{"text_format":"1","workbook":"xlsx","n_sheets":67,"sheets":["Intro","Balance Sheet","P & L Stmt","Cash Flow","Analysis of Op. By Line","Nationwide Premium by LOB","Authorized Premium by LOB (Agg)","ST","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","Assumptions","Premium Ratios","Multipliers","Warning"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":8,"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":58,"n_cols":20,"rows_kept":58,"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,null,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,"Enter  the 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"]
[null,"Applicant Company Name",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 1:",null,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 2:",{"$f":"B25+1","v":1},null,"ME","Maine",null,null,"WA","Washington",null,null,null,false,"MN","Minnesota","Z","Z",null,"Maine","Go to ME"]
[null,null,null,"MI","Michigan",null,null,"WI","Wisconsin",null,null,null,false,"MO","Missouri","Z","Z",null,"Michigan","Go to MI"]
["Year 3:",{"$f":"B25+2","v":2},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,"NY","New York","Z","Z",null,"New Jersey","Go to NJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"NV","Nevada","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,"New York","Go to NY"]
["© 2024 National Association of Insurance Commissioners",null,null,null,null,null,null,null,null,null,null,null,false,"OK","Oklahoma","Z","Z",null,"Nevada","Go to NV"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"OR","Oregon","Z","Z",null,"Ohio","Go to OH"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"PA","Pennsylvania","Z","Z",null,"Oklahoma","Go to OK"]
[null,null,null,null,null,null,null,null,null,null,null,null,false,"PR","Puerto Rico","Z","Z",null,"Oregon","Go to OR"]
[null,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"]

{"sheet":"Balance Sheet","index":1,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,2,0,6],[40,5,40,7]]}
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Pro Forma Statutory Balance Sheet (Nationwide)"]
["(In Whole Numbers)"]
[]
[null,null,null,null,{"$f":"Intro!B25","v":0},null,null,{"$f":"Intro!B27","v":1},null,null,{"$f":"Intro!B29","v":2}]
[null,"Admitted Assets"]
["1.","Bonds"]
["2.","Stocks (Preferred and Common)"]
["3.","Real Estate/Mortgage Loans on Real Estate"]
["4.","Cash/Cash Equivalents/Short-Term Investments"]
["5.","Other Invested Assets"]
["6.","Aggregate Write-Ins for Invested Assets"]
["7.","Separate Account Assets"]
["8.","All Other Assets "]
["9.","Total Assets (1+2+3+4+5+6+7+8)",null,null,{"$f":"SUM(E8:E15)","v":0},null,null,{"$f":"SUM(H8:H15)","v":0},null,null,{"$f":"SUM(K8:K15)","v":0}]
[]
[null,"Liabilities"]
["10.","Reserve for Life Contracts"]
["11.","Reserve for Accident and Health Contracts"]
["12.","Contract Claims (Life and Accident and Health)"]
["13.","Other Amounts Payable on Reinsurance"]
["14.","Payable to Parents, Subsidiaries & Affiliates"]
["15.","All Other Liabilities"]
["16.","Asset Valuation Reserve (AVR)"]
["17.","Separate Account Liabilities"]
["18","Total Liabilities (10+11+12+13+14+15+16+17)",null,null,{"$f":"SUM(E19:E26)","v":0},null,null,{"$f":"SUM(H19:H26)","v":0},null,null,{"$f":"SUM(K19:K26)","v":0}]
[]
[null,"Capital and Surplus"]
["19.","Capital Stock"]
["20.","Gross Paid In and Contributed Surplus"]
["21.","Surplus Notes"]
["22.","Unassigned Surplus"]
["23.","Aggregate Write-Ins for Other-Than-Special Surplus Funds"]
["24.","Aggregate Write-Ins for Special Surplus Funds"]
["25.","Less Treasury Stock (Common and Preferred)"]
["26.","Surplus (19+20+21+22+23+24-25)",null,null,{"$f":"(SUM(E30:E35)-E36)","v":0},null,null,{"$f":"(SUM(H30:H35)-H36)","v":0},null,null,{"$f":"(SUM(K30:K35)-K36)","v":0}]
["27.","Liabilities and Surplus (18+26)",null,null,{"$f":"E27+E37","v":0},null,null,{"$f":"H27+H37","v":0},null,null,{"$f":"K27+K37","v":0}]
[]
[]
[null,null,null,null,null,"Risk-Based Capital Analysis"]
[]
["27.","Authorized Control Level Risk-Based Capital"]
["28.","Calculated Risk-Based Capital (26+16/27)",null,null,{"$f":"IF(E43=0,0,(E37+E25)/E43)","v":0},null,null,{"$f":"IF(H43=0,0,(H37+H25)/H43)","v":0},null,null,{"$f":"IF(K43=0,0,(K37+K25)/K43)","v":0}]
[null,"    "]

{"sheet":"P & L Stmt","index":2,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[6,1,6,2],[8,1,8,2]]}
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Pro Forma Statutory Profit & Loss Statement (Nationwide)"]
["(In Whole Dollars)"]
[]
[null,null,null,null,{"$f":"Intro!B25","v":0},null,{"$f":"Intro!B27","v":1},null,{"$f":"Intro!B29","v":2}]
["1.","Net Premiums (All Business)"]
["2.","Net Investment Income"]
["3.","Reinsurance Ceding Commissions "]
["4.","Miscellaneous Income"]
["5.","Total (1+2+3+4)",null,null,{"$f":"SUM(E7:E10)","v":0},null,{"$f":"SUM(G7:G10)","v":0},null,{"$f":"SUM(I7:I10)","v":0}]
[]
["6.","Death Benefits"]
["7.","Matured Endowments"]
["8.","Annuity Benefits"]
["9.","Accident and Health Policy Benefits "]
["10.","Surrender Benefits and Other Fund Withdrawals"]
["11.","Group Conversions"]
["12.","Interest on Policy and Contract Funds"]
["13.","Commissions on Premiums, and Annuity Considerations (Direct Business Only)"]
["14.","Commissions and Expense Allowances on Reinsurance Assumed"]
["15.","Increase in Aggregate Reseves"]
["16.","Net Transer (to) or from Separate Accounts Net of Reinsurance"]
["17.","Other Expenses *"]
["18.","Total Expenses (sum6…17) ",null,null,{"$f":"SUM(E13:E24)","v":0},null,{"$f":"SUM(G13:G24)","v":0},null,{"$f":"SUM(I13:I24)","v":0}]
[]
["19.","Net Gain (Loss) from Operations Before Dividends and Federal Income Taxes (5-18)",null,null,{"$f":"IF(SUM(E7:E10)=0,0,E11-E25)","v":0},null,{"$f":"IF(SUM(G7:G10)=0,0,G11-G25)","v":0},null,{"$f":"IF(SUM(I7:I10)=0,0,I11-I25)","v":0}]
["20.","Federal Income Taxes"]
["21.","Net Realized Capital Gains (Losses)"]
["22.","Less Capital Gains Tax"]
["23.","Net Income((19-20)+(21-22))",null,null,{"$f":"(E27-E28+E29-E30)","v":0},null,{"$f":"(G27-G28+G29-G30)","v":0},null,{"$f":"(I27-I28+I29-I30)","v":0}]
[]
["24.","Prior YE Surplus "]
["25.","Net Income",null,null,{"$f":"E31","v":0},null,{"$f":"G31","v":0},null,{"$f":"I31","v":0}]
["26.","Capital Increases "]
["27.","Other Increases (Decreases)"]
["28.","Dividends to Stockholders"]
["29.","YE Surplus ",null,null,{"$f":"E33+E34+E35+E36-E37","v":0},null,{"$f":"G33+G34+G35+G36-G37","v":0},null,{"$f":"I33+I34+I35+I36-I37","v":0}]
[]
[null,"*Itemize in Assumptions"]

{"sheet":"Cash Flow","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Pro Forma Statutory Cash Flow Statement"]
["(In Whole Dollars)"]
[]
[null,"Cash From Operations",null,null,{"$f":"Intro!B25","v":0},null,{"$f":"Intro!B27","v":1},null,{"$f":"Intro!B29","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":"Analysis of Op. By Line","index":4,"n_rows":118,"n_cols":14,"rows_kept":118,"cut":false,"hidden":false,"merged":[[0,2,0,5],[46,10,46,12],[40,2,40,3],[80,2,80,3],[86,4,86,6],[86,8,86,9],[86,10,86,12],[6,8,6,9],[6,4,6,6],[6,10,6,12],[46,4,46,6],[46,8,46,9]]}
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Analysis of Operations by Line of Business"]
["(In Whole Dollars)"]
[]
["Nationwide"]
["Year 1",{"$f":"Intro!$B$25","v":0},null,null,"Ordinary",null,null,null,"Group",null,"Accident and Health"]
[null,null,null,"Total","Life \nInsurance","Individual \nAnnuities","Supplementary \nContracts","Credit Life\n (Group & Individual)","Life Insurance (a)","Annuities","Group","Credit \n(Group and Individual)","Other ","Aggregate of All \nOther Lines Business"]
["1.","Net Premiums (All Business) ",null,{"$f":"SUM(E9:N9)","v":0}]
["2.","Net Investment Income",null,{"$f":"SUM(E10:N10)","v":0}]
["3.","Reinsurance Cededing Commissions",null,{"$f":"SUM(E11:N11)","v":0}]
["4.","Miscellaneous Income",null,{"$f":"SUM(E12:N12)","v":0}]
["5.","Total Revenue (1+2+3+4)",null,{"$f":"SUM(D9:D12)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["6.","Death Benefits",null,{"$f":"SUM(E15:N15)","v":0}]
["7.","Matured Endowments",null,0]
["8.","Annuity Benefits",null,0]
["9.","Accident and Health Policy Benefits   ",null,0]
["10.","Surrender Benefits and Other Fund Withdrawals ",null,0]
["11.","Group Conversions",null,0]
["12.","Interest Policy and Contract Funds",null,0]
["13.","Commissions on Premiums, Annuity Considerations Direct Business Only)",null,0]
["14.","Commissions and Expense Allowances on Reinsurance Assumed",null,0]
["15.","Increase in Aggregate Reserves",null,0]
["16.","Net Transfers to or (from) Separate Accounts Net of Reinsurance",null,0]
["17.","Other Expenses ",null,0]
["18.","Total Expenses (sum6...17) ",null,{"$f":"SUM(D15:D26)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["19.","Net Gain (Loss) from Operations Before Dividends to and Federal Income Taxes (5-18)",null,{"$f":"D13-D27","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"  "]
["20.","Federal Income Taxes ",null,{"$f":"SUM(E31:N31)","v":0}]
[]
["21.","Net Realized Capital Gains (Losses)",null,{"$f":"SUM(E33:N33)","v":0}]
["22.","Less Capital Gains Tax",null,{"$f":"SUM(E34:N34)","v":0}]
[]
["23.","Net Income((19-20)+(21-212)",null,{"$f":"(D29-D31)+(D33-D34)","v":0},{"$f":"(E29-E31)+(E33-E34)","v":0},0,0,0,0,0,0,{"$f":"(L29-L31)+(L33-L34)","v":0},{"$f":"(M29-M31)+(M33-M34)","v":0},{"$f":"(N29-N31)+(N33-N34)","v":0}]
[]
["24.","Dividends to Stockholders",null,{"$f":"SUM(E38:N38)","v":0}]
[]
[]
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Analysis of Operations by Line of Business"]
["(In Whole Dollars)"]
[]
["Nationwide"]
["Year 2",{"$f":"Intro!$B$27","v":1},null,null,"Ordinary",null,null,null,"Group",null,"Accident and Health"]
