{"id":1305,"date":"2022-05-31T17:05:23","date_gmt":"2022-05-31T17:05:23","guid":{"rendered":"http:\/\/www.slameeting.com\/bodjun2022\/?page_id=1305"},"modified":"2022-06-21T21:59:46","modified_gmt":"2022-06-21T21:59:46","slug":"analysis","status":"publish","type":"page","link":"https:\/\/www.slameeting.com\/bodjun2022\/analysis\/","title":{"rendered":"Analysis"},"content":{"rendered":"\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h1 class=\"wp-block-heading\" id=\"0-data-analysis-report-may-2021\">Stamping Fee Analysis<\/h1>\n\n\n\n\n\n<h2 class=\"wp-block-heading\">Summary:<\/h2>\n\n\n\n<p>The second quarter of 2022 (Fiscal Year, Mar-May) resulted in some unexpected and exceptional numbers.&nbsp; To start off, Q2 premium was 39% higher than Q1 this year. The biggest quarter-over-quarter difference ever seen in the last 20 years.&nbsp; Because of this spike, it has significantly moved the overall estimated premium from various models to approximately $16.8B for FY 2022 with expected revenue of $42M.&nbsp; If this occurred, it would result in a 27% increase over the previous fiscal year.<\/p>\n\n\n\n<p>Because of the substantial second-quarter results, the first half of the fiscal year 2022 is also substantially higher than the same period last year.&nbsp; Mid-year premium resulted in $8.1B in received premium and $20.2M in revenue. This represents a 38% increase over the first half of FY 2021.&nbsp; It is worth noting that despite an exceptionally high April month, May and subsequent months are trending towards seasonal averages, not declining as could be expected given current events.<\/p>\n\n\n\n<p>In drill-down analyses, specifically for industry segments and coverages, we saw some interesting behaviors.&nbsp; Insureds\u2019 industries that are notable are Arts\/Entertainment, Waste Management, and Transportation with 141%, 82%, and 79% growth from the same period last year respectively.&nbsp; Utilities and Oil\/Gas\/Mining fell to -11% and -29% respectively.&nbsp; The rest of the industries were relatively on par with the overall market average.<\/p>\n\n\n\n<p>Coverage analyses produced similar results.\u00a0 G\/L and Excess Liability grew 64% and 38%, respectively &#8211; higher than the first half of the prior year.\u00a0 The other coverages remained quite flat from last year.<\/p>\n\n\n\n<p>The sections below illustrate the detailed charts for the overall market, transaction volume, average premium, and industry groups and coverages.<\/p>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h2 class=\"wp-block-heading\">1. Overall Market Data<\/h2>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">Total Premium by Effective\/Submitted Year (2005-2023) in $M<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1352-880860410\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1352\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1352-880860410\" class=\"visualizer-front  visualizer-front-1352\"><\/div><!-- Not showing structured data for chart 1352 because description is empty --><\/div>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">Transaction Counts by Year (2005-2023)<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1389-870214468\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1389\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1389-870214468\" class=\"visualizer-front  visualizer-front-1389\"><\/div><!-- Not showing structured data for chart 1389 because description is empty --><\/div>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">Average Premium Per Transaction (2005-2023) Adjusted vs. Non-Adjusted for Inflation<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-594-874901629\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-594\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-594-874901629\" class=\"visualizer-front  visualizer-front-594\"><\/div><!