Schedule of incurred losses and LAE and cumulative paid losses and LAE | The following table represents information on the Company's incurred losses and LAE and cumulative paid losses and LAE, both net of reinsurance, since 2011 for our Diversified Reinsurance segment. The development tables below included reserves acquired from the loss portfolio transfer agreement associated with the GMAC RE business as at October 31, 2008 of $755,554 and reserves acquired from the loss portfolio transfer agreement associated with the GMAC International Insurance Services ("IIS") business as at November 30, 2010 of $98,827 . For the purposes of the disclosure, the reserves from each of the loss portfolio transfers were allocated to the original accident year. Many pro-rata contracts are big enough that specific company development patterns are used. The ELR from the pricing of the account is typically used for the first year or more until the data suggests an alternative result is likely. Use of the ELR method transitions to the BF and then the LD method. For smaller contracts, benchmark development patterns may be used in both the pricing to establish the ELR and the reserving. The use of benchmark patterns is more prevalent in excess of loss business and the movement to experience based methods is slower. 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Property Pro-rata The majority of our pro-rata Property business is the property component of multi-line quota shares. In the Diversified Reinsurance segment, most of this exposure comes from Private Passenger Auto quota shares that include coverage for both casualty and automobile physical damage. Private Passenger Auto quota shares typically have either a property occurrence limit or have reinsurance that protects the Company's exposure. This reinsurance can be either purchased by the cedant or by the Company. Property exposures other than auto are written with an occurrence limit. Our initial underwriting year loss projections are generally based on the ELR method, derived from account pricing analyses. Payment and reporting patterns are relatively short-tailed, allowing for rapid movement to loss development methods. Diversified Reinsurance - Property - Pro-rata Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 8,600 $ 8,748 $ 8,735 $ 8,710 $ 8,695 $ 8,687 $ 8,687 $ 10 2009 62,906 63,421 63,078 63,223 63,345 63,256 63,092 81 2010 83,101 86,056 85,243 85,067 85,019 85,117 85,687 214 2011 93,969 101,907 100,241 100,635 99,902 100,154 100,174 177 2012 96,681 95,977 94,837 95,160 95,755 96,667 614 2013 55,222 50,476 47,220 47,833 46,258 413 2014 75,027 77,207 77,703 77,001 1,707 2015 55,642 57,320 56,454 3,039 2016 53,917 53,265 10,970 2017 89,120 29,514 Total $ 676,405 $ 46,739 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 7,913 $ 8,333 $ 8,527 $ 8,571 $ 8,601 $ 8,659 $ 8,659 2009 53,847 58,920 61,053 61,955 62,463 62,667 62,832 2010 59,259 73,510 79,660 82,256 83,239 85,132 85,234 2011 44,437 72,600 88,796 96,306 98,084 98,970 99,504 2012 44,152 66,148 84,466 90,071 92,958 94,885 2013 18,952 28,607 43,035 45,232 45,406 2014 27,901 51,896 66,675 73,404 2015 19,603 42,930 51,707 2016 17,849 34,847 2017 40,573 Total $ 597,051 Total net reserves $ 79,354 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Casualty - Personal Auto Pro-rata All of the pro-rata Personal Auto in this category is the liability portion of Personal Auto quota shares. The majority of this business is non-standard Personal Auto which has very low, typically minimum financial responsibility limits which vary by state. The balance is standard or preferred business with higher limits. Personal injury protection, medical payments and uninsured motorists are also covered. Our initial underwriting year loss projections are generally based on the ELR method, primarily derived from individual account pricing analyses. Payment and reporting patterns are relatively short-tailed, allowing for rapid movement to loss development methods. Diversified Reinsurance - Casualty Personal Auto - Pro-rata Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 34,433 $ 34,271 $ 33,762 $ 33,684 $ 33,672 $ 33,621 $ 33,573 $ 38 2009 50,752 50,982 51,488 51,335 51,285 51,281 51,258 20 2010 52,068 52,307 53,983 53,652 53,526 53,392 53,255 30 2011 95,183 100,051 100,154 97,956 96,740 96,898 96,661 221 2012 97,561 94,870 93,430 91,612 91,800 92,233 66 2013 88,567 84,759 78,156 78,085 77,834 217 2014 116,887 119,267 121,538 121,068 12 2015 87,420 94,363 98,637 1,493 2016 113,617 113,609 29,308 2017 161,355 46,835 Total $ 899,483 $ 78,240 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 32,151 $ 32,908 $ 33,192 $ 33,251 $ 33,309 $ 33,581 $ 33,534 2009 46,510 49,547 50,482 50,675 51,180 51,192 51,216 2010 32,427 44,877 48,814 52,933 52,990 53,212 53,212 2011 59,279 87,558 87,649 94,042 95,771 96,369 96,427 2012 53,807 66,419 78,000 90,438 90,657 91,850 2013 55,816 56,683 75,542 77,236 77,266 2014 78,169 91,181 118,728 119,924 2015 26,564 89,940 97,825 2016 78,465 74,988 2017 119,775 Total $ 816,017 Total net reserves $ 83,466 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Casualty Commercial Auto - Pro-rata All of the pro-rata Commercial Auto in this category is the liability portion of Commercial Auto quota shares. This business is separated from our Personal Auto liability due to the higher limits typically written on Commercial Auto exposures. Coverage is primarily for the service and commercial vehicle classification and to a lesser extent long haul trucking, common carrier or large fleet exposures. Commercial Auto has been an area of focus due to overall industry concerns regarding increases in loss frequency and severity. Our initial underwriting year loss projections are generally based on the ELR method, primarily derived from individual account pricing analyses. Payment and reporting patterns are can be variable depending on the cedant, class of business, and venue. Transition to BF method and ultimately to LD method can vary in timing depending on our assessment of the stability of such indications. Diversified Reinsurance - Casualty Commercial Auto - Pro-rata Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 26,291 $ 27,299 $ 26,480 $ 26,157 $ 25,893 $ 25,892 $ 25,904 $ 31 2009 14,312 16,867 16,139 16,196 16,251 16,282 16,332 5 2010 21,950 28,798 27,040 27,288 28,609 28,570 28,246 58 2011 49,018 54,980 55,466 57,776 57,208 59,221 59,938 281 2012 39,912 43,776 45,616 47,465 53,443 57,393 1,916 2013 38,203 38,256 41,071 44,645 53,463 5,528 2014 47,198 48,635 49,719 58,335 10,605 2015 39,924 43,933 49,078 5,696 2016 27,256 27,313 5,652 2017 27,180 17,124 Total $ 403,182 $ 46,896 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 16,359 $ 19,468 $ 25,695 $ 25,754 $ 25,790 $ 25,802 $ 25,803 2009 7,253 12,644 15,715 16,035 16,179 16,215 16,227 2010 9,721 16,941 25,396 26,807 27,981 28,127 28,137 2011 6,344 23,776 38,394 39,776 51,084 55,199 57,290 2012 6,807 15,715 24,721 42,384 42,690 47,493 2013 4,312 11,360 24,003 29,720 41,317 2014 5,264 23,095 24,311 39,826 2015 8,026 10,415 13,041 2016 978 646 2017 8,308 Total $ 278,088 Total net reserves $ 125,094 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Property - XOL This category is composed of Property business that is either part of a multi-line or a Property only excess of loss treaty. Large limits with high attachment points are generally avoided. Excess of loss Property exposures are written on a per risk basis with an occurrence limit that applies to the aggregation of all Property losses associated with a particular event. This mitigates the Company’s exposure to losses from catastrophes. Our initial underwriting year loss projections are generally based on the ELR method, derived either from account pricing analyses or historical performance metrics. Payment and reporting patterns are relatively short-tailed, allowing for rapid movement to the LD method. Diversified Reinsurance - Property - XOL Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 7,451 $ 7,263 $ 7,198 $ 7,275 $ 7,227 $ 7,245 $ 7,597 $ 48 2009 46,589 45,983 