[null,null,null,"Total","Life \nInsurance","Individual \nAnnuities","Supplementary \nContracts","Credit Life\n (Group & Individual)","Life Insurance (a)","Annuities","Group","Credit \n(Group and Individual)","Other ","Aggregate of All \nOther Lines Business"]
["1.","Net Premiums (All Business) ",null,{"$f":"SUM(E49:N49)","v":0}]
["2.","Net Investment Income",null,{"$f":"SUM(E50:N50)","v":0}]
["3.","Reinsurance Cededing Commissions",null,{"$f":"SUM(E51:N51)","v":0}]
["4.","Miscellaneous Income",null,{"$f":"SUM(E52:N52)","v":0}]
["5.","Total Revenue (1+2+3+4)",null,{"$f":"SUM(D49:D52)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L49:L52)","v":0},0,{"$f":"SUM(N49:N52)","v":0}]
[]
["6.","Death Benefits",null,{"$f":"SUM(E55:N55)","v":0}]
["7.","Matured Endowments",null,0]
["8.","Annuity Benefits",null,0]
["9.","Accident and Health Policy Benefits   ",null,0]
["10.","Surrender Benefits and Other Fund Withdrawals ",null,0]
["11.","Group Conversions",null,0]
["12.","Interest Policy and Contract Funds",null,0]
["13.","Commissions on Premiums, Annuity Considerations Direct Business Only)",null,0]
["14.","Commissions and Expense Allowances on Reinsurance Assumed",null,0]
["15.","Increase in Aggregate Reserves",null,0]
["16.","Net Transfers to or (from) Separate Accounts Net of Reinsurance",null,0]
["17.","Other Expenses ",null,0]
["18.","Total Expenses (sum6...17) ",null,{"$f":"SUM(D55:D66)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["19.","Net Gain (Loss) from Operations Before Dividends to and Federal Income Taxes (5-18)",null,{"$f":"D53-D67","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"  "]
["20.","Federal Income Taxes ",null,{"$f":"SUM(E71:N71)","v":0}]
[]
["21.","Net Realized Capital Gains (Losses)",null,{"$f":"SUM(E73:N73)","v":0}]
["22.","Less Capital Gains Tax",null,{"$f":"SUM(E74:N74)","v":0}]
[]
["23.","Net Income((19-20)+(21-212)",null,{"$f":"(D69-D71)+(D73-D74)","v":0},{"$f":"(E69-E71)+(E73-E74)","v":0},0,0,0,0,0,0,{"$f":"(L69-L71)+(L73-L74)","v":0},{"$f":"(M69-M71)+(M73-M74)","v":0},{"$f":"(N69-N71)+(N73-N74)","v":0}]
[]
["24.","Dividends to Stockholders",null,{"$f":"SUM(E78:N78)","v":0}]
[]
[]
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Analysis of Operations by Line of Business"]
["(In Whole Dollars)"]
[]
["Nationwide"]
["Year 3",{"$f":"Intro!$B$29","v":2},null,null,"Ordinary",null,null,null,"Group",null,"Accident and Health"]
[null,null,null,"Total","Life \nInsurance","Individual \nAnnuities","Supplementary \nContracts","Credit Life\n (Group & Individual)","Life Insurance (a)","Annuities","Group","Credit \n(Group and Individual)","Other ","Aggregate of All \nOther Lines Business"]
["1.","Net Premiums (All Business) ",null,{"$f":"SUM(E89:N89)","v":0}]
["2.","Net Investment Income",null,{"$f":"SUM(E90:N90)","v":0}]
["3.","Reinsurance Cededing Commissions",null,{"$f":"SUM(E91:N91)","v":0}]
["4.","Miscellaneous Income",null,{"$f":"SUM(E92:N92)","v":0}]
["5.","Total Revenue (1+2+3+4)",null,{"$f":"SUM(D89:D92)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L89:L92)","v":0},0,{"$f":"SUM(N89:N92)","v":0}]
[]
["6.","Death Benefits",null,{"$f":"SUM(E95:N95)","v":0}]
["7.","Matured Endowments",null,0]
["8.","Annuity Benefits",null,0]
["9.","Accident and Health Policy Benefits   ",null,0]
["10.","Surrender Benefits and Other Fund Withdrawals ",null,0]
["11.","Group Conversions",null,0]
["12.","Interest Policy and Contract Funds",null,0]
["13.","Commissions on Premiums, Annuity Considerations Direct Business Only)",null,0]
["14.","Commissions and Expense Allowances on Reinsurance Assumed",null,0]
["15.","Increase in Aggregate Reserves",null,0]
["16.","Net Transfers to or (from) Separate Accounts Net of Reinsurance",null,0]
["17.","Other Expenses ",null,0]
["18.","Total Expenses (sum6...17) ",null,{"$f":"SUM(D95:D106)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["19.","Net Gain (Loss) from Operations Before Dividends to and Federal Income Taxes (5-18)",null,{"$f":"D93-D107","v":0},0,0,0,0,0,0,0,{"$f":"L93-L107","v":0},{"$f":"M93-M107","v":0},0]
[null,"  "]
["20.","Federal Income Taxes ",null,{"$f":"SUM(E111:N111)","v":0}]
[]
["21.","Net Realized Capital Gains (Losses)",null,{"$f":"SUM(E113:N113)","v":0}]
["22.","Less Capital Gains Tax",null,{"$f":"SUM(E114:N114)","v":0}]
[]
["23.","Net Income((19-20)+(21-212)",null,{"$f":"(D109-D111)+(D113-D114)","v":0},{"$f":"(E109-E111)+(E113-E114)","v":0},0,0,0,0,0,0,{"$f":"(L109-L111)+(L113-L114)","v":0},{"$f":"(M109-M111)+(M113-M114)","v":0},{"$f":"(N109-N111)+(N113-N114)","v":0}]
[]
["24.","Dividends to Stockholders",null,{"$f":"SUM(E118:N118)","v":0}]

{"sheet":"Nationwide Premium by LOB","index":5,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,3,0,6],[23,6,23,9],[39,6,39,9],[5,0,5,9]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Nationwide Premium by LOB - Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
["The Nationwide Premium by LOB page is automatically calculated. It is calculated based on projected premiums by line of business for each state in which the company is already licensed and authorized to write business and projected premiums by line of business for those states in which the company is applying to be licensed and authorized. The projected premiums will pull from the Authorized Premium By LOB tab and individual state tabs.            \n                  \n"]
[]
[null,"Nationwide"]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net","MULTI PLIER","ADJUSTED ","ADJUSTED "]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums ",null,"GROSS","NET"]
["1.","Ordinary Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D11+AK!D11+AL!D11+AR!D11+AS!D11+AZ!D11+CA!D11+CO!D11+CT!D11+DC!D11+DE!D11+FL!D11+GA!D11+GU!D11+HI!D11+IA!D11+ID!D11+IL!D11+IN!D11+KS!D11+KY!D11+LA!D11+MA!D11+MD!D11+ME!D11+MI!D11+MN!D11+MO!D11+MS!D11+MT!D11+NC!D11+ND!D11+NE!D11+NH!D11+NJ!D11+NM!D11+NV!D11+NY!D11+OH!D11+OK!D11+OR!D11+PA!D11+PR!D11+RI!D11+SC!D11+SD!D11+TN!D11+TX!D11+UT!D11+VA!D11+VI!D11+VT!D11+WA!D11+WI!D11+WV!D11+WY!D11","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F11+AK!F11+AL!F11+AR!F11+AS!F11+AZ!F11+CA!F11+CO!F11+CT!F11+DC!F11+DE!F11+FL!F11+GA!F11+GU!F11+HI!F11+IA!F11+ID!F11+IL!F11+IN!F11+KS!F11+KY!F11+LA!F11+MA!F11+MD!F11+ME!F11+MI!F11+MN!F11+MO!F11+MS!F11+MT!F11+NC!F11+ND!F11+NE!F11+NH!F11+NJ!F11+NM!F11+NV!F11+NY!F11+OH!F11+OK!F11+OR!F11+PA!F11+PR!F11+RI!F11+SC!F11+SD!F11+TN!F11+TX!F11+UT!F11+VA!F11+VI!F11+VT!F11+WA!F11+WI!F11+WV!F11+WY!F11","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H11+AK!H11+AL!H11+AR!H11+AS!H11+AZ!H11+CA!H11+CO!H11+CT!H11+DC!H11+DE!H11+FL!H11+GA!H11+GU!H11+HI!H11+IA!H11+ID!H11+IL!H11+IN!H11+KS!H11+KY!H11+LA!H11+MA!H11+MD!H11+ME!H11+MI!H11+MN!H11+MO!H11+MS!H11+MT!H11+NC!H11+ND!H11+NE!H11+NH!H11+NJ!H11+NM!H11+NV!H11+NY!H11+OH!H11+OK!H11+OR!H11+PA!H11+PR!H11+RI!H11+SC!H11+SD!H11+TN!H11+TX!H11+UT!H11+VA!H11+VI!H11+VT!H11+WA!H11+WI!H11+WV!H11+WY!H11","v":0},null,{"$f":"D13+F13-H13","v":0},{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$7,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D13+F13)*K13","v":{"$error":"#N/A"}},{"$f":"(D13+F13-H13)*K13","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D12+AK!D12+AL!D12+AR!D12+AS!D12+AZ!D12+CA!D12+CO!D12+CT!D12+DC!D12+DE!D12+FL!D12+GA!D12+GU!D12+HI!D12+IA!D12+ID!D12+IL!D12+IN!D12+KS!D12+KY!D12+LA!D12+MA!D12+MD!D12+ME!D12+MI!D12+MN!D12+MO!D12+MS!D12+MT!D12+NC!D12+ND!D12+NE!D12+NH!D12+NJ!D12+NM!D12+NV!D12+NY!D12+OH!D12+OK!D12+OR!D12+PA!D12+PR!D12+RI!D12+SC!D12+SD!D12+TN!D12+TX!D12+UT!D12+VA!D12+VI!D12+VT!D12+WA!D12+WI!D12+WV!D12+WY!D12","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F12+AK!F12+AL!F12+AR!F12+AS!F12+AZ!F12+CA!F12+CO!F12+CT!F12+DC!F12+DE!F12+FL!F12+GA!F12+GU!F12+HI!F12+IA!F12+ID!F12+IL!F12+IN!F12+KS!F12+KY!F12+LA!F12+MA!F12+MD!F12+ME!F12+MI!F12+MN!F12+MO!F12+MS!F12+MT!F12+NC!F12+ND!F12+NE!F12+NH!F12+NJ!F12+NM!F12+NV!F12+NY!F12+OH!F12+OK!F12+OR!F12+PA!F12+PR!F12+RI!F12+SC!F12+SD!F12+TN!F12+TX!F12+UT!F12+VA!F12+VI!F12+VT!F12+WA!F12+WI!F12+WV!F12+WY!F12","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H12+AK!H12+AL!H12+AR!H12+AS!H12+AZ!H12+CA!H12+CO!H12+CT!H12+DC!H12+DE!H12+FL!H12+GA!H12+GU!H12+HI!H12+IA!H12+ID!H12+IL!H12+IN!H12+KS!H12+KY!H12+LA!H12+MA!H12+MD!H12+ME!H12+MI!H12+MN!H12+MO!H12+MS!H12+MT!H12+NC!H12+ND!H12+NE!H12+NH!H12+NJ!H12+NM!H12+NV!H12+NY!H12+OH!H12+OK!H12+OR!H12+PA!H12+PR!H12+RI!H12+SC!H12+SD!H12+TN!H12+TX!H12+UT!H12+VA!H12+VI!H12+VT!H12+WA!H12+WI!H12+WV!H12+WY!H12","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["3.","Credit Life (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D13+AK!D13+AL!D13+AR!D13+AS!D13+AZ!D13+CA!D13+CO!D13+CT!D13+DC!D13+DE!D13+FL!D13+GA!D13+GU!D13+HI!D13+IA!D13+ID!D13+IL!D13+IN!D13+KS!D13+KY!D13+LA!D13+MA!D13+MD!D13+ME!D13+MI!D13+MN!D13+MO!D13+MS!D13+MT!D13+NC!D13+ND!D13+NE!D13+NH!D13+NJ!D13+NM!D13+NV!D13+NY!D13+OH!D13+OK!D13+OR!D13+PA!D13+PR!D13+RI!D13+SC!D13+SD!D13+TN!D13+TX!D13+UT!D13+VA!D13+VI!D13+VT!D13+WA!D13+WI!D13+WV!D13+WY!D13","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F13+AK!F13+AL!F13+AR!F13+AS!F13+AZ!F13+CA!F13+CO!F13+CT!F13+DC!F13+DE!F13+FL!F13+GA!F13+GU!F13+HI!F13+IA!F13+ID!F13+IL!F13+IN!F13+KS!F13+KY!F13+LA!F13+MA!F13+MD!F13+ME!F13+MI!F13+MN!F13+MO!F13+MS!F13+MT!F13+NC!F13+ND!F13+NE!F13+NH!F13+NJ!F13+NM!F13+NV!F13+NY!F13+OH!F13+OK!F13+OR!F13+PA!F13+PR!F13+RI!F13+SC!F13+SD!F13+TN!F13+TX!F13+UT!F13+VA!F13+VI!F13+VT!F13+WA!F13+WI!F13+WV!F13+WY!F13","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H13+AK!H13+AL!H13+AR!H13+AS!H13+AZ!H13+CA!H13+CO!H13+CT!H13+DC!H13+DE!H13+FL!H13+GA!H13+GU!H13+HI!H13+IA!H13+ID!H13+IL!H13+IN!H13+KS!H13+KY!H13+LA!H13+MA!H13+MD!H13+ME!H13+MI!H13+MN!H13+MO!H13+MS!H13+MT!H13+NC!H13+ND!H13+NE!H13+NH!H13+NJ!H13+NM!H13+NV!H13+NY!H13+OH!H13+OK!H13+OR!H13+PA!H13+PR!H13+RI!H13+SC!H13+SD!H13+TN!H13+TX!H13+UT!H13+VA!H13+VI!H13+VT!H13+WA!H13+WI!H13+WV!H13+WY!H13","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["4.","Group Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D14+AK!D14+AL!D14+AR!D14+AS!D14+AZ!D14+CA!D14+CO!D14+CT!D14+DC!D14+DE!D14+FL!D14+GA!D14+GU!D14+HI!D14+IA!D14+ID!D14+IL!D14+IN!D14+KS!D14+KY!D14+LA!D14+MA!D14+MD!D14+ME!D14+MI!D14+MN!D14+MO!D14+MS!D14+MT!D14+NC!D14+ND!D14+NE!D14+NH!D14+NJ!D14+NM!D14+NV!D14+NY!D14+OH!D14+OK!D14+OR!D14+PA!D14+PR!D14+RI!D14+SC!D14+SD!D14+TN!D14+TX!D14+UT!D14+VA!D14+VI!D14+VT!D14+WA!D14+WI!D14+WV!D14+WY!D14","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F14+AK!F14+AL!F14+AR!F14+AS!F14+AZ!F14+CA!F14+CO!F14+CT!F14+DC!F14+DE!F14+FL!F14+GA!F14+GU!F14+HI!F14+IA!F14+ID!F14+IL!F14+IN!F14+KS!F14+KY!F14+LA!F14+MA!F14+MD!F14+ME!F14+MI!F14+MN!F14+MO!F14+MS!F14+MT!F14+NC!F14+ND!F14+NE!F14+NH!F14+NJ!F14+NM!F14+NV!F14+NY!F14+OH!F14+OK!F14+OR!F14+PA!F14+PR!F14+RI!F14+SC!F14+SD!F14+TN!F14+TX!F14+UT!F14+VA!F14+VI!F14+VT!F14+WA!F14+WI!F14+WV!F14+WY!F14","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H14+AK!H14+AL!H14+AR!H14+AS!H14+AZ!H14+CA!H14+CO!H14+CT!H14+DC!H14+DE!H14+FL!H14+GA!H14+GU!H14+HI!H14+IA!H14+ID!H14+IL!H14+IN!H14+KS!H14+KY!H14+LA!H14+MA!H14+MD!H14+ME!H14+MI!H14+MN!H14+MO!H14+MS!H14+MT!H14+NC!H14+ND!H14+NE!H14+NH!H14+NJ!H14+NM!H14+NV!H14+NY!H14+OH!H14+OK!H14+OR!H14+PA!H14+PR!H14+RI!H14+SC!H14+SD!H14+TN!H14+TX!H14+UT!H14+VA!H14+VI!H14+VT!H14+WA!H14+WI!H14+WV!H14+WY!H14","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["5.","Group Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D15+AK!D15+AL!D15+AR!D15+AS!D15+AZ!D15+CA!D15+CO!D15+CT!D15+DC!D15+DE!D15+FL!D15+GA!D15+GU!D15+HI!D15+IA!D15+ID!D15+IL!D15+IN!D15+KS!D15+KY!D15+LA!D15+MA!D15+MD!D15+ME!D15+MI!D15+MN!D15+MO!D15+MS!D15+MT!D15+NC!D15+ND!D15+NE!D15+NH!D15+NJ!D15+NM!D15+NV!D15+NY!D15+OH!D15+OK!D15+OR!D15+PA!D15+PR!D15+RI!D15+SC!D15+SD!D15+TN!D15+TX!D15+UT!D15+VA!D15+VI!D15+VT!D15+WA!D15+WI!D15+WV!D15+WY!D15","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!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},null,{"$f":"'Authorized Premium by LOB (Agg)'!H15+AK!H15+AL!H15+AR!H15+AS!H15+AZ!H15+CA!H15+CO!H15+CT!H15+DC!H15+DE!H15+FL!H15+GA!H15+GU!H15+HI!H15+IA!H15+ID!H15+IL!H15+IN!H15+KS!H15+KY!H15+LA!H15+MA!H15+MD!H15+ME!H15+MI!H15+MN!H15+MO!H15+MS!H15+MT!H15+NC!H15+ND!H15+NE!H15+NH!H15+NJ!H15+NM!H15+NV!H15+NY!H15+OH!H15+OK!H15+OR!H15+PA!H15+PR!H15+RI!H15+SC!H15+SD!H15+TN!H15+TX!H15+UT!H15+VA!H15+VI!H15+VT!H15+WA!H15+WI!H15+WV!H15+WY!H15","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["6.","Accident and Health Group",null,{"$f":"'Authorized Premium by LOB (Agg)'!D16+AK!D16+AL!D16+AR!D16+AS!D16+AZ!D16+CA!D16+CO!D16+CT!D16+DC!D16+DE!D16+FL!D16+GA!D16+GU!D16+HI!D16+IA!D16+ID!D16+IL!D16+IN!D16+KS!D16+KY!D16+LA!D16+MA!D16+MD!D16+ME!D16+MI!D16+MN!D16+MO!D16+MS!D16+MT!D16+NC!D16+ND!D16+NE!D16+NH!D16+NJ!D16+NM!D16+NV!D16+NY!D16+OH!D16+OK!D16+OR!D16+PA!D16+PR!D16+RI!D16+SC!D16+SD!D16+TN!D16+TX!D16+UT!D16+VA!D16+VI!D16+VT!D16+WA!D16+WI!D16+WV!D16+WY!D16","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F16+AK!F16+AL!F16+AR!F16+AS!F16+AZ!F16+CA!F16+CO!F16+CT!F16+DC!F16+DE!F16+FL!F16+GA!F16+GU!F16+HI!F16+IA!F16+ID!F16+IL!F16+IN!F16+KS!F16+KY!F16+LA!F16+MA!F16+MD!F16+ME!F16+MI!F16+MN!F16+MO!F16+MS!F16+MT!F16+NC!F16+ND!F16+NE!F16+NH!F16+NJ!F16+NM!F16+NV!F16+NY!F16+OH!F16+OK!F16+OR!F16+PA!F16+PR!F16+RI!F16+SC!F16+SD!F16+TN!F16+TX!F16+UT!F16+VA!F16+VI!F16+VT!F16+WA!F16+WI!F16+WV!F16+WY!F16","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H16+AK!H16+AL!H16+AR!H16+AS!H16+AZ!H16+CA!H16+CO!H16+CT!H16+DC!H16+DE!H16+FL!H16+GA!H16+GU!H16+HI!H16+IA!H16+ID!H16+IL!H16+IN!H16+KS!H16+KY!H16+LA!H16+MA!H16+MD!H16+ME!H16+MI!H16+MN!H16+MO!H16+MS!H16+MT!H16+NC!H16+ND!H16+NE!H16+NH!H16+NJ!H16+NM!H16+NV!H16+NY!H16+OH!H16+OK!H16+OR!H16+PA!H16+PR!H16+RI!H16+SC!H16+SD!H16+TN!H16+TX!H16+UT!H16+VA!H16+VI!H16+VT!H16+WA!H16+WI!H16+WV!H16+WY!H16","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["7.","Accident and Health Credit (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D17+AK!D17+AL!D17+AR!D17+AS!D17+AZ!D17+CA!D17+CO!D17+CT!D17+DC!D17+DE!D17+FL!D17+GA!D17+GU!D17+HI!D17+IA!D17+ID!D17+IL!D17+IN!D17+KS!D17+KY!D17+LA!D17+MA!D17+MD!D17+ME!D17+MI!D17+MN!D17+MO!D17+MS!D17+MT!D17+NC!D17+ND!D17+NE!D17+NH!D17+NJ!D17+NM!D17+NV!D17+NY!D17+OH!D17+OK!D17+OR!D17+PA!D17+PR!D17+RI!D17+SC!D17+SD!D17+TN!D17+TX!D17+UT!D17+VA!D17+VI!D17+VT!D17+WA!D17+WI!D17+WV!D17+WY!D17","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F17+AK!F17+AL!F17+AR!F17+AS!F17+AZ!F17+CA!F17+CO!F17+CT!F17+DC!F17+DE!F17+FL!F17+GA!F17+GU!F17+HI!F17+IA!F17+ID!F17+IL!F17+IN!F17+KS!F17+KY!F17+LA!F17+MA!F17+MD!F17+ME!F17+MI!F17+MN!F17+MO!F17+MS!F17+MT!F17+NC!F17+ND!F17+NE!F17+NH!F17+NJ!F17+NM!F17+NV!F17+NY!F17+OH!F17+OK!F17+OR!F17+PA!F17+PR!F17+RI!F17+SC!F17+SD!F17+TN!F17+TX!F17+UT!F17+VA!F17+VI!F17+VT!F17+WA!F17+WI!F17+WV!F17+WY!F17","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H17+AK!H17+AL!H17+AR!H17+AS!H17+AZ!H17+CA!H17+CO!H17+CT!H17+DC!H17+DE!H17+FL!H17+GA!H17+GU!H17+HI!H17+IA!H17+ID!H17+IL!H17+IN!H17+KS!H17+KY!H17+LA!H17+MA!H17+MD!H17+ME!H17+MI!H17+MN!H17+MO!H17+MS!H17+MT!H17+NC!H17+ND!H17+NE!H17+NH!H17+NJ!H17+NM!H17+NV!H17+NY!H17+OH!H17+OK!H17+OR!H17+PA!H17+PR!H17+RI!H17+SC!H17+SD!H17+TN!H17+TX!H17+UT!H17+VA!H17+VI!H17+VT!H17+WA!H17+WI!H17+WV!H17+WY!H17","v":0},null,0]
["8.","Accident and Health Other",null,{"$f":"'Authorized Premium by LOB (Agg)'!D18+AK!D18+AL!D18+AR!D18+AS!D18+AZ!D18+CA!D18+CO!D18+CT!D18+DC!D18+DE!D18+FL!D18+GA!D18+GU!D18+HI!D18+IA!D18+ID!D18+IL!D18+IN!D18+KS!D18+KY!D18+LA!D18+MA!D18+MD!D18+ME!D18+MI!D18+MN!D18+MO!D18+MS!D18+MT!D18+NC!D18+ND!D18+NE!D18+NH!D18+NJ!D18+NM!D18+NV!D18+NY!D18+OH!D18+OK!D18+OR!D18+PA!D18+PR!D18+RI!D18+SC!D18+SD!D18+TN!D18+TX!D18+UT!D18+VA!D18+VI!D18+VT!D18+WA!D18+WI!D18+WV!D18+WY!D18","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F18+AK!F18+AL!F18+AR!F18+AS!F18+AZ!F18+CA!F18+CO!F18+CT!F18+DC!F18+DE!F18+FL!F18+GA!F18+GU!F18+HI!F18+IA!F18+ID!F18+IL!F18+IN!F18+KS!F18+KY!F18+LA!F18+MA!F18+MD!F18+ME!F18+MI!F18+MN!F18+MO!F18+MS!F18+MT!F18+NC!F18+ND!F18+NE!F18+NH!F18+NJ!F18+NM!F18+NV!F18+NY!F18+OH!F18+OK!F18+OR!F18+PA!F18+PR!F18+RI!F18+SC!F18+SD!F18+TN!F18+TX!F18+UT!F18+VA!F18+VI!F18+VT!F18+WA!F18+WI!F18+WV!F18+WY!F18","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H18+AK!H18+AL!H18+AR!H18+AS!H18+AZ!H18+CA!H18+CO!H18+CT!H18+DC!H18+DE!H18+FL!H18+GA!H18+GU!H18+HI!H18+IA!H18+ID!H18+IL!H18+IN!H18+KS!H18+KY!H18+LA!H18+MA!H18+MD!H18+ME!H18+MI!H18+MN!H18+MO!H18+MS!H18+MT!H18+NC!H18+ND!H18+NE!H18+NH!H18+NJ!H18+NM!H18+NV!H18+NY!H18+OH!H18+OK!H18+OR!H18+PA!H18+PR!H18+RI!H18+SC!H18+SD!H18+TN!H18+TX!H18+UT!H18+VA!H18+VI!H18+VT!H18+WA!H18+WI!H18+WV!H18+WY!H18","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D20+F20)*K20","v":{"$error":"#N/A"}},{"$f":"(D20+F20-H20)*K20","v":{"$error":"#N/A"}}]
["9.","Aggregate of All Other  Lines of Business",null,{"$f":"'Authorized Premium by LOB (Agg)'!D19+AK!D19+AL!D19+AR!D19+AS!D19+AZ!D19+CA!D19+CO!D19+CT!D19+DC!D19+DE!D19+FL!D19+GA!D19+GU!D19+HI!D19+IA!D19+ID!D19+IL!D19+IN!D19+KS!D19+KY!D19+LA!D19+MA!D19+MD!D19+ME!D19+MI!D19+MN!D19+MO!D19+MS!D19+MT!D19+NC!D19+ND!D19+NE!D19+NH!D19+NJ!D19+NM!D19+NV!D19+NY!D19+OH!D19+OK!D19+OR!D19+PA!D19+PR!D19+RI!D19+SC!D19+SD!D19+TN!D19+TX!D19+UT!D19+VA!D19+VI!D19+VT!D19+WA!D19+WI!D19+WV!D19+WY!D19","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F19+AK!F19+AL!F19+AR!F19+AS!F19+AZ!F19+CA!F19+CO!F19+CT!F19+DC!F19+DE!F19+FL!F19+GA!F19+GU!F19+HI!F19+IA!F19+ID!F19+IL!F19+IN!F19+KS!F19+KY!F19+LA!F19+MA!F19+MD!F19+ME!F19+MI!F19+MN!F19+MO!F19+MS!F19+MT!F19+NC!F19+ND!F19+NE!F19+NH!F19+NJ!F19+NM!F19+NV!F19+NY!F19+OH!F19+OK!F19+OR!F19+PA!F19+PR!F19+RI!F19+SC!F19+SD!F19+TN!F19+TX!F19+UT!F19+VA!F19+VI!F19+VT!F19+WA!F19+WI!F19+WV!F19+WY!F19","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H19+AK!H19+AL!H19+AR!H19+AS!H19+AZ!H19+CA!H19+CO!H19+CT!H19+DC!H19+DE!H19+FL!H19+GA!H19+GU!H19+HI!H19+IA!H19+ID!H19+IL!H19+IN!H19+KS!H19+KY!H19+LA!H19+MA!H19+MD!H19+ME!H19+MI!H19+MN!H19+MO!H19+MS!H19+MT!H19+NC!H19+ND!H19+NE!H19+NH!H19+NJ!H19+NM!H19+NV!H19+NY!H19+OH!H19+OK!H19+OR!H19+PA!H19+PR!H19+RI!H19+SC!H19+SD!H19+TN!H19+TX!H19+UT!H19+VA!H19+VI!H19+VT!H19+WA!H19+WI!H19+WV!H19+WY!H19","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D21+F21)*K21","v":{"$error":"#N/A"}},{"$f":"(D21+F21-H21)*K21","v":{"$error":"#N/A"}}]
["10.","Total ",null,{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":{"$error":"#N/A"}},{"$f":"SUM(M13:M21)","v":{"$error":"#N/A"}},{"$f":"IF(SUM(N13:N21)=0,\" \",SUM(N13:N21))","v":" "}]
[]
[null,"Nationwide"]