-- Not showing structured data for chart 594 because description is empty --><\/div>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h2 class=\"wp-block-heading\">2. Industry Sector Performance First Half FY 2022<\/h2>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">Premium by High Level NAICS &#8211; % Change H1 FY&#8217;2021-H1 FY&#8217;2022<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1416-754966882\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1416\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1416-754966882\" class=\"visualizer-front  visualizer-front-1416\"><\/div><!-- Not showing structured data for chart 1416 because description is empty --><\/div>\n\n\n\n<div style=\"height:60px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\"><span style=\"text-decoration: underline;\">Average<\/span> Premium by High Level NAICS &#8211; % Change H1 FY&#8217;2021-H1 FY&#8217;2022<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1435-234295315\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1435\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1435-234295315\" class=\"visualizer-front  visualizer-front-1435\"><\/div><!-- Not showing structured data for chart 1435 because description is empty --><\/div>\n\n\n\n<div style=\"height:60px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">H1 FY&#8217;2021 to H1 FY&#8217;2022 Premium for Top 90%<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1402-491437653\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1402\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1402-491437653\" class=\"visualizer-front  visualizer-front-1402\"><\/div><!-- Not showing structured data for chart 1402 because description is empty --><\/div>\n\n\n\n\n\n<table id=\"tablepress-16\" class=\"tablepress tablepress-id-16\">\n<tbody class=\"row-hover\">\n<tr class=\"row-1\">\n\t<td class=\"column-1\">Year\/Category<\/td><td colspan=\"5\" class=\"column-2\">STAMPING FEE RATE<\/td><td class=\"column-7\">Actual YOY Pct.<\/td>\n<\/tr>\n<tr class=\"row-2\">\n\t<td class=\"column-1\"><b>2022<\/b><\/td><td class=\"column-2\">0.0025<\/td><td class=\"column-3\">0.00225<\/td><td class=\"column-4\">0.002<\/td><td class=\"column-5\">0.0018<\/td><td class=\"column-6\">0.0015<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-3\">\n\t<td class=\"column-1\">Estimated Annual Premium:<\/td><td class=\"column-2\">$16,800,000,000 <\/td><td class=\"column-3\">$16,800,000,000 <\/td><td class=\"column-4\">$16,800,000,000 <\/td><td class=\"column-5\">$16,800,000,000 <\/td><td class=\"column-6\">$16,800,000,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-4\">\n\t<td class=\"column-1\">Estimated Annual Revenue:<\/td><td class=\"column-2\">$42,000,000 <\/td><td class=\"column-3\">$37,800,000 <\/td><td class=\"column-4\">$33,600,000 <\/td><td class=\"column-5\">$30,240,000 <\/td><td class=\"column-6\">$25,200,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-5\">\n\t<td class=\"column-1\">Annual Budget:<\/td><td class=\"column-2\">$23,000,000 <\/td><td class=\"column-3\">$23,000,000 <\/td><td class=\"column-4\">$23,000,000 <\/td><td class=\"column-5\">$23,000,000 <\/td><td class=\"column-6\">$23,000,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-6\">\n\t<td class=\"column-1\">Revenue Less Budget:<\/td><td class=\"column-2\">$19,000,000 <\/td><td class=\"column-3\">$14,800,000 <\/td><td class=\"column-4\">$10,600,000 <\/td><td class=\"column-5\">$7,240,000 <\/td><td class=\"column-6\">$2,200,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-7\">\n\t<td class=\"column-1\">Estimated Percent<br \/>\nRevenue Over Budget:<\/td><td class=\"column-2\">83%<\/td><td class=\"column-3\">64%<\/td><td class=\"column-4\">46%<\/td><td class=\"column-5\">31%<\/td><td class=\"column-6\">10%<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-8\">\n\t<td colspan=\"7\" class=\"column-1\">NOTE: Q2'22 was 39% higher than Q1'22 total premium.<\/td>\n<\/tr>\n<tr class=\"row-9\">\n\t<td class=\"column-1\"><\/td><td class=\"column-2\"><\/td><td class=\"column-3\"><\/td><td class=\"column-4\"><\/td><td class=\"column-5\"><\/td><td class=\"column-6\"><\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-10\">\n\t<td class=\"column-1\">Year\/Category<\/td><td colspan=\"5\" class=\"column-2\">STAMPING FEE RATE<\/td><td class=\"column-7\">YOY Percent Chg.