM(AM50:AM50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,{"$f":"IF(ST!G50=0,0,ST!G50)","v":0},{"$f":"IF(ST!O50=0,0,ST!O50)","v":0},{"$f":"IF(CG52=0,0,100%)","v":0},null,{"$f":"IF(CG52=0,0,CI52/CG52)","v":0},null,{"$f":"IF(CG52=0,0,CK52/CG52)","v":0},null,{"$f":"IF(CG52=0,0,CM52/CG52)","v":0},null,{"$f":"IF(CG52=0,0,CO52/CG52)","v":0},null,{"$f":"IF(CG52=0,0,CQ52/CG52)","v":0},null,{"$f":"IF(CG52=0,0,CS52/CG52)","v":0},null,null,null,null,null,null,null,null,null,null,null,"_________","_________","_______","___________","_____","____________","_____","__________","______","___________","______","___________","_____","___________","______"]
[null,null,null,null,"Total",null,{"$f":"SUM(G50:G50)","v":0},null,{"$f":"SUM(I50:I50)","v":0},null,{"$f":"SUM(K50:K50)","v":0},null,{"$f":"SUM(M50:M50)","v":0},null,{"$f":"SUM(O50:O50)","v":0},null,{"$f":"SUM(Q50:Q50)","v":0},null,{"$f":"SUM(S50:S50)","v":0},null,{"$f":"IF(SUM(U50:U50)=0,\" \",SUM(U50:U50))","v":" "},null,null,null,null,null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"===========",null,null,"============",null,"===========",null,{"$f":"ST!BT15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__________","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____","_________","_____"]
[null,null,"Verification from Net Premiums and Loss Development by LOB",null,null,null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,"=========",null,{"$f":"ST!BR15","v":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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(DF51:DF51)","v":0},{"$f":"SUM(DG51:DG51)","v":0},{"$f":"IF(DG54=0,0,100%)","v":0},{"$f":"SUM(DI51:DI51)","v":0},{"$f":"IF(DG54=0,0,DI54/DG54)","v":0},{"$f":"SUM(DK51:DK51)","v":0},{"$f":"IF(DG54=0,0,DK54/DG54)","v":0},{"$f":"SUM(DM51:DM51)","v":0},{"$f":"IF(DG54=0,0,DM54/DG54)","v":0},{"$f":"SUM(DO51:DO51)","v":0},{"$f":"IF(DG54=0,0,DO54/DG54)","v":0},{"$f":"SUM(DQ51:DQ51)","v":0},{"$f":"IF(DG54=0,0,DQ54/DG54)","v":0},{"$f":"SUM(DS51:DS51)","v":0},{"$f":"IF(DG54=0,0,DS54/DG54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"IF(SUM(CF52:CF52)=0,0,SUM(CF52:CF52))","v":0},{"$f":"IF(SUM(CG52:CG52)=0,0,SUM(CG52:CG52))","v":0},{"$f":"IF(CG55=0,0,100%)","v":0},{"$f":"IF(SUM(CI52:CI52)=0,\" \",SUM(CI52:CI52))","v":" "},{"$f":"IF(CG55=0,0,CI55/CG55)","v":0},{"$f":"IF(SUM(CK52:CK52)=0,\" \",SUM(CK52:CK52))","v":" "},{"$f":"IF(CG55=0,0,CK55/CG55)","v":0},{"$f":"IF(SUM(CM52:CM52)=0,\" \",SUM(CM52:CM52))","v":" "},{"$f":"IF(CG55=0,0,CM55/CG55)","v":0},{"$f":"IF(SUM(CO52:CO52)=0,\" \",SUM(CO52:CO52))","v":" "},{"$f":"IF(CG55=0,0,CO55/CG55)","v":0},{"$f":"IF(SUM(CQ52:CQ52)=0,\" \",SUM(CQ52:CQ52))","v":" "},{"$f":"IF(CG55=0,0,CQ55/CG55)","v":0},{"$f":"IF(SUM(CS52:CS52)=0,\" \",SUM(CS52:CS52))","v":" "},{"$f":"IF(CG55=0,0,CS55/CG55)","v":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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verification from Planned Premium Volume by LOB Year 1.",null,null,null,{"$f":"ST!G53","v":0},{"$f":"ST!O53","v":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,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,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":"Assumptions","index":10,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["List all of the relevant assumptions used to create the proformas.  "]
["Note, assumptions enclosed within the Plan of Operation need not be disclosed again here."]