45,419 46,001 46,465 46,095 45,983 244 2010 39,922 38,690 35,536 35,483 35,785 36,147 36,319 271 2011 59,512 57,472 60,344 61,403 61,057 60,834 61,103 786 2012 51,286 68,537 67,303 67,487 66,219 68,224 1,261 2013 54,354 68,893 69,009 68,540 69,976 1,927 2014 49,067 65,025 65,853 65,552 3,487 2015 55,875 57,652 58,675 3,807 2016 38,563 33,067 1,847 2017 33,256 3,705 Total $ 479,752 $ 17,383 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 6,467 $ 6,722 $ 6,914 $ 6,992 $ 7,027 $ 7,082 $ 7,470 2009 36,636 42,022 43,126 44,509 45,146 45,266 45,388 2010 25,373 30,650 33,135 34,266 34,968 35,553 35,888 2011 22,923 43,849 53,325 57,121 58,038 59,362 59,755 2012 25,811 48,818 57,227 59,611 62,845 65,007 2013 21,675 49,324 58,938 61,942 64,996 2014 20,105 44,629 56,169 58,251 2015 13,854 33,338 44,379 2016 3,919 18,054 2017 12,677 Total $ 411,865 Total net reserves $ 67,887 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Commercial Auto - XOL The Commercial Auto class of business provides auto liability and physical damage coverages, but the vast majority of the losses emanate from liability exposures. Coverage includes service and commercial vehicle classification and also long haul trucking, common carrier or large fleet exposures. This category is composed of Commercial Auto business that is either part of a multi-line or a Commercial Auto only excess of loss treaty or a facultative certificate. Facultative certificates are policies written to cover individually underwritten and priced specific risks for a ceding company. The rest of the excess commercial auto business is written as part of a treaty where the Company underwrites the ceding company but not each individual risk. Our initial underwriting year loss projections are generally based on the ELR method, derived either from account pricing analyses or historical performance metrics. Payment and reporting patterns are medium-tailed, and the movement away from the ELR to the BF or the LD methods may take several years. In some cases, due to changing development characteristics in the line of business, an average FS methodology may be employed. Diversified Reinsurance - Commercial Auto - XOL Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 45,465 $ 40,837 $ 40,781 $ 41,861 $ 41,761 $ 41,936 $ 42,070 $ 334 2009 39,452 35,925 41,326 44,478 43,496 44,081 44,042 776 2010 35,691 28,826 28,379 33,487 35,891 37,611 37,855 577 2011 45,054 44,651 48,073 53,108 57,620 59,931 60,957 1,263 2012 43,445 42,995 44,323 51,793 55,352 55,266 2,751 2013 54,131 52,533 69,732 94,178 100,326 7,849 2014 57,566 62,156 75,867 88,298 11,720 2015 47,445 48,355 59,457 7,060 2016 36,304 37,081 2,252 2017 25,333 4,186 Total $ 550,685 $ 38,768 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 26,199 $ 32,110 $ 36,455 $ 39,165 $ 41,074 $ 41,246 $ 41,436 2009 8,956 18,865 27,059 27,096 29,956 33,122 41,760 2010 1,900 7,957 17,089 25,500 30,921 34,956 36,310 2011 1,012 5,462 16,955 31,556 49,640 52,774 58,139 2012 1,496 4,099 26,337 39,634 40,909 45,001 2013 1,181 10,359 40,021 51,333 72,202 2014 1,574 17,830 24,520 43,614 2015 5,261 8,435 9,718 2016 849 2,241 2017 1,643 Total $ 352,064 Total net reserves $ 198,621 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Workers' Compensation - XOL The Workers' Compensation and employers liability treaty exposures focus primarily on regional or super-regional insurers with low to medium hazard exposures for small to medium sized employers. All Workers' Compensation excess coverages are written on an occurrence basis. This category is composed of Workers' Compensation business that is either part of a multi-line or a Workers' Compensation only excess of loss treaty or a facultative certificate. Facultative certificates are policies written to cover individually underwritten and priced specific risks for a ceding company. The rest of the excess workers' compensation business is written as part of a treaty where the Company underwrites the ceding company but not each individual risk. Reinsurance is used to limit the Company’s