[null,"Year 2",{"$f":"Intro!B27","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=0,N22,N22-#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D27+AK!D27+AL!D27+AR!D27+AS!D27+AZ!D27+CA!D27+CO!D27+CT!D27+DC!D27+DE!D27+FL!D27+GA!D27+GU!D27+HI!D27+IA!D27+ID!D27+IL!D27+IN!D27+KS!D27+KY!D27+LA!D27+MA!D27+MD!D27+ME!D27+MI!D27+MN!D27+MO!D27+MS!D27+MT!D27+NC!D27+ND!D27+NE!D27+NH!D27+NJ!D27+NM!D27+NV!D27+NY!D27+OH!D27+OK!D27+OR!D27+PA!D27+PR!D27+RI!D27+SC!D27+SD!D27+TN!D27+TX!D27+UT!D27+VA!D27+VI!D27+VT!D27+WA!D27+WI!D27+WV!D27+WY!D27","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F27+AK!F27+AL!F27+AR!F27+AS!F27+AZ!F27+CA!F27+CO!F27+CT!F27+DC!F27+DE!F27+FL!F27+GA!F27+GU!F27+HI!F27+IA!F27+ID!F27+IL!F27+IN!F27+KS!F27+KY!F27+LA!F27+MA!F27+MD!F27+ME!F27+MI!F27+MN!F27+MO!F27+MS!F27+MT!F27+NC!F27+ND!F27+NE!F27+NH!F27+NJ!F27+NM!F27+NV!F27+NY!F27+OH!F27+OK!F27+OR!F27+PA!F27+PR!F27+RI!F27+SC!F27+SD!F27+TN!F27+TX!F27+UT!F27+VA!F27+VI!F27+VT!F27+WA!F27+WI!F27+WV!F27+WY!F27","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H27+AK!H27+AL!H27+AR!H27+AS!H27+AZ!H27+CA!H27+CO!H27+CT!H27+DC!H27+DE!H27+FL!H27+GA!H27+GU!H27+HI!H27+IA!H27+ID!H27+IL!H27+IN!H27+KS!H27+KY!H27+LA!H27+MA!H27+MD!H27+ME!H27+MI!H27+MN!H27+MO!H27+MS!H27+MT!H27+NC!H27+ND!H27+NE!H27+NH!H27+NJ!H27+NM!H27+NV!H27+NY!H27+OH!H27+OK!H27+OR!H27+PA!H27+PR!H27+RI!H27+SC!H27+SD!H27+TN!H27+TX!H27+UT!H27+VA!H27+VI!H27+VT!H27+WA!H27+WI!H27+WV!H27+WY!H27","v":0},null,{"$f":"D29+F29-H29","v":0},{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D29+F29)*K29","v":{"$error":"#N/A"}},{"$f":"(D29+F29-H29)*K29","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D28+AK!D28+AL!D28+AR!D28+AS!D28+AZ!D28+CA!D28+CO!D28+CT!D28+DC!D28+DE!D28+FL!D28+GA!D28+GU!D28+HI!D28+IA!D28+ID!D28+IL!D28+IN!D28+KS!D28+KY!D28+LA!D28+MA!D28+MD!D28+ME!D28+MI!D28+MN!D28+MO!D28+MS!D28+MT!D28+NC!D28+ND!D28+NE!D28+NH!D28+NJ!D28+NM!D28+NV!D28+NY!D28+OH!D28+OK!D28+OR!D28+PA!D28+PR!D28+RI!D28+SC!D28+SD!D28+TN!D28+TX!D28+UT!D28+VA!D28+VI!D28+VT!D28+WA!D28+WI!D28+WV!D28+WY!D28","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F28+AK!F28+AL!F28+AR!F28+AS!F28+AZ!F28+CA!F28+CO!F28+CT!F28+DC!F28+DE!F28+FL!F28+GA!F28+GU!F28+HI!F28+IA!F28+ID!F28+IL!F28+IN!F28+KS!F28+KY!F28+LA!F28+MA!F28+MD!F28+ME!F28+MI!F28+MN!F28+MO!F28+MS!F28+MT!F28+NC!F28+ND!F28+NE!F28+NH!F28+NJ!F28+NM!F28+NV!F28+NY!F28+OH!F28+OK!F28+OR!F28+PA!F28+PR!F28+RI!F28+SC!F28+SD!F28+TN!F28+TX!F28+UT!F28+VA!F28+VI!F28+VT!F28+WA!F28+WI!F28+WV!F28+WY!F28","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H28+AK!H28+AL!H28+AR!H28+AS!H28+AZ!H28+CA!H28+CO!H28+CT!H28+DC!H28+DE!H28+FL!H28+GA!H28+GU!H28+HI!H28+IA!H28+ID!H28+IL!H28+IN!H28+KS!H28+KY!H28+LA!H28+MA!H28+MD!H28+ME!H28+MI!H28+MN!H28+MO!H28+MS!H28+MT!H28+NC!H28+ND!H28+NE!H28+NH!H28+NJ!H28+NM!H28+NV!H28+NY!H28+OH!H28+OK!H28+OR!H28+PA!H28+PR!H28+RI!H28+SC!H28+SD!H28+TN!H28+TX!H28+UT!H28+VA!H28+VI!H28+VT!H28+WA!H28+WI!H28+WV!H28+WY!H28","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D30+F30)*K30","v":{"$error":"#N/A"}},{"$f":"(D30+F30-H30)*K30","v":{"$error":"#N/A"}}]
["3.","Credit Life (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D29+AK!D29+AL!D29+AR!D29+AS!D29+AZ!D29+CA!D29+CO!D29+CT!D29+DC!D29+DE!D29+FL!D29+GA!D29+GU!D29+HI!D29+IA!D29+ID!D29+IL!D29+IN!D29+KS!D29+KY!D29+LA!D29+MA!D29+MD!D29+ME!D29+MI!D29+MN!D29+MO!D29+MS!D29+MT!D29+NC!D29+ND!D29+NE!D29+NH!D29+NJ!D29+NM!D29+NV!D29+NY!D29+OH!D29+OK!D29+OR!D29+PA!D29+PR!D29+RI!D29+SC!D29+SD!D29+TN!D29+TX!D29+UT!D29+VA!D29+VI!D29+VT!D29+WA!D29+WI!D29+WV!D29+WY!D29","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F29+AK!F29+AL!F29+AR!F29+AS!F29+AZ!F29+CA!F29+CO!F29+CT!F29+DC!F29+DE!F29+FL!F29+GA!F29+GU!F29+HI!F29+IA!F29+ID!F29+IL!F29+IN!F29+KS!F29+KY!F29+LA!F29+MA!F29+MD!F29+ME!F29+MI!F29+MN!F29+MO!F29+MS!F29+MT!F29+NC!F29+ND!F29+NE!F29+NH!F29+NJ!F29+NM!F29+NV!F29+NY!F29+OH!F29+OK!F29+OR!F29+PA!F29+PR!F29+RI!F29+SC!F29+SD!F29+TN!F29+TX!F29+UT!F29+VA!F29+VI!F29+VT!F29+WA!F29+WI!F29+WV!F29+WY!F29","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H29+AK!H29+AL!H29+AR!H29+AS!H29+AZ!H29+CA!H29+CO!H29+CT!H29+DC!H29+DE!H29+FL!H29+GA!H29+GU!H29+HI!H29+IA!H29+ID!H29+IL!H29+IN!H29+KS!H29+KY!H29+LA!H29+MA!H29+MD!H29+ME!H29+MI!H29+MN!H29+MO!H29+MS!H29+MT!H29+NC!H29+ND!H29+NE!H29+NH!H29+NJ!H29+NM!H29+NV!H29+NY!H29+OH!H29+OK!H29+OR!H29+PA!H29+PR!H29+RI!H29+SC!H29+SD!H29+TN!H29+TX!H29+UT!H29+VA!H29+VI!H29+VT!H29+WA!H29+WI!H29+WV!H29+WY!H29","v":0},null,0]
["4.","Group Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D30+AK!D30+AL!D30+AR!D30+AS!D30+AZ!D30+CA!D30+CO!D30+CT!D30+DC!D30+DE!D30+FL!D30+GA!D30+GU!D30+HI!D30+IA!D30+ID!D30+IL!D30+IN!D30+KS!D30+KY!D30+LA!D30+MA!D30+MD!D30+ME!D30+MI!D30+MN!D30+MO!D30+MS!D30+MT!D30+NC!D30+ND!D30+NE!D30+NH!D30+NJ!D30+NM!D30+NV!D30+NY!D30+OH!D30+OK!D30+OR!D30+PA!D30+PR!D30+RI!D30+SC!D30+SD!D30+TN!D30+TX!D30+UT!D30+VA!D30+VI!D30+VT!D30+WA!D30+WI!D30+WV!D30+WY!D30","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F30+AK!F30+AL!F30+AR!F30+AS!F30+AZ!F30+CA!F30+CO!F30+CT!F30+DC!F30+DE!F30+FL!F30+GA!F30+GU!F30+HI!F30+IA!F30+ID!F30+IL!F30+IN!F30+KS!F30+KY!F30+LA!F30+MA!F30+MD!F30+ME!F30+MI!F30+MN!F30+MO!F30+MS!F30+MT!F30+NC!F30+ND!F30+NE!F30+NH!F30+NJ!F30+NM!F30+NV!F30+NY!F30+OH!F30+OK!F30+OR!F30+PA!F30+PR!F30+RI!F30+SC!F30+SD!F30+TN!F30+TX!F30+UT!F30+VA!F30+VI!F30+VT!F30+WA!F30+WI!F30+WV!F30+WY!F30","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H30+AK!H30+AL!H30+AR!H30+AS!H30+AZ!H30+CA!H30+CO!H30+CT!H30+DC!H30+DE!H30+FL!H30+GA!H30+GU!H30+HI!H30+IA!H30+ID!H30+IL!H30+IN!H30+KS!H30+KY!H30+LA!H30+MA!H30+MD!H30+ME!H30+MI!H30+MN!H30+MO!H30+MS!H30+MT!H30+NC!H30+ND!H30+NE!H30+NH!H30+NJ!H30+NM!H30+NV!H30+NY!H30+OH!H30+OK!H30+OR!H30+PA!H30+PR!H30+RI!H30+SC!H30+SD!H30+TN!H30+TX!H30+UT!H30+VA!H30+VI!H30+VT!H30+WA!H30+WI!H30+WV!H30+WY!H30","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D32+F32)*K32","v":{"$error":"#N/A"}},{"$f":"(D32+F32-H32)*K32","v":{"$error":"#N/A"}}]
["5.","Group Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D31+AK!D31+AL!D31+AR!D31+AS!D31+AZ!D31+CA!D31+CO!D31+CT!D31+DC!D31+DE!D31+FL!D31+GA!D31+GU!D31+HI!D31+IA!D31+ID!D31+IL!D31+IN!D31+KS!D31+KY!D31+LA!D31+MA!D31+MD!D31+ME!D31+MI!D31+MN!D31+MO!D31+MS!D31+MT!D31+NC!D31+ND!D31+NE!D31+NH!D31+NJ!D31+NM!D31+NV!D31+NY!D31+OH!D31+OK!D31+OR!D31+PA!D31+PR!D31+RI!D31+SC!D31+SD!D31+TN!D31+TX!D31+UT!D31+VA!D31+VI!D31+VT!D31+WA!D31+WI!D31+WV!D31+WY!D31","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F31+AK!F31+AL!F31+AR!F31+AS!F31+AZ!F31+CA!F31+CO!F31+CT!F31+DC!F31+DE!F31+FL!F31+GA!F31+GU!F31+HI!F31+IA!F31+ID!F31+IL!F31+IN!F31+KS!F31+KY!F31+LA!F31+MA!F31+MD!F31+ME!F31+MI!F31+MN!F31+MO!F31+MS!F31+MT!F31+NC!F31+ND!F31+NE!F31+NH!F31+NJ!F31+NM!F31+NV!F31+NY!F31+OH!F31+OK!F31+OR!F31+PA!F31+PR!F31+RI!F31+SC!F31+SD!F31+TN!F31+TX!F31+UT!F31+VA!F31+VI!F31+VT!F31+WA!F31+WI!F31+WV!F31+WY!F31","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H31+AK!H31+AL!H31+AR!H31+AS!H31+AZ!H31+CA!H31+CO!H31+CT!H31+DC!H31+DE!H31+FL!H31+GA!H31+GU!H31+HI!H31+IA!H31+ID!H31+IL!H31+IN!H31+KS!H31+KY!H31+LA!H31+MA!H31+MD!H31+ME!H31+MI!H31+MN!H31+MO!H31+MS!H31+MT!H31+NC!H31+ND!H31+NE!H31+NH!H31+NJ!H31+NM!H31+NV!H31+NY!H31+OH!H31+OK!H31+OR!H31+PA!H31+PR!H31+RI!H31+SC!H31+SD!H31+TN!H31+TX!H31+UT!H31+VA!H31+VI!H31+VT!H31+WA!H31+WI!H31+WV!H31+WY!H31","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D33+F33)*K33","v":{"$error":"#N/A"}},{"$f":"(D33+F33-H33)*K33","v":{"$error":"#N/A"}}]
["6.","Accident and Health Group",null,{"$f":"'Authorized Premium by LOB (Agg)'!D32+AK!D32+AL!D32+AR!D32+AS!D32+AZ!D32+CA!D32+CO!D32+CT!D32+DC!D32+DE!D32+FL!D32+GA!D32+GU!D32+HI!D32+IA!D32+ID!D32+IL!D32+IN!D32+KS!D32+KY!D32+LA!D32+MA!D32+MD!D32+ME!D32+MI!D32+MN!D32+MO!D32+MS!D32+MT!D32+NC!D32+ND!D32+NE!D32+NH!D32+NJ!D32+NM!D32+NV!D32+NY!D32+OH!D32+OK!D32+OR!D32+PA!D32+PR!D32+RI!D32+SC!D32+SD!D32+TN!D32+TX!D32+UT!D32+VA!D32+VI!D32+VT!D32+WA!D32+WI!D32+WV!D32+WY!D32","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F32+AK!F32+AL!F32+AR!F32+AS!F32+AZ!F32+CA!F32+CO!F32+CT!F32+DC!F32+DE!F32+FL!F32+GA!F32+GU!F32+HI!F32+IA!F32+ID!F32+IL!F32+IN!F32+KS!F32+KY!F32+LA!F32+MA!F32+MD!F32+ME!F32+MI!F32+MN!F32+MO!F32+MS!F32+MT!F32+NC!F32+ND!F32+NE!F32+NH!F32+NJ!F32+NM!F32+NV!F32+NY!F32+OH!F32+OK!F32+OR!F32+PA!F32+PR!F32+RI!F32+SC!F32+SD!F32+TN!F32+TX!F32+UT!F32+VA!F32+VI!F32+VT!F32+WA!F32+WI!F32+WV!F32+WY!F32","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H32+AK!H32+AL!H32+AR!H32+AS!H32+AZ!H32+CA!H32+CO!H32+CT!H32+DC!H32+DE!H32+FL!H32+GA!H32+GU!H32+HI!H32+IA!H32+ID!H32+IL!H32+IN!H32+KS!H32+KY!H32+LA!H32+MA!H32+MD!H32+ME!H32+MI!H32+MN!H32+MO!H32+MS!H32+MT!H32+NC!H32+ND!H32+NE!H32+NH!H32+NJ!H32+NM!H32+NV!H32+NY!H32+OH!H32+OK!H32+OR!H32+PA!H32+PR!H32+RI!H32+SC!H32+SD!H32+TN!H32+TX!H32+UT!H32+VA!H32+VI!H32+VT!H32+WA!H32+WI!H32+WV!H32+WY!H32","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D34+F34)*K34","v":{"$error":"#N/A"}},{"$f":"(D34+F34-H34)*K34","v":{"$error":"#N/A"}}]
["7.","Accident and Health Credit (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D33+AK!D33+AL!D33+AR!D33+AS!D33+AZ!D33+CA!D33+CO!D33+CT!D33+DC!D33+DE!D33+FL!D33+GA!D33+GU!D33+HI!D33+IA!D33+ID!D33+IL!D33+IN!D33+KS!D33+KY!D33+LA!D33+MA!D33+MD!D33+ME!D33+MI!D33+MN!D33+MO!D33+MS!D33+MT!D33+NC!D33+ND!D33+NE!D33+NH!D33+NJ!D33+NM!D33+NV!D33+NY!D33+OH!D33+OK!D33+OR!D33+PA!D33+PR!D33+RI!D33+SC!D33+SD!D33+TN!D33+TX!D33+UT!D33+VA!D33+VI!D33+VT!D33+WA!D33+WI!D33+WV!D33+WY!D33","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F33+AK!F33+AL!F33+AR!F33+AS!F33+AZ!F33+CA!F33+CO!F33+CT!F33+DC!F33+DE!F33+FL!F33+GA!F33+GU!F33+HI!F33+IA!F33+ID!F33+IL!F33+IN!F33+KS!F33+KY!F33+LA!F33+MA!F33+MD!F33+ME!F33+MI!F33+MN!F33+MO!F33+MS!F33+MT!F33+NC!F33+ND!F33+NE!F33+NH!F33+NJ!F33+NM!F33+NV!F33+NY!F33+OH!F33+OK!F33+OR!F33+PA!F33+PR!F33+RI!F33+SC!F33+SD!F33+TN!F33+TX!F33+UT!F33+VA!F33+VI!F33+VT!F33+WA!F33+WI!F33+WV!F33+WY!F33","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H33+AK!H33+AL!H33+AR!H33+AS!H33+AZ!H33+CA!H33+CO!H33+CT!H33+DC!H33+DE!H33+FL!H33+GA!H33+GU!H33+HI!H33+IA!H33+ID!H33+IL!H33+IN!H33+KS!H33+KY!H33+LA!H33+MA!H33+MD!H33+ME!H33+MI!H33+MN!H33+MO!H33+MS!H33+MT!H33+NC!H33+ND!H33+NE!H33+NH!H33+NJ!H33+NM!H33+NV!H33+NY!H33+OH!H33+OK!H33+OR!H33+PA!H33+PR!H33+RI!H33+SC!H33+SD!H33+TN!H33+TX!H33+UT!H33+VA!H33+VI!H33+VT!H33+WA!H33+WI!H33+WV!H33+WY!H33","v":0},null,0]