<\/td>\n<\/tr>\n<tr class=\"row-11\">\n\t<td class=\"column-1\"><b>2023<\/b><\/td><td class=\"column-2\">0.0025<\/td><td class=\"column-3\">0.00225<\/td><td class=\"column-4\">0.002<\/td><td class=\"column-5\">0.0018<\/td><td class=\"column-6\">0.0015<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-12\">\n\t<td class=\"column-1\">Estimated Annual Premium:<\/td><td class=\"column-2\">$18,816,000,000 <\/td><td class=\"column-3\">$18,816,000,000 <\/td><td class=\"column-4\">$18,816,000,000 <\/td><td class=\"column-5\">$18,816,000,000 <\/td><td class=\"column-6\">$18,816,000,000 <\/td><td class=\"column-7\">12%<\/td>\n<\/tr>\n<tr class=\"row-13\">\n\t<td class=\"column-1\">Estimated Annual Revenue**:<\/td><td class=\"column-2\">$47,040,000 <\/td><td class=\"column-3\">$42,336,000 <\/td><td class=\"column-4\">$37,632,000 <\/td><td class=\"column-5\">$33,868,800 <\/td><td class=\"column-6\">$28,224,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-14\">\n\t<td class=\"column-1\">Annual Budget*:<\/td><td class=\"column-2\">$25,300,000 <\/td><td class=\"column-3\">$25,300,000 <\/td><td class=\"column-4\">$25,300,000 <\/td><td class=\"column-5\">$25,300,000 <\/td><td class=\"column-6\">$25,300,000 <\/td><td class=\"column-7\">10%<\/td>\n<\/tr>\n<tr class=\"row-15\">\n\t<td class=\"column-1\">Revenue Less Budget:<\/td><td class=\"column-2\">$21,740,000 <\/td><td class=\"column-3\">$17,036,000 <\/td><td class=\"column-4\">$12,332,000 <\/td><td class=\"column-5\">$8,568,800 <\/td><td class=\"column-6\">$2,924,000 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-16\">\n\t<td class=\"column-1\">Estimated Percent<br \/>\nRevenue Over Budget:<\/td><td class=\"column-2\">86%<\/td><td class=\"column-3\">67%<\/td><td class=\"column-4\">49%<\/td><td class=\"column-5\">34%<\/td><td class=\"column-6\">12%<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-17\">\n\t<td colspan=\"7\" class=\"column-1\">*NOTE1: Assume an 10% increase in annual operating budget in 2023 from 2022 (i.e. 10% over $23M in 2022).<br><br \/>\n**NOTE2: $18.6B is forecast line premium (+12%).<br><br \/>\nNOTE3: We know it takes up to 6-9 months to fully realize new stamping fee rates. Not factored in this analysis.<\/td>\n<\/tr>\n<tr class=\"row-18\">\n\t<td class=\"column-1\"><\/td><td class=\"column-2\"><\/td><td class=\"column-3\"><\/td><td class=\"column-4\"><\/td><td class=\"column-5\"><\/td><td class=\"column-6\"><\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-19\">\n\t<td class=\"column-1\">Year\/Category<\/td><td colspan=\"5\" class=\"column-2\">STAMPING FEE RATE<\/td><td class=\"column-7\">YOY Percent Chg.<\/td>\n<\/tr>\n<tr class=\"row-20\">\n\t<td class=\"column-1\"><b>2024<\/b><\/td><td class=\"column-2\">0.0025<\/td><td class=\"column-3\">0.00225<\/td><td class=\"column-4\">0.002<\/td><td class=\"column-5\">0.0018<\/td><td class=\"column-6\">0.0015<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-21\">\n\t<td class=\"column-1\">Estimated Annual Premium:<\/td><td class=\"column-2\">$21,073,920,000 <\/td><td class=\"column-3\">$21,073,920,000 <\/td><td class=\"column-4\">$21,073,920,000 <\/td><td class=\"column-5\">$21,073,920,000 <\/td><td class=\"column-6\">$21,073,920,000 <\/td><td class=\"column-7\">12%<\/td>\n<\/tr>\n<tr class=\"row-22\">\n\t<td class=\"column-1\">Estimated Annual Revenue**:<\/td><td class=\"column-2\">$52,684,800 <\/td><td class=\"column-3\">$47,416,320 <\/td><td class=\"column-4\">$42,147,840 <\/td><td class=\"column-5\">$37,933,056 <\/td><td class=\"column-6\">$31,610,880 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-23\">\n\t<td class=\"column-1\">Annual Budget*:<\/td><td class=\"column-2\">$27,830,000 <\/td><td class=\"column-3\">$27,830,000 <\/td><td class=\"column-4\">$27,830,000 <\/td><td class=\"column-5\">$27,830,000 <\/td><td class=\"column-6\">$27,830,000 <\/td><td class=\"column-7\">10%<\/td>\n<\/tr>\n<tr class=\"row-24\">\n\t<td class=\"column-1\">Revenue Less Budget:<\/td><td class=\"column-2\">$24,854,800 <\/td><td class=\"column-3\">$19,586,320 <\/td><td class=\"column-4\">$14,317,840 <\/td><td class=\"column-5\">$10,103,056 <\/td><td class=\"column-6\">$3,780,880 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-25\">\n\t<td class=\"column-1\">Estimated Percent<br \/>\nRevenue Over Budget:<\/td><td class=\"column-2\">89%<\/td><td class=\"column-3\">70%<\/td><td class=\"column-4\">51%<\/td><td class=\"column-5\">36%<\/td><td class=\"column-6\">14%<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-26\">\n\t<td colspan=\"7\" class=\"column-1\">*NOTE1: Assume an 10% increase in annual operating budget in 2024 from 2023 (i.e. 10% over $25.3M in 2023).