exposure when higher treaty limits are written. Our initial underwriting year loss projections are generally based on the ELR method, derived either from account pricing analysis or historical performance metrics. Excess workers' compensation exposures typically have long claim payment and reporting patterns, even with the modest limits written. Claims can change due to many factors including, but not limited to, changes in medical inflation, judicial inflation and changing social trends. In addition, ceding company claim practices can influence the ultimate severity of excess claims. The ELR method is generally used for longer periods than for other lines. Diversified Reinsurance - Workers' Compensation - XOL Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 26,823 $ 27,963 $ 26,736 $ 25,534 $ 24,731 $ 23,955 $ 22,873 $ 3,129 2009 24,618 23,583 21,720 23,153 21,125 22,241 22,502 3,003 2010 24,132 19,270 16,921 12,674 13,140 15,598 17,104 1,441 2011 37,335 39,719 40,274 39,434 40,057 40,744 40,796 12,675 2012 30,759 31,353 26,093 23,801 23,300 21,013 6,700 2013 39,892 36,328 32,218 23,252 21,659 9,333 2014 47,333 42,982 37,544 39,542 13,145 2015 38,583 34,290 33,028 15,998 2016 47,869 40,459 25,573 2017 55,194 39,689 Total $ 314,170 $ 130,686 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 5,659 $ 7,316 $ 10,530 $ 11,105 $ 14,094 $ 15,236 $ 15,543 2009 2,027 3,389 4,890 6,524 15,679 16,239 16,386 2010 661 1,244 1,999 3,301 3,870 11,804 13,394 2011 514 2,122 5,216 8,656 11,426 11,834 13,976 2012 546 1,318 2,364 4,220 8,327 8,960 2013 890 2,931 4,636 6,191 7,743 2014 2,003 3,030 10,526 14,670 2015 341 5,634 7,495 2016 4,561 4,614 2017 3,309 Total $ 106,090 All outstanding liabilities prior to 2008, net of reinsurance 74,903 Total net reserves $ 282,983 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Excess of Loss - Other Liability including Umbrella The coverages in this category are written on an occurrence basis. The umbrella class of business is primarily written for small to medium sized regional and some super regional companies on either a stand-alone basis or in support of a treaty covering other exposures. The other liabilities class of business also includes general liability. Most business is from regional companies which include coverage for artisan contractors, but higher severity exposures, such as heavy products liability or completed operations exposures are typically avoided. Professional, Directors and Officers and Errors and Omissions exposures are also typically avoided. This category is composed of excess of loss Other Liability including umbrella business that is either part of a multi-line or an excess of liability or umbrella only excess of loss treaty or, occasionally, a facultative certificate. Facultative certificates are policies written to cover individually underwritten and priced specific risks for a ceding company. The majority of this business is written as part of a treaty where the Company underwrites the ceding company but not each individual risk. Reinsurance is used to limit the Company’s exposure when higher treaty limits are written. Excess other liability and umbrella exposures can have long claim payment and reporting patterns, even with the relatively modest limits written. Our initial underwriting year loss projections are generally based on the ELR method, derived either from account pricing analyses or historical performance metrics. Transitions to the BF method may take a few years, but are typically faster than for workers' compensation. Diversified Reinsurance - Other Liability - XOL Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 29,961 $ 29,052 $ 29,362 $ 30,086 $ 29,659 $ 30,336 $ 30,374 $ 1,163 2009 25,801 23,927 24,070 23,541 25,574 24,889 26,281 836 2010 25,939 23,157 20,348 19,736 20,399 20,896 21,204 1,429 2011 34,374 35,463 33,085 29,281 28,843 27,490 27,936 953 2012 35,609 36,096 30,291 31,509 30,073 30,884 2,473 2013 42,600 40,698 38,331 38,548 40,319 12,947 2014 43,305 46,021 48,809 52,737 12,655 2015 31,791 31,282 33,377 