["8.","Accident and Health Other",null,{"$f":"'Authorized Premium by LOB (Agg)'!D34+AK!D34+AL!D34+AR!D34+AS!D34+AZ!D34+CA!D34+CO!D34+CT!D34+DC!D34+DE!D34+FL!D34+GA!D34+GU!D34+HI!D34+IA!D34+ID!D34+IL!D34+IN!D34+KS!D34+KY!D34+LA!D34+MA!D34+MD!D34+ME!D34+MI!D34+MN!D34+MO!D34+MS!D34+MT!D34+NC!D34+ND!D34+NE!D34+NH!D34+NJ!D34+NM!D34+NV!D34+NY!D34+OH!D34+OK!D34+OR!D34+PA!D34+PR!D34+RI!D34+SC!D34+SD!D34+TN!D34+TX!D34+UT!D34+VA!D34+VI!D34+VT!D34+WA!D34+WI!D34+WV!D34+WY!D34","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F34+AK!F34+AL!F34+AR!F34+AS!F34+AZ!F34+CA!F34+CO!F34+CT!F34+DC!F34+DE!F34+FL!F34+GA!F34+GU!F34+HI!F34+IA!F34+ID!F34+IL!F34+IN!F34+KS!F34+KY!F34+LA!F34+MA!F34+MD!F34+ME!F34+MI!F34+MN!F34+MO!F34+MS!F34+MT!F34+NC!F34+ND!F34+NE!F34+NH!F34+NJ!F34+NM!F34+NV!F34+NY!F34+OH!F34+OK!F34+OR!F34+PA!F34+PR!F34+RI!F34+SC!F34+SD!F34+TN!F34+TX!F34+UT!F34+VA!F34+VI!F34+VT!F34+WA!F34+WI!F34+WV!F34+WY!F34","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H34+AK!H34+AL!H34+AR!H34+AS!H34+AZ!H34+CA!H34+CO!H34+CT!H34+DC!H34+DE!H34+FL!H34+GA!H34+GU!H34+HI!H34+IA!H34+ID!H34+IL!H34+IN!H34+KS!H34+KY!H34+LA!H34+MA!H34+MD!H34+ME!H34+MI!H34+MN!H34+MO!H34+MS!H34+MT!H34+NC!H34+ND!H34+NE!H34+NH!H34+NJ!H34+NM!H34+NV!H34+NY!H34+OH!H34+OK!H34+OR!H34+PA!H34+PR!H34+RI!H34+SC!H34+SD!H34+TN!H34+TX!H34+UT!H34+VA!H34+VI!H34+VT!H34+WA!H34+WI!H34+WV!H34+WY!H34","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D36+F36)*K36","v":{"$error":"#N/A"}},{"$f":"(D36+F36-H36)*K36","v":{"$error":"#N/A"}}]
["9.","Aggregate of All Other  Lines of Business",null,{"$f":"'Authorized Premium by LOB (Agg)'!D35+AK!D35+AL!D35+AR!D35+AS!D35+AZ!D35+CA!D35+CO!D35+CT!D35+DC!D35+DE!D35+FL!D35+GA!D35+GU!D35+HI!D35+IA!D35+ID!D35+IL!D35+IN!D35+KS!D35+KY!D35+LA!D35+MA!D35+MD!D35+ME!D35+MI!D35+MN!D35+MO!D35+MS!D35+MT!D35+NC!D35+ND!D35+NE!D35+NH!D35+NJ!D35+NM!D35+NV!D35+NY!D35+OH!D35+OK!D35+OR!D35+PA!D35+PR!D35+RI!D35+SC!D35+SD!D35+TN!D35+TX!D35+UT!D35+VA!D35+VI!D35+VT!D35+WA!D35+WI!D35+WV!D35+WY!D35","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F35+AK!F35+AL!F35+AR!F35+AS!F35+AZ!F35+CA!F35+CO!F35+CT!F35+DC!F35+DE!F35+FL!F35+GA!F35+GU!F35+HI!F35+IA!F35+ID!F35+IL!F35+IN!F35+KS!F35+KY!F35+LA!F35+MA!F35+MD!F35+ME!F35+MI!F35+MN!F35+MO!F35+MS!F35+MT!F35+NC!F35+ND!F35+NE!F35+NH!F35+NJ!F35+NM!F35+NV!F35+NY!F35+OH!F35+OK!F35+OR!F35+PA!F35+PR!F35+RI!F35+SC!F35+SD!F35+TN!F35+TX!F35+UT!F35+VA!F35+VI!F35+VT!F35+WA!F35+WI!F35+WV!F35+WY!F35","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H35+AK!H35+AL!H35+AR!H35+AS!H35+AZ!H35+CA!H35+CO!H35+CT!H35+DC!H35+DE!H35+FL!H35+GA!H35+GU!H35+HI!H35+IA!H35+ID!H35+IL!H35+IN!H35+KS!H35+KY!H35+LA!H35+MA!H35+MD!H35+ME!H35+MI!H35+MN!H35+MO!H35+MS!H35+MT!H35+NC!H35+ND!H35+NE!H35+NH!H35+NJ!H35+NM!H35+NV!H35+NY!H35+OH!H35+OK!H35+OR!H35+PA!H35+PR!H35+RI!H35+SC!H35+SD!H35+TN!H35+TX!H35+UT!H35+VA!H35+VI!H35+VT!H35+WA!H35+WI!H35+WV!H35+WY!H35","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D37+F37)*K37","v":{"$error":"#N/A"}},{"$f":"(D37+F37-H37)*K37","v":{"$error":"#N/A"}}]
["10.","Total ",null,{"$f":"SUM(D29:D37)","v":0},null,{"$f":"SUM(F29:F37)","v":0},null,{"$f":"SUM(H29:H37)","v":0},null,{"$f":"SUM(J29:J37)","v":0},null,{"$f":"SUM(L29:L37)","v":{"$error":"#N/A"}},{"$f":"SUM(M29:M37)","v":{"$error":"#N/A"}}]
[]
[null,"Nationwide"]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D43+AK!D43+AL!D43+AR!D43+AS!D43+AZ!D43+CA!D43+CO!D43+CT!D43+DC!D43+DE!D43+FL!D43+GA!D43+GU!D43+HI!D43+IA!D43+ID!D43+IL!D43+IN!D43+KS!D43+KY!D43+LA!D43+MA!D43+MD!D43+ME!D43+MI!D43+MN!D43+MO!D43+MS!D43+MT!D43+NC!D43+ND!D43+NE!D43+NH!D43+NJ!D43+NM!D43+NV!D43+NY!D43+OH!D43+OK!D43+OR!D43+PA!D43+PR!D43+RI!D43+SC!D43+SD!D43+TN!D43+TX!D43+UT!D43+VA!D43+VI!D43+VT!D43+WA!D43+WI!D43+WV!D43+WY!D43","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F43+AK!F43+AL!F43+AR!F43+AS!F43+AZ!F43+CA!F43+CO!F43+CT!F43+DC!F43+DE!F43+FL!F43+GA!F43+GU!F43+HI!F43+IA!F43+ID!F43+IL!F43+IN!F43+KS!F43+KY!F43+LA!F43+MA!F43+MD!F43+ME!F43+MI!F43+MN!F43+MO!F43+MS!F43+MT!F43+NC!F43+ND!F43+NE!F43+NH!F43+NJ!F43+NM!F43+NV!F43+NY!F43+OH!F43+OK!F43+OR!F43+PA!F43+PR!F43+RI!F43+SC!F43+SD!F43+TN!F43+TX!F43+UT!F43+VA!F43+VI!F43+VT!F43+WA!F43+WI!F43+WV!F43+WY!F43","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H43+AK!H43+AL!H43+AR!H43+AS!H43+AZ!H43+CA!H43+CO!H43+CT!H43+DC!H43+DE!H43+FL!H43+GA!H43+GU!H43+HI!H43+IA!H43+ID!H43+IL!H43+IN!H43+KS!H43+KY!H43+LA!H43+MA!H43+MD!H43+ME!H43+MI!H43+MN!H43+MO!H43+MS!H43+MT!H43+NC!H43+ND!H43+NE!H43+NH!H43+NJ!H43+NM!H43+NV!H43+NY!H43+OH!H43+OK!H43+OR!H43+PA!H43+PR!H43+RI!H43+SC!H43+SD!H43+TN!H43+TX!H43+UT!H43+VA!H43+VI!H43+VT!H43+WA!H43+WI!H43+WV!H43+WY!H43","v":0},null,{"$f":"D45+F45-H45","v":0},{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D45+F45)*K45","v":{"$error":"#N/A"}},{"$f":"(D45+F45-H45)*K45","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D44+AK!D44+AL!D44+AR!D44+AS!D44+AZ!D44+CA!D44+CO!D44+CT!D44+DC!D44+DE!D44+FL!D44+GA!D44+GU!D44+HI!D44+IA!D44+ID!D44+IL!D44+IN!D44+KS!D44+KY!D44+LA!D44+MA!D44+MD!D44+ME!D44+MI!D44+MN!D44+MO!D44+MS!D44+MT!D44+NC!D44+ND!D44+NE!D44+NH!D44+NJ!D44+NM!D44+NV!D44+NY!D44+OH!D44+OK!D44+OR!D44+PA!D44+PR!D44+RI!D44+SC!D44+SD!D44+TN!D44+TX!D44+UT!D44+VA!D44+VI!D44+VT!D44+WA!D44+WI!D44+WV!D44+WY!D44","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F44+AK!F44+AL!F44+AR!F44+AS!F44+AZ!F44+CA!F44+CO!F44+CT!F44+DC!F44+DE!F44+FL!F44+GA!F44+GU!F44+HI!F44+IA!F44+ID!F44+IL!F44+IN!F44+KS!F44+KY!F44+LA!F44+MA!F44+MD!F44+ME!F44+MI!F44+MN!F44+MO!F44+MS!F44+MT!F44+NC!F44+ND!F44+NE!F44+NH!F44+NJ!F44+NM!F44+NV!F44+NY!F44+OH!F44+OK!F44+OR!F44+PA!F44+PR!F44+RI!F44+SC!F44+SD!F44+TN!F44+TX!F44+UT!F44+VA!F44+VI!F44+VT!F44+WA!F44+WI!F44+WV!F44+WY!F44","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H44+AK!H44+AL!H44+AR!H44+AS!H44+AZ!H44+CA!H44+CO!H44+CT!H44+DC!H44+DE!H44+FL!H44+GA!H44+GU!H44+HI!H44+IA!H44+ID!H44+IL!H44+IN!H44+KS!H44+KY!H44+LA!H44+MA!H44+MD!H44+ME!H44+MI!H44+MN!H44+MO!H44+MS!H44+MT!H44+NC!H44+ND!H44+NE!H44+NH!H44+NJ!H44+NM!H44+NV!H44+NY!H44+OH!H44+OK!H44+OR!H44+PA!H44+PR!H44+RI!H44+SC!H44+SD!H44+TN!H44+TX!H44+UT!H44+VA!H44+VI!H44+VT!H44+WA!H44+WI!H44+WV!H44+WY!H44","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D46+F46)*K46","v":{"$error":"#N/A"}},{"$f":"(D46+F46-H46)*K46","v":{"$error":"#N/A"}}]
["3.","Credit Life (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D45+AK!D45+AL!D45+AR!D45+AS!D45+AZ!D45+CA!D45+CO!D45+CT!D45+DC!D45+DE!D45+FL!D45+GA!D45+GU!D45+HI!D45+IA!D45+ID!D45+IL!D45+IN!D45+KS!D45+KY!D45+LA!D45+MA!D45+MD!D45+ME!D45+MI!D45+MN!D45+MO!D45+MS!D45+MT!D45+NC!D45+ND!D45+NE!D45+NH!D45+NJ!D45+NM!D45+NV!D45+NY!D45+OH!D45+OK!D45+OR!D45+PA!D45+PR!D45+RI!D45+SC!D45+SD!D45+TN!D45+TX!D45+UT!D45+VA!D45+VI!D45+VT!D45+WA!D45+WI!D45+WV!D45+WY!D45","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F45+AK!F45+AL!F45+AR!F45+AS!F45+AZ!F45+CA!F45+CO!F45+CT!F45+DC!F45+DE!F45+FL!F45+GA!F45+GU!F45+HI!F45+IA!F45+ID!F45+IL!F45+IN!F45+KS!F45+KY!F45+LA!F45+MA!F45+MD!F45+ME!F45+MI!F45+MN!F45+MO!F45+MS!F45+MT!F45+NC!F45+ND!F45+NE!F45+NH!F45+NJ!F45+NM!F45+NV!F45+NY!F45+OH!F45+OK!F45+OR!F45+PA!F45+PR!F45+RI!F45+SC!F45+SD!F45+TN!F45+TX!F45+UT!F45+VA!F45+VI!F45+VT!F45+WA!F45+WI!F45+WV!F45+WY!F45","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H45+AK!H45+AL!H45+AR!H45+AS!H45+AZ!H45+CA!H45+CO!H45+CT!H45+DC!H45+DE!H45+FL!H45+GA!H45+GU!H45+HI!H45+IA!H45+ID!H45+IL!H45+IN!H45+KS!H45+KY!H45+LA!H45+MA!H45+MD!H45+ME!H45+MI!H45+MN!H45+MO!H45+MS!H45+MT!H45+NC!H45+ND!H45+NE!H45+NH!H45+NJ!H45+NM!H45+NV!H45+NY!H45+OH!H45+OK!H45+OR!H45+PA!H45+PR!H45+RI!H45+SC!H45+SD!H45+TN!H45+TX!H45+UT!H45+VA!H45+VI!H45+VT!H45+WA!H45+WI!H45+WV!H45+WY!H45","v":0},null,0]
["4.","Group Life Insurance",null,{"$f":"'Authorized Premium by LOB (Agg)'!D46+AK!D46+AL!D46+AR!D46+AS!D46+AZ!D46+CA!D46+CO!D46+CT!D46+DC!D46+DE!D46+FL!D46+GA!D46+GU!D46+HI!D46+IA!D46+ID!D46+IL!D46+IN!D46+KS!D46+KY!D46+LA!D46+MA!D46+MD!D46+ME!D46+MI!D46+MN!D46+MO!D46+MS!D46+MT!D46+NC!D46+ND!D46+NE!D46+NH!D46+NJ!D46+NM!D46+NV!D46+NY!D46+OH!D46+OK!D46+OR!D46+PA!D46+PR!D46+RI!D46+SC!D46+SD!D46+TN!D46+TX!D46+UT!D46+VA!D46+VI!D46+VT!D46+WA!D46+WI!D46+WV!D46+WY!D46","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F46+AK!F46+AL!F46+AR!F46+AS!F46+AZ!F46+CA!F46+CO!F46+CT!F46+DC!F46+DE!F46+FL!F46+GA!F46+GU!F46+HI!F46+IA!F46+ID!F46+IL!F46+IN!F46+KS!F46+KY!F46+LA!F46+MA!F46+MD!F46+ME!F46+MI!F46+MN!F46+MO!F46+MS!F46+MT!F46+NC!F46+ND!F46+NE!F46+NH!F46+NJ!F46+NM!F46+NV!F46+NY!F46+OH!F46+OK!F46+OR!F46+PA!F46+PR!F46+RI!F46+SC!F46+SD!F46+TN!F46+TX!F46+UT!F46+VA!F46+VI!F46+VT!F46+WA!F46+WI!F46+WV!F46+WY!F46","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H46+AK!H46+AL!H46+AR!H46+AS!H46+AZ!H46+CA!H46+CO!H46+CT!H46+DC!H46+DE!H46+FL!H46+GA!H46+GU!H46+HI!H46+IA!H46+ID!H46+IL!H46+IN!H46+KS!H46+KY!H46+LA!H46+MA!H46+MD!H46+ME!H46+MI!H46+MN!H46+MO!H46+MS!H46+MT!H46+NC!H46+ND!H46+NE!H46+NH!H46+NJ!H46+NM!H46+NV!H46+NY!H46+OH!H46+OK!H46+OR!H46+PA!H46+PR!H46+RI!H46+SC!H46+SD!H46+TN!H46+TX!H46+UT!H46+VA!H46+VI!H46+VT!H46+WA!H46+WI!H46+WV!H46+WY!H46","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D48+F48)*K48","v":{"$error":"#N/A"}},{"$f":"(D48+F48-H48)*K48","v":{"$error":"#N/A"}}]
["5.","Group Annuities",null,{"$f":"'Authorized Premium by LOB (Agg)'!D47+AK!D47+AL!D47+AR!D47+AS!D47+AZ!D47+CA!D47+CO!D47+CT!D47+DC!D47+DE!D47+FL!D47+GA!D47+GU!D47+HI!D47+IA!D47+ID!D47+IL!D47+IN!D47+KS!D47+KY!D47+LA!D47+MA!D47+MD!D47+ME!D47+MI!D47+MN!D47+MO!D47+MS!D47+MT!D47+NC!D47+ND!D47+NE!D47+NH!D47+NJ!D47+NM!D47+NV!D47+NY!D47+OH!D47+OK!D47+OR!D47+PA!D47+PR!D47+RI!D47+SC!D47+SD!D47+TN!D47+TX!D47+UT!D47+VA!D47+VI!D47+VT!D47+WA!D47+WI!D47+WV!D47+WY!D47","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F47+AK!F47+AL!F47+AR!F47+AS!F47+AZ!F47+CA!F47+CO!F47+CT!F47+DC!F47+DE!F47+FL!F47+GA!F47+GU!F47+HI!F47+IA!F47+ID!F47+IL!F47+IN!F47+KS!F47+KY!F47+LA!F47+MA!F47+MD!F47+ME!F47+MI!F47+MN!F47+MO!F47+MS!F47+MT!F47+NC!F47+ND!F47+NE!F47+NH!F47+NJ!F47+NM!F47+NV!F47+NY!F47+OH!F47+OK!F47+OR!F47+PA!F47+PR!F47+RI!F47+SC!F47+SD!F47+TN!F47+TX!F47+UT!F47+VA!F47+VI!F47+VT!F47+WA!F47+WI!F47+WV!F47+WY!F47","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H47+AK!H47+AL!H47+AR!H47+AS!H47+AZ!H47+CA!H47+CO!H47+CT!H47+DC!H47+DE!H47+FL!H47+GA!H47+GU!H47+HI!H47+IA!H47+ID!H47+IL!H47+IN!H47+KS!H47+KY!H47+LA!H47+MA!H47+MD!H47+ME!H47+MI!H47+MN!H47+MO!H47+MS!H47+MT!H47+NC!H47+ND!H47+NE!H47+NH!H47+NJ!H47+NM!H47+NV!H47+NY!H47+OH!H47+OK!H47+OR!H47+PA!H47+PR!H47+RI!H47+SC!H47+SD!H47+TN!H47+TX!H47+UT!H47+VA!H47+VI!H47+VT!H47+WA!H47+WI!H47+WV!H47+WY!H47","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D49+F49)*K49","v":{"$error":"#N/A"}},{"$f":"(D49+F49-H49)*K49","v":{"$error":"#N/A"}}]