{"sheet":"Warning","index":11,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
["Are you sure you want to delete the selected states?"]
[]
[]
[]
[{"$f":"IF(Intro!M2=TRUE,\"X\",\"\")","v":""},"AK","Alaska",null,{"$f":"IF(Intro!M20=TRUE,\"X\",\"\")","v":""},"KS","Kansas",null,{"$f":"IF(Intro!M39=TRUE,\"X\",\"\")","v":""},"OH","Ohio"]
[{"$f":"IF(Intro!M3=TRUE,\"X\",\"\")","v":""},"AL","Alabama",null,{"$f":"IF(Intro!M21=TRUE,\"X\",\"\")","v":""},"KY","Kentucky",null,{"$f":"IF(Intro!M40=TRUE,\"X\",\"\")","v":""},"OK","Oklahoma"]
[{"$f":"IF(Intro!M4=TRUE,\"X\",\"\")","v":""},"AR","Arkansas",null,{"$f":"IF(Intro!M22=TRUE,\"X\",\"\")","v":""},"LA","Louisiana",null,{"$f":"IF(Intro!M41=TRUE,\"X\",\"\")","v":""},"OR","Oregon"]
[{"$f":"IF(Intro!M5=TRUE,\"X\",\"\")","v":""},"AS","American Samoa",null,{"$f":"IF(Intro!M23=TRUE,\"X\",\"\")","v":""},"MA","Massachusetts",null,{"$f":"IF(Intro!M42=TRUE,\"X\",\"\")","v":""},"PA","Pennsylvania"]
[{"$f":"IF(Intro!M6=TRUE,\"X\",\"\")","v":""},"AZ","Arizona",null,{"$f":"IF(Intro!M24=TRUE,\"X\",\"\")","v":""},"MD","Maryland",null,{"$f":"IF(Intro!M43=TRUE,\"X\",\"\")","v":""},"PR","Puerto Rico"]
[{"$f":"IF(Intro!M7=TRUE,\"X\",\"\")","v":""},"CA","California",null,{"$f":"IF(Intro!M25=TRUE,\"X\",\"\")","v":""},"ME","Maine",null,{"$f":"IF(Intro!M44=TRUE,\"X\",\"\")","v":""},"RI","Rhode Island"]
[{"$f":"IF(Intro!M8=TRUE,\"X\",\"\")","v":""},"CO","Colorado",null,{"$f":"IF(Intro!M26=TRUE,\"X\",\"\")","v":""},"MI","Michigan",null,{"$f":"IF(Intro!M45=TRUE,\"X\",\"\")","v":""},"SC","South Carolina"]
[{"$f":"IF(Intro!M9=TRUE,\"X\",\"\")","v":""},"CT","Connecticut",null,{"$f":"IF(Intro!M27=TRUE,\"X\",\"\")","v":""},"MN","Minnesota",null,{"$f":"IF(Intro!M46=TRUE,\"X\",\"\")","v":""},"SD","South Dakota"]
[{"$f":"IF(Intro!M10=TRUE,\"X\",\"\")","v":""},"DC","District Of Columbia",null,{"$f":"IF(Intro!M28=TRUE,\"X\",\"\")","v":""},"MO","Missouri",null,{"$f":"IF(Intro!M47=TRUE,\"X\",\"\")","v":""},"TN","Tennessee"]
[{"$f":"IF(Intro!M11=TRUE,\"X\",\"\")","v":""},"DE","Delaware",null,{"$f":"IF(Intro!M30=TRUE,\"X\",\"\")","v":""},"MT","Montana",null,{"$f":"IF(Intro!M48=TRUE,\"X\",\"\")","v":""},"TX","Texas"]
[{"$f":"IF(Intro!M12=TRUE,\"X\",\"\")","v":""},"FL","Florida",null,{"$f":"IF(Intro!M31=TRUE,\"X\",\"\")","v":""},"NC","North Carolina",null,{"$f":"IF(Intro!M49=TRUE,\"X\",\"\")","v":""},"UT","Utah"]
[{"$f":"IF(Intro!M13=TRUE,\"X\",\"\")","v":""},"GA","Georgia",null,{"$f":"IF(Intro!M32=TRUE,\"X\",\"\")","v":""},"ND","North Dakota",null,{"$f":"IF(Intro!M50=TRUE,\"X\",\"\")","v":""},"VA","Virginia"]
[{"$f":"IF(Intro!M14=TRUE,\"X\",\"\")","v":""},"GU","Guam",null,{"$f":"IF(Intro!M33=TRUE,\"X\",\"\")","v":""},"NE","Nebraska",null,{"$f":"IF(Intro!M51=TRUE,\"X\",\"\")","v":""},"VI","U.S. Virgin Islands"]
[{"$f":"IF(Intro!M15=TRUE,\"X\",\"\")","v":""},"HI","Hawaii",null,{"$f":"IF(Intro!M34=TRUE,\"X\",\"\")","v":""},"NH","New Hampshire",null,{"$f":"IF(Intro!M52=TRUE,\"X\",\"\")","v":""},"VT","Vermont"]
[{"$f":"IF(Intro!M16=TRUE,\"X\",\"\")","v":""},"IA","Iowa",null,{"$f":"IF(Intro!M35=TRUE,\"X\",\"\")","v":""},"NJ","New Jersey",null,{"$f":"IF(Intro!M53=TRUE,\"X\",\"\")","v":""},"WA","Washington"]
[{"$f":"IF(Intro!M17=TRUE,\"X\",\"\")","v":""},"ID","Idaho",null,{"$f":"IF(Intro!M36=TRUE,\"X\",\"\")","v":""},"NM","New Mexico",null,{"$f":"IF(Intro!M54=TRUE,\"X\",\"\")","v":""},"WI","Wisconsin"]
[{"$f":"IF(Intro!M18=TRUE,\"X\",\"\")","v":""},"IL","Illinois",null,{"$f":"IF(Intro!M37=TRUE,\"X\",\"\")","v":""},"NV","Nevada",null,{"$f":"IF(Intro!M55=TRUE,\"X\",\"\")","v":""},"WV","West Virginia"]
[{"$f":"IF(Intro!M19=TRUE,\"X\",\"\")","v":""},"IN","Indiana",null,{"$f":"IF(Intro!M38=TRUE,\"X\",\"\")","v":""},"NY","New York",null,{"$f":"IF(Intro!M56=TRUE,\"X\",\"\")","v":""},"WY","Wyoming"]
[]
["X - Indicates the state is selected to be deleted."]

{"sheet":"Multipliers","index":12,"n_rows":62,"n_cols":56,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,1,2.1,2.2000000000000002,2.2999999999999998,3,4,5.0999999999999996,5.2,6,8,9,10,11,12,13,14,15.1,15.2,15.3,15.4,15.5,15.6,15.7,16,17,19.100000000000001,19.2,19.3,19.399999999999999,21.1,21.2,22,23,24,26,27,28,28,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,null,null,"Fire","Allied Lines","Multiple Peril Crop","Federal Flood","Farmowners Multiple Peril","Homeowners Multiple Peril","Commercial Multiple Peril (Non-Liability Portion)","Commercial Multiple Peril (Liability Portion)","Mortgage Guaranty","Ocean Marine","Inland Marine","Financial Guaranty","Medical Malpractice","Earthquake","Group A&H","Credit A&H (Group & Individual)","Collectively Renewable A&H","Non-Cancellable A&H","Guaranteed Renewable A&H","Non-Renew-Stated Reasons Only A&H","Other Accident Only","All Other A&H","Federal Employees Health Benefits Program","Workers' Compensation","Other Liability","Private Passenger Auto No-Fault (PIP)","Other Private Passenger Auto Liability","Commercial Auto No-Fault (PIP)","Other Commercial Auto Liability","Private Passenger Auto Phys Damage","Commercial Auto Physical Damage","Aircraft (All Perils)","Fidelity","Surety","Burglary and Theft","Boiler and Machinery","Credit","Credit Disability","Auto Warranties","Prepaid Legal","Bail Bonds","Glass","Title","Livestock","Industrial Extended Coverage","Mobile Home Multiple Peril","Mobile Home Physical Damage","Home Warranties","Service Warranties","Reinsurance","Other - Property","Other - Casualty","Other "]
[]
[{"$f":"A3+1","v":1},"AK","Alaska",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A5+1","v":2},"AL","Alabama",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[3,"AR","Arkansas",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[4,"AS","American Samoa",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[5,"AZ","Arizona",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[6,"CA","California",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[7,"CO","Colorado",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[8,"CT","Connecticut",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[9,"DC","District Of Columbia",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[10,"DE","Delaware",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[11,"FL","Florida",0.9,0.9,0.9,0.9,1.25,1.25,0.9,1.25,1,1,1,1,1.25,0.9,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1,1,1.25,1.25,1.25,1.25,1.25,1,1,1.25,1,1.25,0.9,1.25,0.9,0.9,0.9,1.25,0.9,1.25,1]