13,916 2016 32,657 30,190 15,994 2017 24,089 49,695 Total $ 317,391 $ 112,061 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 18,230 $ 21,186 $ 23,528 $ 25,002 $ 27,076 $ 27,694 $ 28,383 2009 8,850 13,035 16,025 18,209 20,522 22,722 24,558 2010 6,430 9,751 11,995 15,513 17,221 18,281 19,543 2011 3,694 8,288 12,480 17,181 19,348 24,742 25,988 2012 3,385 9,841 12,140 15,469 23,662 25,976 2013 6,253 13,086 20,111 24,665 26,998 2014 5,321 24,146 33,013 39,339 2015 10,489 17,312 21,118 2016 10,552 15,441 2017 12,059 Total $ 239,403 Total net reserves $ 77,988 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance: Accident and Health The A&H class of business specialize in reinsuring employer medical stop loss and other A&H lines. The majority of the portfolio is medical stop loss, however, there is expertise to selectively write accident, disability and other ancillary A&H products. Our initial underwriting year loss projections are generally based on the ELR method, derived either from account pricing analyses or historical performance metrics. Payment and reporting patterns are very short-tailed, with most claims completely paid within 18 months of the underlying policy effective date. The movement away from the ELR to BF or LD methods typically happens very rapidly. Diversified Reinsurance - A&H Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 11,153 $ 11,147 $ 11,133 $ 11,111 $ 11,106 $ 11,106 $ 11,106 $ — 2009 80,424 79,810 79,604 79,601 79,666 79,657 79,645 1 2010 43,582 43,271 43,048 43,281 43,366 43,366 43,364 — 2011 31,461 32,302 32,003 31,994 31,999 31,999 31,962 9 2012 29,270 31,725 31,860 31,816 31,815 31,811 10 2013 24,995 26,171 23,751 23,558 23,535 — 2014 27,851 28,839 25,750 26,223 493 2015 39,768 42,209 38,493 466 2016 53,164 52,983 17,376 2017 63,328 11,704 Total $ 402,450 $ 30,059 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 11,145 $ 11,142 $ 11,128 $ 11,106 $ 11,106 $ 11,106 $ 11,106 2009 79,918 79,776 79,634 79,432 79,654 79,640 79,644 2010 33,498 42,809 42,995 43,095 43,365 43,365 43,364 2011 8,924 24,105 31,837 31,915 31,990 31,959 31,953 2012 7,407 23,362 31,733 31,824 31,821 31,800 2013 6,246 17,710 23,125 23,542 23,535 2014 8,001 16,909 25,009 25,713 2015 8,170 29,251 37,869 2016 12,974 32,699 2017 23,659 Total $ 341,342 Total net reserves $ 61,108 9. Reserve for Loss and Loss Adjustment Expenses (continued) Diversified Reinsurance - International The international business written by our IIS team is mainly proportional treaty business, a significant portion of which is Personal Auto quota share but also comprises credit life quota share. Life and personal accident business is also written on a direct basis by Maiden LF. Maiden works with insurance partners, automobile manufacturers and their related credit providers and other organizations to design and implement insurance programs in both auto distribution-related and other consumer insurance products. For the auto quota share exposure, our initial underwriting year loss projections are generally based on the ELR method, derived from account pricing analyses. Payment and reporting patterns are short-tailed, and the movement away from the ELR to BF or LD methods typically happens very rapidly. Credit life reserves are primarily a function of reporting lag, typically only one or several months on average. The reserves are calculated using a FS methodology, where the frequency is a function of the average claims lag and the average per claims severity. Diversified Reinsurance - International Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2010 $ 84,588 $ 84,206 $ 84,115 $ 83,760 $ 81,873 $ 84,095 $ 86,237 $ (616 ) 2011 53,773 52,314 52,316 52,537 52,488 52,305 52,714 (25 ) 2012 53,888 52,141 52,487 52,629 52,705 52,976 90 2013 48,082 53,708 55,168 54,687 55,323 249 2014 45,402 51,681 51,614 51,529 855 2015 45,693 47,228 47,792 (1,102 ) 2016 41,231 43,310 1,718 2017 39,459 12,339 Total $ 429,340 $ 13,508 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2010 $ 36,609 $ 46,130 $ 51,165 $ 52,964 $ 54,664 $ 