["6.","Accident and Health Group",null,{"$f":"'Authorized Premium by LOB (Agg)'!D48+AK!D48+AL!D48+AR!D48+AS!D48+AZ!D48+CA!D48+CO!D48+CT!D48+DC!D48+DE!D48+FL!D48+GA!D48+GU!D48+HI!D48+IA!D48+ID!D48+IL!D48+IN!D48+KS!D48+KY!D48+LA!D48+MA!D48+MD!D48+ME!D48+MI!D48+MN!D48+MO!D48+MS!D48+MT!D48+NC!D48+ND!D48+NE!D48+NH!D48+NJ!D48+NM!D48+NV!D48+NY!D48+OH!D48+OK!D48+OR!D48+PA!D48+PR!D48+RI!D48+SC!D48+SD!D48+TN!D48+TX!D48+UT!D48+VA!D48+VI!D48+VT!D48+WA!D48+WI!D48+WV!D48+WY!D48","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F48+AK!F48+AL!F48+AR!F48+AS!F48+AZ!F48+CA!F48+CO!F48+CT!F48+DC!F48+DE!F48+FL!F48+GA!F48+GU!F48+HI!F48+IA!F48+ID!F48+IL!F48+IN!F48+KS!F48+KY!F48+LA!F48+MA!F48+MD!F48+ME!F48+MI!F48+MN!F48+MO!F48+MS!F48+MT!F48+NC!F48+ND!F48+NE!F48+NH!F48+NJ!F48+NM!F48+NV!F48+NY!F48+OH!F48+OK!F48+OR!F48+PA!F48+PR!F48+RI!F48+SC!F48+SD!F48+TN!F48+TX!F48+UT!F48+VA!F48+VI!F48+VT!F48+WA!F48+WI!F48+WV!F48+WY!F48","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H48+AK!H48+AL!H48+AR!H48+AS!H48+AZ!H48+CA!H48+CO!H48+CT!H48+DC!H48+DE!H48+FL!H48+GA!H48+GU!H48+HI!H48+IA!H48+ID!H48+IL!H48+IN!H48+KS!H48+KY!H48+LA!H48+MA!H48+MD!H48+ME!H48+MI!H48+MN!H48+MO!H48+MS!H48+MT!H48+NC!H48+ND!H48+NE!H48+NH!H48+NJ!H48+NM!H48+NV!H48+NY!H48+OH!H48+OK!H48+OR!H48+PA!H48+PR!H48+RI!H48+SC!H48+SD!H48+TN!H48+TX!H48+UT!H48+VA!H48+VI!H48+VT!H48+WA!H48+WI!H48+WV!H48+WY!H48","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D50+F50)*K50","v":{"$error":"#N/A"}},{"$f":"(D50+F50-H50)*K50","v":{"$error":"#N/A"}}]
["7.","Accident and Health Credit (Group and Individual)",null,{"$f":"'Authorized Premium by LOB (Agg)'!D49+AK!D49+AL!D49+AR!D49+AS!D49+AZ!D49+CA!D49+CO!D49+CT!D49+DC!D49+DE!D49+FL!D49+GA!D49+GU!D49+HI!D49+IA!D49+ID!D49+IL!D49+IN!D49+KS!D49+KY!D49+LA!D49+MA!D49+MD!D49+ME!D49+MI!D49+MN!D49+MO!D49+MS!D49+MT!D49+NC!D49+ND!D49+NE!D49+NH!D49+NJ!D49+NM!D49+NV!D49+NY!D49+OH!D49+OK!D49+OR!D49+PA!D49+PR!D49+RI!D49+SC!D49+SD!D49+TN!D49+TX!D49+UT!D49+VA!D49+VI!D49+VT!D49+WA!D49+WI!D49+WV!D49+WY!D49","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F49+AK!F49+AL!F49+AR!F49+AS!F49+AZ!F49+CA!F49+CO!F49+CT!F49+DC!F49+DE!F49+FL!F49+GA!F49+GU!F49+HI!F49+IA!F49+ID!F49+IL!F49+IN!F49+KS!F49+KY!F49+LA!F49+MA!F49+MD!F49+ME!F49+MI!F49+MN!F49+MO!F49+MS!F49+MT!F49+NC!F49+ND!F49+NE!F49+NH!F49+NJ!F49+NM!F49+NV!F49+NY!F49+OH!F49+OK!F49+OR!F49+PA!F49+PR!F49+RI!F49+SC!F49+SD!F49+TN!F49+TX!F49+UT!F49+VA!F49+VI!F49+VT!F49+WA!F49+WI!F49+WV!F49+WY!F49","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H49+AK!H49+AL!H49+AR!H49+AS!H49+AZ!H49+CA!H49+CO!H49+CT!H49+DC!H49+DE!H49+FL!H49+GA!H49+GU!H49+HI!H49+IA!H49+ID!H49+IL!H49+IN!H49+KS!H49+KY!H49+LA!H49+MA!H49+MD!H49+ME!H49+MI!H49+MN!H49+MO!H49+MS!H49+MT!H49+NC!H49+ND!H49+NE!H49+NH!H49+NJ!H49+NM!H49+NV!H49+NY!H49+OH!H49+OK!H49+OR!H49+PA!H49+PR!H49+RI!H49+SC!H49+SD!H49+TN!H49+TX!H49+UT!H49+VA!H49+VI!H49+VT!H49+WA!H49+WI!H49+WV!H49+WY!H49","v":0},null,0]
["8.","Accident and Health Other",null,{"$f":"'Authorized Premium by LOB (Agg)'!D50+AK!D50+AL!D50+AR!D50+AS!D50+AZ!D50+CA!D50+CO!D50+CT!D50+DC!D50+DE!D50+FL!D50+GA!D50+GU!D50+HI!D50+IA!D50+ID!D50+IL!D50+IN!D50+KS!D50+KY!D50+LA!D50+MA!D50+MD!D50+ME!D50+MI!D50+MN!D50+MO!D50+MS!D50+MT!D50+NC!D50+ND!D50+NE!D50+NH!D50+NJ!D50+NM!D50+NV!D50+NY!D50+OH!D50+OK!D50+OR!D50+PA!D50+PR!D50+RI!D50+SC!D50+SD!D50+TN!D50+TX!D50+UT!D50+VA!D50+VI!D50+VT!D50+WA!D50+WI!D50+WV!D50+WY!D50","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F50+AK!F50+AL!F50+AR!F50+AS!F50+AZ!F50+CA!F50+CO!F50+CT!F50+DC!F50+DE!F50+FL!F50+GA!F50+GU!F50+HI!F50+IA!F50+ID!F50+IL!F50+IN!F50+KS!F50+KY!F50+LA!F50+MA!F50+MD!F50+ME!F50+MI!F50+MN!F50+MO!F50+MS!F50+MT!F50+NC!F50+ND!F50+NE!F50+NH!F50+NJ!F50+NM!F50+NV!F50+NY!F50+OH!F50+OK!F50+OR!F50+PA!F50+PR!F50+RI!F50+SC!F50+SD!F50+TN!F50+TX!F50+UT!F50+VA!F50+VI!F50+VT!F50+WA!F50+WI!F50+WV!F50+WY!F50","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H50+AK!H50+AL!H50+AR!H50+AS!H50+AZ!H50+CA!H50+CO!H50+CT!H50+DC!H50+DE!H50+FL!H50+GA!H50+GU!H50+HI!H50+IA!H50+ID!H50+IL!H50+IN!H50+KS!H50+KY!H50+LA!H50+MA!H50+MD!H50+ME!H50+MI!H50+MN!H50+MO!H50+MS!H50+MT!H50+NC!H50+ND!H50+NE!H50+NH!H50+NJ!H50+NM!H50+NV!H50+NY!H50+OH!H50+OK!H50+OR!H50+PA!H50+PR!H50+RI!H50+SC!H50+SD!H50+TN!H50+TX!H50+UT!H50+VA!H50+VI!H50+VT!H50+WA!H50+WI!H50+WV!H50+WY!H50","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D52+F52)*K52","v":{"$error":"#N/A"}},{"$f":"(D52+F52-H52)*K52","v":{"$error":"#N/A"}}]
["9.","Aggregate of All Other  Lines of Business",null,{"$f":"'Authorized Premium by LOB (Agg)'!D51+AK!D51+AL!D51+AR!D51+AS!D51+AZ!D51+CA!D51+CO!D51+CT!D51+DC!D51+DE!D51+FL!D51+GA!D51+GU!D51+HI!D51+IA!D51+ID!D51+IL!D51+IN!D51+KS!D51+KY!D51+LA!D51+MA!D51+MD!D51+ME!D51+MI!D51+MN!D51+MO!D51+MS!D51+MT!D51+NC!D51+ND!D51+NE!D51+NH!D51+NJ!D51+NM!D51+NV!D51+NY!D51+OH!D51+OK!D51+OR!D51+PA!D51+PR!D51+RI!D51+SC!D51+SD!D51+TN!D51+TX!D51+UT!D51+VA!D51+VI!D51+VT!D51+WA!D51+WI!D51+WV!D51+WY!D51","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!F51+AK!F51+AL!F51+AR!F51+AS!F51+AZ!F51+CA!F51+CO!F51+CT!F51+DC!F51+DE!F51+FL!F51+GA!F51+GU!F51+HI!F51+IA!F51+ID!F51+IL!F51+IN!F51+KS!F51+KY!F51+LA!F51+MA!F51+MD!F51+ME!F51+MI!F51+MN!F51+MO!F51+MS!F51+MT!F51+NC!F51+ND!F51+NE!F51+NH!F51+NJ!F51+NM!F51+NV!F51+NY!F51+OH!F51+OK!F51+OR!F51+PA!F51+PR!F51+RI!F51+SC!F51+SD!F51+TN!F51+TX!F51+UT!F51+VA!F51+VI!F51+VT!F51+WA!F51+WI!F51+WV!F51+WY!F51","v":0},null,{"$f":"'Authorized Premium by LOB (Agg)'!H51+AK!H51+AL!H51+AR!H51+AS!H51+AZ!H51+CA!H51+CO!H51+CT!H51+DC!H51+DE!H51+FL!H51+GA!H51+GU!H51+HI!H51+IA!H51+ID!H51+IL!H51+IN!H51+KS!H51+KY!H51+LA!H51+MA!H51+MD!H51+ME!H51+MI!H51+MN!H51+MO!H51+MS!H51+MT!H51+NC!H51+ND!H51+NE!H51+NH!H51+NJ!H51+NM!H51+NV!H51+NY!H51+OH!H51+OK!H51+OR!H51+PA!H51+PR!H51+RI!H51+SC!H51+SD!H51+TN!H51+TX!H51+UT!H51+VA!H51+VI!H51+VT!H51+WA!H51+WI!H51+WV!H51+WY!H51","v":0},null,0,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D53+F53)*K53","v":{"$error":"#N/A"}},{"$f":"(D53+F53-H53)*K53","v":{"$error":"#N/A"}}]
["10.","Total ",null,{"$f":"SUM(D45:D53)","v":0},null,{"$f":"SUM(F45:F53)","v":0},null,{"$f":"SUM(H45:H53)","v":0},null,{"$f":"SUM(J45:J53)","v":0},null,{"$f":"SUM(L45:L53)","v":{"$error":"#N/A"}},{"$f":"SUM(M45:M53)","v":{"$error":"#N/A"}}]

{"sheet":"Authorized Premium by LOB (Agg)","index":6,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[[21,6,21,9],[37,6,37,9]]}
["Applicant Company Name:",null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Authorized Premium by LOB (Aggregate) - Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,"Nationwide"]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net",null,"MULTI PLIER","ADJUSTED ","ADJUSTED "]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums ",null,null,"GROSS","NET"]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0},null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$7,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D11+F11)*L11","v":{"$error":"#N/A"}},{"$f":"(D11+F11-H11)*L11","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D12+F12)*L12","v":{"$error":"#N/A"}},{"$f":"(D12+F12-H12)*L12","v":{"$error":"#N/A"}}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["5.","Group Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0},null,null,{"$f":"SUM(M11:M19)","v":{"$error":"#N/A"}},{"$f":"SUM(N11:N19)","v":{"$error":"#N/A"}},{"$f":"IF(SUM(O11:O19)=0,\" \",SUM(O11:O19))","v":" "}]
[]
[null,"Nationwide"]
[null,"Year 2",{"$f":"Intro!B27","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=0,O20,O20-#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0},null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D27+F27)*L27","v":{"$error":"#N/A"}},{"$f":"(D27+F27-H27)*L27","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D28+F28)*L28","v":{"$error":"#N/A"}},{"$f":"(D28+F28-H28)*L28","v":{"$error":"#N/A"}}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D30+F30)*L30","v":{"$error":"#N/A"}},{"$f":"(D30+F30-H30)*L30","v":{"$error":"#N/A"}}]
["5.","Group Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D31+F31)*L31","v":{"$error":"#N/A"}},{"$f":"(D31+F31-H31)*L31","v":{"$error":"#N/A"}}]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D32+F32)*L32","v":{"$error":"#N/A"}},{"$f":"(D32+F32-H32)*L32","v":{"$error":"#N/A"}}]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D34+F34)*L34","v":{"$error":"#N/A"}},{"$f":"(D34+F34-H34)*L34","v":{"$error":"#N/A"}}]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D35+F35)*L35","v":{"$error":"#N/A"}},{"$f":"(D35+F35-H35)*L35","v":{"$error":"#N/A"}}]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0},null,null,{"$f":"SUM(M27:M35)","v":{"$error":"#N/A"}},{"$f":"SUM(N27:N35)","v":{"$error":"#N/A"}}]
[]
[null,"Nationwide"]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0},null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D43+F43)*L43","v":{"$error":"#N/A"}},{"$f":"(D43+F43-H43)*L43","v":{"$error":"#N/A"}}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$9,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D44+F44)*L44","v":{"$error":"#N/A"}},{"$f":"(D44+F44-H44)*L44","v":{"$error":"#N/A"}}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$10,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D46+F46)*L46","v":{"$error":"#N/A"}},{"$f":"(D46+F46-H46)*L46","v":{"$error":"#N/A"}}]