[12,"GA","Georgia",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[13,"GU","Guam",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[14,"HI","Hawaii",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[15,"IA","Iowa",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[16,"ID","Idaho",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[17,"IL","Illinois",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[18,"IN","Indiana",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[19,"KS","Kansas",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[20,"KY","Kentucky",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[21,"LA","Louisiana",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[22,"MA","Massachusetts",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[23,"MD","Maryland",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[24,"ME","Maine",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[25,"MI","Michigan",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[26,"MN","Minnesota",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[27,"MO","Missouri",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[28,"MS","Mississippi",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[29,"MT","Montana",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[30,"NC","North Carolina",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[31,"ND","North Dakota",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[32,"NE","Nebraska",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[33,"NH","New Hampshire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A37+1","v":34},"NJ","New Jersey",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[35,"NM","New Mexico",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[36,"NV","Nevada",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[37,"NY","New York",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[38,"OH","Ohio",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[39,"OK","Oklahoma",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[40,"OR","Oregon",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[41,"PA","Pennsylvania",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[42,"PR","Puerto Rico",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[43,"RI","Rhode Island",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[44,"SC","South Carolina",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[45,"SD","South Dakota",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[46,"TN","Tennessee",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[47,"TX","Texas",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[48,"UT","Utah",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[49,"VA","Virginia",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[50,"VI","U.S. Virgin Islands",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[51,"VT","Vermont",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[52,"WA","Washington",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[53,"WI","Wisconsin",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[54,"WV","West Virginia",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[55,"WY","Wyoming",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[56]
[null,null,"Multiplier Used",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,null,"FL",{"$f":"VLOOKUP($C$62,$B$5:$BD$59,A7,FALSE)","v":0.9},{"$f":"VLOOKUP($C$62,$B$5:$BD$59,E61+1,FALSE)","v":0.9},0.9,0.9,1.25,1.25,0.9,1.25,1,1,1,1,1.25,0.9,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1,{"$f":"VLOOKUP($C$62,$B$5:$BD$59,AK61+1,FALSE)","v":1},1.25,1.25,1.25,1.25,1.25,1,1,1.25,1,1.25,0.9,1.25,0.9,0.9,0.9,1.25,0.9,1.25,1]

{"sheet":"AK","index":13,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"AK"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"AK"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"AK"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"AL","index":14,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"AL"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"AL"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"AL"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"AR","index":15,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"AR"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"AR"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"AR"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"AS","index":16,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"AS"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"AS"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"AS"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"AZ","index":17,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"AZ"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"AZ"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"AZ"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"CA","index":18,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"CA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"CA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"CA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"CO","index":19,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"CO"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"CO"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"CO"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"CT","index":20,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"CT"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"CT"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"CT"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"DC","index":21,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"DC"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"DC"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