56,286 $ 57,886 2011 26,316 48,729 50,506 51,869 52,320 52,564 52,714 2012 25,533 43,510 46,136 47,336 47,688 48,288 2013 26,056 46,827 49,544 50,998 51,491 2014 25,391 44,970 47,434 48,757 2015 23,259 42,044 44,258 2016 24,023 39,033 2017 20,522 Total $ 362,949 Total net reserves $ 66,391 AmTrust Reinsurance Workers' Compensation Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 80,800 $ 81,493 $ 82,438 $ 81,240 $ 82,301 $ 83,039 $ 83,622 $ 83 2009 102,240 102,245 103,864 109,213 106,204 105,901 107,165 1,418 2010 106,799 113,880 118,209 120,243 125,020 124,073 123,968 1,835 2011 104,923 125,549 130,712 132,728 133,995 133,916 135,379 1,411 2012 136,960 168,016 173,946 171,040 172,692 181,616 5,141 2013 237,019 245,765 238,392 242,447 261,915 11,293 2014 379,589 365,515 382,260 419,748 24,366 2015 474,140 474,212 526,269 59,563 2016 528,906 568,006 88,243 2017 615,957 285,521 Total $ 3,023,645 $ 478,874 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 68,400 $ 72,823 $ 76,018 $ 77,370 $ 78,161 $ 79,230 $ 81,159 2009 71,963 83,464 89,462 93,425 96,396 98,811 100,103 2010 61,322 82,614 95,120 103,280 108,171 114,639 115,014 2011 33,089 69,357 91,414 105,584 114,107 115,966 122,579 2012 45,030 88,382 119,059 138,706 150,543 158,807 2013 56,249 121,182 168,785 199,300 216,527 2014 69,512 189,954 268,467 321,258 2015 86,695 246,616 338,642 2016 110,051 284,501 2017 111,508 Total $ 1,850,098 All outstanding liabilities prior to 2008, net of reinsurance 617 Total net reserves $ 1,174,164 9. Reserve for Loss and Loss Adjustment Expenses (continued) AmTrust Reinsurance: General Liability This reserve class consists of the General Liability portion of the Reinsurance Agreement. The business is written in the U.S. by AmTrust from their Small Commercial Business and Specialty Program segments. The Small Commercial Business unit focuses on writing smaller, niche business typically underserved by the broader insurance market, which typically have limits of $1,000 . General Liability business written in the Small Commercial business unit grew substantially following AmTrust’s renewal rights acquisition in 2014. Specialty Program business may contain a mix of exposures from retail operations, contractors, manufacturer, and other premises. Our initial underwriting year loss projections are generally based on the ELR method, derived from historical performance after the consideration of loss and premium trends. This proportional exposure is relatively short tailed, and the transition to the BF and the LD methods happens relatively quickly, within the first several years. AmTrust Reinsurance General Liability Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 28,786 $ 31,921 $ 33,051 $ 33,792 $ 34,169 $ 35,985 $ 36,627 $ 274 2009 19,311 28,384 29,123 30,902 32,418 34,040 34,863 271 2010 15,783 28,850 34,761 36,455 38,536 38,298 41,597 1,003 2011 11,334 24,731 35,628 40,557 42,100 45,303 49,338 2,291 2012 21,281 33,445 42,450 48,851 50,800 55,991 2,715 2013 42,021 43,116 66,869 68,641 79,731 5,476 2014 65,469 66,558 77,930 99,873 16,909 2015 118,111 95,766 122,942 30,023 2016 98,149 114,864 58,221 2017 116,158 86,190 Total $ 751,984 $ 203,373 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 20,935 $ 26,288 $ 29,384 $ 32,849 $ 32,423 $ 32,765 $ 34,935 2009 7,840 13,904 19,727 24,298 28,312 30,924 32,878 2010 5,140 11,187 19,010 26,429 30,948 34,125 37,317 2011 2,813 6,072 12,158 22,963 31,619 39,350 41,257 2012 5,084 13,224 18,020 29,752 40,864 45,775 2013 4,996 10,226 32,249 44,698 58,377 2014 3,503 24,581 36,026 57,678 2015 20,849 33,963 52,350 2016 6,402 21,959 2017 6,967 Total $ 389,493 All outstanding liabilities prior to 2008, net of reinsurance 251 Total net reserves $ 362,742 9. Reserve for Loss and Loss Adjustment Expenses (continued) AmTrust Reinsurance: Commercial Auto Liability Commercial Auto Liability is written in the U.S. and included in the Small Commercial Business and Specialty Program segments. The Small Commercial Business unit focuses on writing smaller, niche business typically