["5.","Group Annuities",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$11,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D47+F47)*L47","v":{"$error":"#N/A"}},{"$f":"(D47+F47-H47)*L47","v":{"$error":"#N/A"}}]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$12,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D48+F48)*L48","v":{"$error":"#N/A"}},{"$f":"(D48+F48-H48)*L48","v":{"$error":"#N/A"}}]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D50+F50)*L50","v":{"$error":"#N/A"}},{"$f":"(D50+F50-H50)*L50","v":{"$error":"#N/A"}}]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(Multipliers!$C$63,Multipliers!$B$5:$BD$59,Multipliers!$A$14,FALSE)","v":{"$error":"#N/A"}},{"$f":"(D51+F51)*L51","v":{"$error":"#N/A"}},{"$f":"(D51+F51-H51)*L51","v":{"$error":"#N/A"}}]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0},null,null,{"$f":"SUM(M43:M51)","v":{"$error":"#N/A"}},{"$f":"SUM(N43:N51)","v":{"$error":"#N/A"}}]

{"sheet":"ST","index":7,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":true,"merged":[[2,3,2,5]]}
[]
[]
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"(D11+F11-H11)","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,{"$f":"(D12+F12-H12)","v":0}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0},null,{"$f":"IF(SUM(L11:L19)=0,\" \",SUM(L11:L19))","v":" "}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=0,L21,L21-#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"(D27+F27-H27)","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,{"$f":"(D28+F28-H28)","v":0}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0},null,{"$f":"IF(SUM(L27:L35)=0,\" \",SUM(L27:L35))","v":" "}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"(D43+F43-H43)","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,{"$f":"(D44+F44-H44)","v":0}]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0},null,{"$f":"IF(SUM(L43:L51)=0,\" \",SUM(L43:L51))","v":" "}]

{"sheet":"AK","index":8,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E4","v":"Alaska"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"AL","index":9,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E5","v":"Alabama"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"AR","index":10,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E6","v":"Arkansas"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"AS","index":11,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E7","v":"American Samoa"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"AZ","index":12,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E8","v":"Arizona"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"CA","index":13,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E9","v":"California"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"CO","index":14,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E10","v":"Colorado"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"CT","index":15,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E11","v":"Connecticut"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"DC","index":16,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E12","v":"District Of Columbia"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"DE","index":17,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E13","v":"Delaware"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"FL","index":18,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E14","v":"Florida"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"GA","index":19,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E15","v":"Georgia"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"GU","index":20,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E16","v":"Guam"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"HI","index":21,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E17","v":"Hawaii"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"IA","index":22,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E18","v":"Iowa"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"ID","index":23,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E19","v":"Idaho"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"IL","index":24,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E20","v":"Illinois"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"IN","index":25,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E21","v":"Indiana"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"KS","index":26,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E22","v":"Kansas"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"KY","index":27,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E23","v":"Kentucky"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"LA","index":28,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E24","v":"Louisiana"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MA","index":29,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E25","v":"Massachusetts"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MD","index":30,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E26","v":"Maryland"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"ME","index":31,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E27","v":"Maine"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MI","index":32,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E28","v":"Michigan"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MN","index":33,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E29","v":"Minnesota"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MO","index":34,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E30","v":"Missouri"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MS","index":35,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!E31","v":"Mississippi"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"MT","index":36,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I4","v":"Montana"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NC","index":37,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I5","v":"North Carolina"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"ND","index":38,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I6","v":"North Dakota"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NE","index":39,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I7","v":"Nebraska"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NH","index":40,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I8","v":"New Hampshire"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NJ","index":41,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I9","v":"New Jersey"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NM","index":42,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I10","v":"New Mexico"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NV","index":43,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I11","v":"Nevada"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"NY","index":44,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I12","v":"New York"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"OH","index":45,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I13","v":"Ohio"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"OK","index":46,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I14","v":"Oklahoma"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"OR","index":47,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I15","v":"Oregon"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"PA","index":48,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I16","v":"Pennsylvania"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"PR","index":49,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I17","v":"Puerto Rico"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"RI","index":50,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I18","v":"Rhode Island"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"SC","index":51,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I19","v":"South Carolina"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"SD","index":52,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I20","v":"South Dakota"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"TN","index":53,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I21","v":"Tennessee"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"TX","index":54,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I22","v":"Texas"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"UT","index":55,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I23","v":"Utah"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"VA","index":56,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I24","v":"Virginia"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"VI","index":57,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[5,1,5,3],[0,3,0,5],[21,6,21,8],[37,6,37,8],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I25","v":"U.S. Virgin Islands"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"VT","index":58,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[5,1,5,3],[0,3,0,5],[21,6,21,8],[37,6,37,8],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I26","v":"Vermont"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"WA","index":59,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[5,1,5,3],[0,3,0,5],[21,6,21,8],[37,6,37,8],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I27","v":"Washington"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"WI","index":60,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[38,2,38,4],[5,1,5,3],[0,3,0,5],[21,6,21,8],[37,6,37,8],[6,2,6,4],[22,2,22,4]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I28","v":"Wisconsin"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"WV","index":61,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I29","v":"West Virginia"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"WY","index":62,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,3,0,5],[21,6,21,8],[37,6,37,8],[5,1,5,3]]}