<br><br \/>\n**NOTE2: $21.6B is forecast line premium (+16%). $25B in 2025 (16%).<br><br \/>\nNOTE3: We know it takes up to 6-9 months to fully realize new stamping fee rates. Not factored in this analysis.<br \/>\n<\/td>\n<\/tr>\n<tr class=\"row-27\">\n\t<td class=\"column-1\"><\/td><td class=\"column-2\"><\/td><td class=\"column-3\"><\/td><td class=\"column-4\"><\/td><td class=\"column-5\"><\/td><td class=\"column-6\"><\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-28\">\n\t<td class=\"column-1\">Year\/Category<\/td><td colspan=\"5\" class=\"column-2\">STAMPING FEE RATE<\/td><td class=\"column-7\">YOY Percent Chg.<\/td>\n<\/tr>\n<tr class=\"row-29\">\n\t<td class=\"column-1\"><b>2025<\/b><\/td><td class=\"column-2\">0.0025<\/td><td class=\"column-3\">0.00225<\/td><td class=\"column-4\">0.002<\/td><td class=\"column-5\">0.0018<\/td><td class=\"column-6\">0.0015<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-30\">\n\t<td class=\"column-1\">Estimated Annual Premium:<\/td><td class=\"column-2\">$24,445,747,200 <\/td><td class=\"column-3\">$24,445,747,200 <\/td><td class=\"column-4\">$24,445,747,200 <\/td><td class=\"column-5\">$24,445,747,200 <\/td><td class=\"column-6\">$24,445,747,200 <\/td><td class=\"column-7\">16%<\/td>\n<\/tr>\n<tr class=\"row-31\">\n\t<td class=\"column-1\">Estimated Annual Revenue:<\/td><td class=\"column-2\">$61,114,368 <\/td><td class=\"column-3\">$55,002,931 <\/td><td class=\"column-4\">$48,891,494 <\/td><td class=\"column-5\">$44,002,345 <\/td><td class=\"column-6\">$36,668,621 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-32\">\n\t<td class=\"column-1\">Annual Budget:<\/td><td class=\"column-2\">$27,340,280 <\/td><td class=\"column-3\">$27,340,280 <\/td><td class=\"column-4\">$27,340,280 <\/td><td class=\"column-5\">$27,340,280 <\/td><td class=\"column-6\">$27,340,280 <\/td><td class=\"column-7\">10%<\/td>\n<\/tr>\n<tr class=\"row-33\">\n\t<td class=\"column-1\">Revenue Less Budget:<\/td><td class=\"column-2\">$33,774,088 <\/td><td class=\"column-3\">$27,662,651 <\/td><td class=\"column-4\">$21,551,214 <\/td><td class=\"column-5\">$16,662,065 <\/td><td class=\"column-6\">$9,328,341 <\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<tr class=\"row-34\">\n\t<td class=\"column-1\">Estimated Percent<br \/>\nRevenue Over Budget:<\/td><td class=\"column-2\">124%<\/td><td class=\"column-3\">101%<\/td><td class=\"column-4\">79%<\/td><td class=\"column-5\">61%<\/td><td class=\"column-6\">34%<\/td><td class=\"column-7\"><\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<!-- #tablepress-16 from cache -->\n\n\n\n<div style=\"height:60px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<h3 class=\"has-text-align-center wp-block-heading\">Possible Investment Balance By Stamping Fee Rate ($M)<\/h3>\n\n\n<div class=\"visualizer-front-container\" id=\"chart_wrapper_visualizer-1455-1965115207\"><style type=\"text\/css\" name=\"visualizer-custom-css\" id=\"customcss-visualizer-1455\">.locker,.locker-loader{position:absolute;top:0;left:0;width:100%;height:100%}.locker{z-index:1000;opacity:.8;background-color:#fff;-ms-filter:\"progid:DXImageTransform.Microsoft.Alpha(Opacity=80)\";filter:alpha(opacity=80)}.locker-loader{z-index:1001;background:url(https:\/\/www.slameeting.com\/bodjun2022\/wp-content\/plugins\/visualizer\/images\/ajax-loader.gif) no-repeat center center}.dt-button{display:none!important}.visualizer-front-container.visualizer-lazy-render{content-visibility: auto;}.google-visualization-controls-categoryfilter