underserved by the broader insurance market, and policies typically have limits of $1,000 . Auto Liability business written in the Small Commercial business unit grew substantially following AmTrust’s renewal rights acquisition in 2014. Commercial Auto business written in the Specialty Program unit is typically part of programs consisting of multiple lines of business. Our initial underwriting year loss projections are generally based on the ELR method, derived from historical performance after the consideration of loss and premium trends. This proportional exposure is relatively short tailed, and the transition to the BF and the LD methods happens relatively quickly, within the first several years. AmTrust Reinsurance Commercial Auto Liability Incurred losses and loss adjustment expenses, net of reinsurance At December 31, 2017 For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Total IBNR Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 29,890 $ 32,769 $ 33,700 $ 34,522 $ 34,584 $ 35,975 $ 35,521 $ 179 2009 22,183 26,275 28,551 30,812 31,024 30,468 30,919 788 2010 26,239 33,457 37,154 38,043 40,193 40,523 42,146 2,093 2011 16,193 24,292 29,577 32,578 33,839 34,790 36,149 2,286 2012 20,863 32,691 40,076 44,812 48,116 46,150 110 2013 33,473 44,771 50,647 59,702 63,162 1,588 2014 47,525 55,023 73,966 82,427 3,346 2015 66,967 92,955 106,560 17,881 2016 121,828 118,210 30,881 2017 156,575 90,420 Total $ 717,819 $ 149,572 Cumulative paid losses and LAE, net of reinsurance For the Year Ended December 31, 2011 2012 2013 2014 2015 2016 2017 Accident Year: (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) 2008 $ 25,207 $ 29,386 $ 30,975 $ 32,643 $ 33,536 $ 34,074 $ 34,803 2009 14,532 18,736 22,959 26,975 29,226 29,829 29,842 2010 14,203 21,050 28,602 34,855 37,734 39,413 39,750 2011 5,721 12,333 18,813 25,808 29,769 32,362 33,130 2012 6,693 14,979 26,508 35,460 43,745 44,165 2013 8,267 19,865 34,379 48,122 57,349 2014 8,450 22,858 42,960 64,459 2015 13,102 39,179 62,945 2016 19,071 48,595 2017 26,863 Total $ 441,901 All outstanding liabilities prior to 2008, net of reinsurance 330 Total net reserves $ 276,248 9. Reserve for Loss and Loss Adjustment Expenses (continued) AmTrust Reinsurance: European Hospital Liability AmTrust entered this line of business in Italy in 2010 when it believed there were significant opportunities in what had traditionally been an under-performing market. European Hospital Liability policies are written on a claim made basis. Maiden wrote a separate annually renewable contract covering this exposure a year later. It is not part of the Reinsurance Agreement. Currently, most exposure remains in Italy with a modest amount of other European exposure. The European Hospital Liability Quota Share exposure results in many instances where claims are eventually closed with no liability. As a claims made exposure, there is also minimal to no "tail" that would result in IBNR. The net result is a significant amount of negative IBNR accounting for claims with case reserves established that are expected to be closed with no payment. Our initial underwriting year loss projections are generally based on the ELR method, derived from historical performance after the consideration of loss and premium trends. Loss reporting for this line is unique, as a large proportion of claims are initially reserved but eventually closed with no payment, as the insurer is found to have no liability after investigation of the fundamentals of the claim. In addition, the underlying insurance policies we assume are both per claims and aggregate. For these reasons, the LD method is not typically employed in the estimate of loss. After the first several years, we utilize a FS methodology; frequency is estimated on a reported claim basis and adjusted for an estimate of the proportion of claims which will close with no payment, while severity is estimated on both a gross and net of deductible basis. AmTrust Reinsurance European Hospital Liability Incurred losses and loss adjustment expenses, net of reinsurance At D |