["Applicant Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
["(Life, Accident, and Health Insurance Company)"]
["Planned Premium Volume by Line of Business",null,"Wyoming"]
["(Amounts in Whole Dollars)"]
[]
[null,{"$f":"Intro!I30","v":"Wyoming"}]
[null,"Year 1",{"$f":"Intro!B25","v":0}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D11+F11-H11","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D11:D19)","v":0},null,{"$f":"SUM(F11:F19)","v":0},null,{"$f":"SUM(H11:H19)","v":0},null,{"$f":"SUM(J11:J19)","v":0}]
[]
[null,"Year 2",{"$f":"Intro!B27","v":1}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["1.","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D27+F27-H27","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D27:D35)","v":0},null,{"$f":"SUM(F27:F35)","v":0},null,{"$f":"SUM(H27:H35)","v":0},null,{"$f":"SUM(J27:J35)","v":0}]
[]
[null,"Year 3",{"$f":"Intro!B29","v":2}]
[]
[null,null,null,"Direct",null,"Assumed ",null,"Ceded",null,"Net"]
[null,"Description",null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums "]
["          ","Ordinary Life Insurance",null,null,null,null,null,null,null,{"$f":"D43+F43-H43","v":0}]
["2.","Ordinary Individual Annuities",null,null,null,null,null,null,null,0]
["3.","Credit Life (Group and Individual)",null,null,null,null,null,null,null,0]
["4.","Group Life Insurance",null,null,null,null,null,null,null,0]
["5.","Group Annuities",null,null,null,null,null,null,null,0]
["6.","Accident and Health Group",null,null,null,null,null,null,null,0]
["7.","Accident and Health Credit (Group and Individual)",null,null,null,null,null,null,null,0]
["8.","Accident and Health Other",null,null,null,null,null,null,null,0]
["9.","Aggregate of All Other  Lines of Business",null,null,null,null,null,null,null,0]
[]
["10.","Total ",null,{"$f":"SUM(D43:D51)","v":0},null,{"$f":"SUM(F43:F51)","v":0},null,{"$f":"SUM(H43:H51)","v":0},null,{"$f":"SUM(J43:J51)","v":0}]

{"sheet":"Assumptions","index":63,"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":"Premium Ratios","index":64,"n_rows":18,"n_cols":18,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,7,1,10]]}
[]
[null,null,null,null,"Company Name:",null,null,{"$f":"Intro!B23","v":"Applicant Company Name"}]
[null,"Nationwide",null,null,"(Life, Accident, and Health Insurance Company)"]
[null,null,null,null,"Premiums Written to Surplus Ratios"]
[]
["Year","Direct",null,"Assumed ",null,"Gross ",null,"Ceded",null,"Net",null,"Adjusted ",null,"Adjusted",null,"Adjusted Gross",null,"Adjusted Net"]
[null,"Premiums ",null,"Premiums ",null,"Premiums",null,"Premiums",null,"Premiums ",null,"Gross",null,"Net ",null,"Written Premiums",null,"Written Premiums"]
[null,"Written",null,"Written",null,"Written",null,"Written",null,"Written",null,"Premiums",null,"Premiums",null,"to Surplus",null,"to Surplus"]
[null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------",null,"---------"]
[]
[]
[{"$f":"Intro!B25","v":0},{"$f":"'Nationwide Premium by LOB'!D22","v":0},null,{"$f":"'Nationwide Premium by LOB'!F22","v":0},null,{"$f":"SUM(B12:D12)","v":0},null,{"$f":"'Nationwide Premium by LOB'!H22","v":0},null,{"$f":"F12-H12","v":0},null,{"$f":"'Nationwide Premium by LOB'!L22","v":{"$error":"#N/A"}},null,{"$f":"'Nationwide Premium by LOB'!M22","v":{"$error":"#N/A"}},null,{"$f":"L12/'Balance Sheet'!$E$37","v":{"$error":"#N/A"}},null,{"$f":"N12/'Balance Sheet'!$E$37","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"Intro!B27","v":1},{"$f":"'Nationwide Premium by LOB'!D38","v":0},null,{"$f":"'Nationwide Premium by LOB'!F38","v":0},null,{"$f":"SUM(B15:D15)","v":0},null,{"$f":"'Nationwide Premium by LOB'!H38","v":0},null,{"$f":"F15-H15","v":0},null,{"$f":"'Nationwide Premium by LOB'!L38","v":{"$error":"#N/A"}},null,{"$f":"'Nationwide Premium by LOB'!M38","v":{"$error":"#N/A"}},null,{"$f":"L15/'Balance Sheet'!$E$37","v":{"$error":"#N/A"}},null,{"$f":"N15/'Balance Sheet'!$E$37","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"Intro!B29","v":2},{"$f":"'Nationwide Premium by LOB'!D56","v":0},null,{"$f":"'Nationwide Premium by LOB'!F56","v":0},null,{"$f":"SUM(B18:D18)","v":0},null,{"$f":"'Nationwide Premium by LOB'!H56","v":0},null,{"$f":"F18-H18","v":0},null,{"$f":"'Nationwide Premium by LOB'!L56","v":0},null,{"$f":"'Nationwide Premium by LOB'!M56","v":0},null,{"$f":"L18/'Balance Sheet'!$E$37","v":{"$error":"#DIV/0!"}},null,{"$f":"N18/'Balance Sheet'!$E$37","v":{"$error":"#DIV/0!"}}]

{"sheet":"Multipliers","index":65,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,"Ordinary Life","Ordinary Individual Annuities"," Credit Life (Group and Individual)","Group Life Insurance","Group Annuities","Credit Accident and Health (Group and Individual)","Other Accident and Health","Aggregate of All Other Lines of Business"]
[]
[{"$f":"A3+1","v":1},"AK","Alaska",1,1,1,1,1,1,1,1]
[{"$f":"A5+1","v":2},"AL","Alabama",1,1,1,1,1,1,1,1]
[3,"AR","Arkansas",1,1,1,1,1,1,1,1]
[4,"AS","American Samoa",1,1,1,1,1,1,1,1]
[5,"AZ","Arizona",1,1,1,1,1,1,1,1]
[6,"CA","California",1,1,1,1,1,1,1,1]
[7,"CO","Colorado",1,1,1,1,1,1,1,1]
[8,"CT","Connecticut",1,1,1,1,1,1,1,1]
[9,"DC","District Of Columbia",1,1,1,1,1,1,1,1]
[10,"DE","Delaware",1,1,1,1,1,1,1,1]
[11,"FL","Florida",1,1,1,1,1,0.8,0.8,1]
[12,"GA","Georgia",1,1,1,1,1,1,1,1]
[13,"GU","Guam",1,1,1,1,1,1,1,1]
[14,"HI","Hawaii",1,1,1,1,1,1,1,1]
[15,"IA","Iowa",1,1,1,1,1,1,1,1]
[16,"ID","Idaho",1,1,1,1,1,1,1,1]
[17,"IL","Illinois",1,1,1,1,1,1,1,1]
[18,"IN","Indiana",1,1,1,1,1,1,1,1]
[19,"KS","Kansas",1,1,1,1,1,1,1,1]
[20,"KY","Kentucky",1,1,1,1,1,1,1,1]
[21,"LA","Louisiana",1,1,1,1,1,1,1,1]
[22,"MA","Massachusetts",1,1,1,1,1,1,1,1]
[23,"MD","Maryland",1,1,1,1,1,1,1,1]
[24,"ME","Maine",1,1,1,1,1,1,1,1]
[25,"MI","Michigan",1,1,1,1,1,1,1,1]
[26,"MN","Minnesota",1,1,1,1,1,1,1,1]
[27,"MO","Missouri",1,1,1,1,1,1,1,1]
[28,"MS","Mississippi",1,1,1,1,1,1,1,1]
[29,"MT","Montana",1,1,1,1,1,1,1,1]
[30,"NC","North Carolina",1,1,1,1,1,1,1,1]
[31,"ND","North Dakota",1,1,1,1,1,1,1,1]
[32,"NE","Nebraska",1,1,1,1,1,1,1,1]
[33,"NH","New Hampshire",1,1,1,1,1,1,1,1]
[34,"NJ","New Jersey",1,1,1,1,1,1,1,1]
[35,"NM","New Mexico",1,1,1,1,1,1,1,1]
[36,"NV","Nevada",1,1,1,1,1,1,1,1]
[37,"NY","New York",1,1,1,1,1,1,1,1]
[38,"OH","Ohio",1,1,1,1,1,1,1,1]
[39,"OK","Oklahoma",1,1,1,1,1,1,1,1]
[40,"OR","Oregon",1,1,1,1,1,1,1,1]
[41,"PA","Pennsylvania",1,1,1,1,1,1,1,1]
[42,"PR","Puerto Rico",1,1,1,1,1,1,1,1]
[43,"RI","Rhode Island",1,1,1,1,1,1,1,1]
[44,"SC","South Carolina",1,1,1,1,1,1,1,1]
[45,"SD","South Dakota",1,1,1,1,1,1,1,1]
[46,"TN","Tennessee",1,1,1,1,1,1,1,1]
[47,"TX","Texas",1,1,1,1,1,1,1,1]
[48,"UT","Utah",1,1,1,1,1,1,1,1]
[49,"VA","Virginia",1,1,1,1,1,1,1,1]
[50,"VI","U.S. Virgin Islands",1,1,1,1,1,1,1,1]
[51,"VT","Vermont",1,1,1,1,1,1,1,1]
[52,"WA","Washington",1,1,1,1,1,1,1,1]
[53,"WI","Wisconsin",1,1,1,1,1,1,1,1]
[54,"WV","West Virginia",1,1,1,1,1,1,1,1]
[55,"WY","Wyoming",1,1,1,1,1,1,1,1]
[56]
[null,null,"Counter",1,{"$f":"D61+1","v":2},{"$f":"E61+1","v":3},4,5,6,7,8]
[null,null,"Multiplier Used"]
[null,null,{"$f":"VLOOKUP(TRUE,Intro!M2:O56,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$63,$B$5:$BD$59,D61+2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$63,$B$5:$BD$59,E61+2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Warning","index":66,"n_rows":26,"n_cols":11,"rows_kept":26,"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,{"$f":"IF(Intro!M29=TRUE,\"X\",\"\")","v":""},"MS","Mississippi",null,{"$f":"IF(Intro!M48=TRUE,\"X\",\"\")","v":""},"TX","Texas"]
[{"$f":"IF(Intro!M12=TRUE,\"X\",\"\")","v":""},"FL","Florida",null,{"$f":"IF(Intro!M30=TRUE,\"X\",\"\")","v":""},"MT","Montana",null,{"$f":"IF(Intro!M49=TRUE,\"X\",\"\")","v":""},"UT","Utah"]
[{"$f":"IF(Intro!M13=TRUE,\"X\",\"\")","v":""},"GA","Georgia",null,{"$f":"IF(Intro!M31=TRUE,\"X\",\"\")","v":""},"NC","North Carolina",null,{"$f":"IF(Intro!M50=TRUE,\"X\",\"\")","v":""},"VA","Virginia"]
[{"$f":"IF(Intro!M14=TRUE,\"X\",\"\")","v":""},"GU","Guam",null,{"$f":"IF(Intro!M32=TRUE,\"X\",\"\")","v":""},"ND","North Dakota",null,{"$f":"IF(Intro!M51=TRUE,\"X\",\"\")","v":""},"VI","U.S. Virgin Islands"]
[{"$f":"IF(Intro!M15=TRUE,\"X\",\"\")","v":""},"HI","Hawaii",null,{"$f":"IF(Intro!M33=TRUE,\"X\",\"\")","v":""},"NE","Nebraska",null,{"$f":"IF(Intro!M52=TRUE,\"X\",\"\")","v":""},"VT","Vermont"]
[{"$f":"IF(Intro!M16=TRUE,\"X\",\"\")","v":""},"IA","Iowa",null,{"$f":"IF(Intro!M34=TRUE,\"X\",\"\")","v":""},"NH","New Hampshire",null,{"$f":"IF(Intro!M53=TRUE,\"X\",\"\")","v":""},"WA","Washington"]
[{"$f":"IF(Intro!M17=TRUE,\"X\",\"\")","v":""},"ID","Idaho",null,{"$f":"IF(Intro!M35=TRUE,\"X\",\"\")","v":""},"NJ","New Jersey",null,{"$f":"IF(Intro!M54=TRUE,\"X\",\"\")","v":""},"WI","Wisconsin"]
[{"$f":"IF(Intro!M18=TRUE,\"X\",\"\")","v":""},"IL","Illinois",null,{"$f":"IF(Intro!M36=TRUE,\"X\",\"\")","v":""},"NM","New Mexico",null,{"$f":"IF(Intro!M55=TRUE,\"X\",\"\")","v":""},"WV","West Virginia"]
[{"$f":"IF(Intro!M19=TRUE,\"X\",\"\")","v":""},"IN","Indiana",null,{"$f":"IF(Intro!M38=TRUE,\"X\",\"\")","v":""},"NV","Nevada",null,{"$f":"IF(Intro!M56=TRUE,\"X\",\"\")","v":""},"WY","Wyoming"]
[null,null,null,null,{"$f":"IF(Intro!M37=TRUE,\"X\",\"\")","v":""},"NY","New York"]
[]
[]
["X - Indicates the state is selected to be deleted."]