Back to Home

Benavente Brothers Insurance Co.

Coverage That Holds When Weather Doesn't.

Key Biscayne (33149) — bundled Wind + Private Flood — Reinsured CAT Program (Illustrative Dashboard)

Homes
50
TIV
$250,000,000
GWP
$3,750,000
Net Retention Cap
$5,000,000

Inputs

Homes: 50
10100
Home value (avg)
Premium per home
Retention cap
Reinsurance cost (% GWP)
(31.0%)
AAL (% GWP)
(24.0%)
Expense ratio (% GWP)
(20.0%)
UW margin proxy (% GWP)
(18.0%)
Float share of GWP
(25.0%)
Float yield
(4.0%)

EP Curve (Exceedance Probability)

Gross vs Net Retained (cap) by return period — illustrative curve shape.

PML Bars (Tail Focus)

1-in-100 and 1-in-250 — gross vs net retained.

Program Economics (Illustrative)

Reinsurance cost
$1,162,500
Expected losses (AAL)
$900,000
Operating expenses
$750,000
Net premium (post-reins)
$2,587,500
Underwriting result (net)
$937,500
Net = GWP − reins cost − expected losses − expenses. Replace with actuarial pricing + vendor CAT.

Tokenized Participation (Economic Interest Only)

Optional homeowner buy-in token; represents economic participation in a defined surplus pool (not policy rights).

Token buy-in per home
Target cash yield
(7.0%)
Surplus share to tokenholders
(40.0%)
Total token buy-in
$2,500,000
Token surplus pool
$285,000
Achievable cash yield
7.0%
Annual cash distribution
$175,000
Annual premium credit pool
$110,000
Per-home cash / credit
$3,500 / $2,200
Compliance note: Offer tokens under appropriate exemptions (e.g., Reg D/Reg S), transfer restrictions, disclosures; tokens do not provide claims rights, policy control, or reinsurance proceeds.

Rating-Agency Style Review Lens (Illustrative)

  • Net cat leverage: Maintain stable net retention vs surplus; demonstrate tail resilience post-event.
  • Reinsurance quality: Diversified counterparties, clear wordings, collateral/credit controls, and claims settlement liquidity.
  • Underwriting governance: Tight exposure reporting (geo, elevation, construction), minimum deductibles, and disciplined growth pacing.
  • Liquidity under stress: Claims funding plan, reinsurance recoverables governance, operational continuity.
  • Earnings durability: Pricing adequacy after reinsurance and expenses; demonstrate path to scale without degrading risk selection.
Built for demo/pitch. Swap in vendor CAT output + actuarial assumptions before binding terms or placement.