"DC"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"DE","index":22,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"DE"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"DE"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"DE"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"FL","index":23,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"FL"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"FL"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"FL"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"GA","index":24,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"GA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"GA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"GA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"GU","index":25,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"GU"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"GU"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"GU"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"HI","index":26,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"HI"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"HI"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"HI"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"IA","index":27,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"IA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"IA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"IA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"ID","index":28,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"ID"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"ID"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"ID"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"IL","index":29,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"IL"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"IL"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"IL"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"IN","index":30,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"IN"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"IN"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"IN"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"KS","index":31,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"KS"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"KS"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"KS"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"KY","index":32,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"KY"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"KY"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"KY"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"LA","index":33,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"LA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"LA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"LA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MA","index":34,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MD","index":35,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MD"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MD"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MD"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"ME","index":36,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"ME"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"ME"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"ME"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MI","index":37,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MI"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MI"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MI"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MN","index":38,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MN"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MN"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MN"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MO","index":39,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MO"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MO"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MO"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MS","index":40,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MS"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MS"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MS"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"MT","index":41,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"MT"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"MT"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"MT"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NC","index":42,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NC"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NC"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NC"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"ND","index":43,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"ND"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"ND"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"ND"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NE","index":44,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NE"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NE"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NE"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NH","index":45,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NH"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NH"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NH"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NJ","index":46,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NJ"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NJ"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NJ"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NM","index":47,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NM"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NM"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NM"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NV","index":48,