Schedule 2 (Dates, FX rates and amounts for illustrative purposes only) | |
| | | | | | | | | | | | | | | | |
Restated Retention and Covered Losses | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Total | |
Line | | | GBP | | | USD | | | CAD | | | EUR | | | Conv GBP | |
1 | | | Calculation Date | | | 30-Sep-05 | | | | | | | | | | | | | |
2 | | | FX rate at Calculation Date: | | | | | | 1.77 | | | 2.05 | | | 1.47 | | | | |
3 | | | Restated Retention at previous Calculation Date | | | 2,400,000 | | | 5,370,000 | | | 660,000 | | | 444,000 | | | 6,057,890 | |
4 | | | Notional Interest for the quarter ending at the Calculation Date | | | 37,428 | | | 69,787 | | | 4,369 | | | 1,721 | | | 80,157 | |
| | | | | | | | | | | | | | | | | | | |
5 | | | Restated Retention at Calculation Date | | | 2,437,428 | | | 5,439,787 | | | 664,369 | | | 445,721 | | | 6,138,047 | |
| | | | | | | | | | | | | | | | | | | |
6 | | | Ultimate Losses | | | 2,710,400 | | | 6,064,520 | | | 745,360 | | | 501,424 | | | 6,841,377 | |
| | | | | | | | | | | | | | | | | | | |
7 | | | Covered Losses at Calculation Date | | | 272,972 | | | 624,733 | | | 80,991 | | | 55,703 | | | 703,330 | |
| | | | | | | | | | | | | | | | | | | |
8 | | | Cumulative Net Settlements at Calculation Date | | | 408,120 | | | 205,243 | | | 34,231 | | | 120,917 | | | 623,031 | |
| | | | | | | | | | | | | | | | | | | |
9 | | | Cumulative Net Settlements at Calculation Date in excess of Restated Retention | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | |
10 | | | Retained Premium at Commencement Date | | | 1,250,000 | | | 2,237,500 | | | — | | | — | | | 2,514,124 | |
11 | | | Less cumulative Net Settlements at Calculation Date in excess of Restated Retention | | | — | | | — | | | — | | | — | | | — | |
12 | | | Retained Premium at Calculation Date | | | 1,250,000 | | | 2,237,500 | | | — | | | — | | | 2,514,124 | |
| | | | | | | | | | | | | | | | | | | |
13 | | | Cumulative Net Settlements at Calculation Date in excess of Restated Retention and Retained Premium | | | — | | | — | | | — | | | — | | | — | |
14 | | | Less Cumulative Net Settlements at previous Calculation Date in excess of Restated Retention and Retained Premium | | | — | | | — | | | — | | | — | | | — | |
15 | | | Due and payable from the Reinsurer within 20 days | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | |
15 | | | Limit at previous Calculation Date | | | | | | | | | | | | | | | 12,000,000 | |
16 | | | Less Due and Payable from the Reinsurer | | | | | | | | | | | | | | | — | |
17 | | | Limit at Calculation Date | | | | | | | | | | | | | | | 12,000,000 | |
| | | | | | | | | | | | | | | | | | | |
Notes: | | | | | | | | | | | | | | | | |
a) Lines 3, 10 & 14 Total Conv GBP is restated at FX at Calculation Date | | | | | | | | | | |
b) Line 4 = Schedule 3 line 9 | | | | | | | | | | | | | | | | |
c) Line 5 = line 3 + line 4 | | | | | | | | | | | | | | | | |
d) Line 6 = Schedule 1 line 18 | | | | | | | | | | | | | | | | |
e) Line 7 = line 6 – line 5 | | | | | | | | | | | | | | | | |
f) Line 8 = Schedule 1 line 5 | | | | | | | | | | | | | | | | |
g) Line 9 = line 8 – line 5, or zero if negative | | | | | | | | | | | | | | | | |
h) Line 11 = negative line 9 up to a limit of line 10 | | | | | | | | | | | | | | | | |
i) Line 12 = line 10 + line 11 | | | | | | | | | | | | | | | | |
j) Line 13 = line 9 – line 10 or zero if negative | | | | | | | | | | | | | | | | |
k) Line 14 = negative Schedule 2 line 13 from previous Calculation Date by currency | | | | | | | | | | |
l) Line 15 = line 13 + line 14 as long as line 15 is positive | | | | | | | | | | |
m) Line 16 = negative line 15 in Total Conv GBP | | | | | | | | | | | | | | | | |
n) Line 17 = line 15 + line 16 | | | | | | | | | | | | | | | | |