label.google-visualization-controls-label {vertical-align: middle;}.google-visualization-controls-categoryfilter li.goog-inline-block {margin: 0 0.2em;}.google-visualization-controls-categoryfilter li {padding: 0 0.2em;}.visualizer-front-container .dataTables_scrollHeadInner{margin: 0 auto;}.visualizer-editor-front-container{position:relative;width:auto;margin:5%;background:#fff}.visualizer-editor-front{overflow:hidden;width:100%;height:500px}.visualizer-editor-front-actions{padding-bottom:3px}.visualizer-editor-save,.visualizer-editor-cancel{margin:0 4px;padding:2px 15px}.visualizer-cw-error .visualizer-actions{display:none !important;} <\/style><div id=\"visualizer-1455-1965115207\" class=\"visualizer-front  visualizer-front-1455\"><\/div><!-- Not showing structured data for chart 1455 because title is empty --><\/div>\n\n\n\n<div style=\"height:20px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n<div style=\"height:100px\" aria-hidden=\"true\" class=\"wp-block-spacer\"><\/div>\n\n\n\n\n\n<p><\/p>\n\n\n\n<table id=\"tablepress-17\" class=\"tablepress tablepress-id-17\">\n<tbody class=\"row-hover\">\n<tr class=\"row-1\">\n\t<td colspan=\"4\" class=\"column-1\">HISTORICAL YOY PREMIUM DURING RECESSION YEARS<br \/>\n<\/td>\n<\/tr>\n<tr class=\"row-2\">\n\t<td class=\"column-1\">Registered Year<\/td><td class=\"column-2\">Total Premium By Year <\/td><td class=\"column-3\">Percentage Change<\/td><td class=\"column-4\">Amount Based on $25M Budget<\/td>\n<\/tr>\n<tr class=\"row-3\">\n\t<td class=\"column-1\">2006<\/td><td class=\"column-2\">$6,025,150,258<\/td><td class=\"column-3\">N\/A<\/td><td class=\"column-4\">N\/A<\/td>\n<\/tr>\n<tr class=\"row-4\">\n\t<td class=\"column-1\">2007<\/td><td class=\"column-2\">$5,863,947,600<br \/>\n<\/td><td class=\"column-3\"><span style=\"color:red\">-3%<\/span><\/td><td class=\"column-4\"><span style=\"color:red\">-$750,000<\/span><\/td>\n<\/tr>\n<tr class=\"row-5\">\n\t<td class=\"column-1\">2008<\/td><td class=\"column-2\">$5,723,484,944<\/td><td class=\"column-3\"><span style=\"color:red\">-2%<\/span><\/td><td class=\"column-4\"><span style=\"color:red\">-$500,000<\/span><\/td>\n<\/tr>\n<tr class=\"row-6\">\n\t<td class=\"column-1\">2009<\/td><td class=\"column-2\">$4,631,335,001<\/td><td class=\"column-3\"><span style=\"color:red\">-19%<\/span><\/td><td class=\"column-4\"><span style=\"color:red\">-$4,750,000<\/span><\/td>\n<\/tr>\n<tr class=\"row-7\">\n\t<td class=\"column-1\">2010<\/td><td class=\"column-2\">$4,190,113,625<\/td><td class=\"column-3\"><span style=\"color:red\">-10%<\/span><\/td><td class=\"column-4\"><span style=\"color:red\">-$2,500,000<\/span><\/td>\n<\/tr>\n<tr class=\"row-8\">\n\t<td class=\"column-1\">2011<\/td><td class=\"column-2\">$4,326,278,096<\/td><td class=\"column-3\">3%<\/td><td class=\"column-4\">$750,000<\/td>\n<\/tr>\n<tr class=\"row-9\">\n\t<td class=\"column-1\">2012<\/td><td class=\"column-2\">$4,843,118,257<\/td><td class=\"column-3\">12%<\/td><td class=\"column-4\">$3,000,000<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<!-- #tablepress-17 from cache -->\n\n\n\n\n\n<p><\/p>\n","protected":false},"excerpt":{"rendered":"<p>Stamping Fee Analysis<\/p>\n","protected":false},"author":1,"featured_media":0,"parent":0,"menu_order":0,"comment_status":"closed","ping_status":"closed","template":"","meta":{"footnotes":""},"folder":[],"class_list":["post-1305","page","type-page","status-publish","hentry"],"_links":{"self":[{"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/pages\/1305"}],"collection":[{"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/comments?post=1305"}],"version-history":[{"count":36,"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/pages\/1305\/revisions"}],"predecessor-version":[{"id":1592,"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/pages\/1305\/revisions\/1592"}],"wp:attachment":[{"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/media?parent=1305"}],"wp:term":[{"taxonomy":"folder","embeddable":true,"href":"https:\/\/www.slameeting.com\/bodjun2022\/wp-json\/wp\/v2\/folder?post=1305"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}