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NV"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NV"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NV"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"NY","index":49,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"NY"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"NY"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"NY"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"OH","index":50,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"OH"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"OH"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"OH"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"OK","index":51,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"OK"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"OK"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"OK"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"OR","index":52,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"OR"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"OR"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"OR"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"PA","index":53,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"PA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"PA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"PA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"PR","index":54,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"PR"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"PR"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"PR"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"RI","index":55,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"RI"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"RI"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"RI"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"SC","index":56,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"SC"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"SC"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"SC"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"SD","index":57,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"SD"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"SD"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"SD"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"TN","index":58,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"TN"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"TN"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"TN"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"TX","index":59,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"TX"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"TX"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"TX"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"UT","index":60,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"UT"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"UT"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"UT"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"VA","index":61,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"VA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"VA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"VA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"VI","index":62,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"VI"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"VI"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"VI"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"VT","index":63,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"VT"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"VT"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"VT"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"WA","index":64,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"WA"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"WA"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"WA"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"WI","index":65,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"WI"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"WI"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"WI"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"WV","index":66,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"WV"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"WV"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"WV"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]

{"sheet":"WY","index":67,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Applicant Company Name:",null,null,{"$f":"Intro!$B$21","v":"Applicant Company Name"}]
[null,"(Title Insurance Company)"]
[null,"Planned Premium Volume By Line of Business"]
[null,"(Amounts in Whole Dollars)"]
[]
[null,"WY"]
[null,"Year 1",null,{"$f":"Intro!B29","v":0}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F9+G9-H9","v":0},null,null,null,{"$f":"J9+K9-L9","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F9)","v":0},{"$f":"SUM(G9:G9)","v":0},{"$f":"SUM(H9:H9)","v":0},{"$f":"SUM(I9:I9)","v":0},{"$f":"SUM(J9:J9)","v":0},0,0,0]
[]
[null,"WY"]
[null,"Year 2",null,{"$f":"Intro!B25","v":1}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F15+G15-H15","v":0},null,null,null,{"$f":"J15+K15-L15","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F15)","v":0},{"$f":"SUM(G15:G15)","v":0},{"$f":"SUM(H15:H15)","v":0},{"$f":"SUM(I15:I15)","v":0},{"$f":"SUM(J15:J15)","v":0},0,0,0]
[]
[null,"WY"]
[null,"Year 3",null,{"$f":"Intro!B27","v":2}]
[null,null,null,"Description",null,"Direct Premiums Written","Assumed Premiums Written","Ceded Premiums Written","Net Premiums Written","Direct Premiums Earned","Assumed Premiums Earned","Ceded Premiums Earned","Net Premiums Earned"]
[null,null,null,"Title",null,null,null,null,{"$f":"F21+G21-H21","v":0},null,null,null,{"$f":"J21+K21-L21","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F21:F21)","v":0},{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"SUM(I21:I21)","v":0},{"$f":"SUM(J21:J21)","v":0},0,0,0]