Financial Modelling · Section 5.2
Catastrophe excess of loss
The contract that composes filter, coverage period, occurrence excess, and aggregate excess — with reinstatements encoded in the aggregate limit.
A CatXoL composes four building blocks. The filter and coverage period select the covered events, the occurrence excess clips each one, and the aggregate excess caps the annual total. For a CatXoL with reinstatements:
As with every composition, the formula reads right to left — the filter applies first — while data flows left to right. The composition defines the contract at 100% — the whole layer. Helios Re’s 14.5% participation is not one of the contract’s terms: participation is a scaling applied at portfolio roll-up, where the reinsurer’s share of each contract is booked. This is exactly the pipeline we dissected on Trial 9, now named term by term. For Contract 1:
| Building block | Contract 1 |
|---|---|
| Loss filter | peril = HU, geography = FL |
| Contract period | 2024-01-01 to 2024-12-31 |
| Occurrence excess | $30M xs $10M per event |
| Aggregate excess | cap at $60M (1 reinstatement) |
The aggregate limit controls how many full occurrences the contract covers. Without reinstatements (), the aggregate limit equals the occurrence limit — one full event. Each reinstatement restores the per-occurrence limit once, typically in exchange for additional premium.
On Trial 9, the four Florida hurricanes’ per-occurrence gross — $19.7M, $30M, $0, and $30M after the $30M xs $10M layer — accumulate against the $60M aggregate limit. The cumulative would reach $79.7M, but with one reinstatement (two full occurrences of cover) the limit caps it at $60M:
Contract 1 on Trial 9: per-occurrence gross (after the $30M xs $10M layer) accumulating against the $60M aggregate limit. The cumulative is clipped at $60M — the standalone gross. (This is Step 4 of the dissection; the per-occurrence clipping is Step 3.)
Across all 20 trials of the demo tier, the standalone gross distribution — reported at 100%, before participation:
Contract 1 EP curves: Florida-hurricane subject vs the standalone CatXoL gross (30M xs 10M, 1 reinstatement). Trial 9 and Trial 19 are the years where the $60M aggregate limit binds.
This composition turns Trial 9’s $272.1M subject into a $60M standalone gross — Helios Re books its 14.5% share, $8.7M, at roll-up — and across all 20 trials produces a standalone expected loss of $17.4M.
Drop the per-occurrence layer and you have an AggXoL; gate the occurrence excess with a trigger and you have a franchise structure. The programs page covers the elaborations and how a CatXoL chains with other contracts.