{"text_format":"3","workbook":"xlsb","n_sheets":35,"sheets":["INDICE","fd-1-4-5-6","1","fd-2-7","2","3","4-5","6","7","fd-8","8","fd-9","9","fd-10-11-12-13-14","10-11-12","13-14","fd-15-16","15","16","fd_17","17","fd_18","18_bis_ter","fd-19-20","19","20","fd_21","21 ","fd-22-24","22","fd-23","23","24","25","26"],"not_rendered":{"images":1,"external_links":2,"defined_names":36},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":202179}}

{"sheet":"INDICE","index":0,"n_rows":32,"n_cols":1,"rows_kept":32,"flags":["formulas_cached_only"]}
["RAMO CORPI DI VEICOLI TERRESTRI (CVT)"]
["INDICE DELLE TAVOLE STATISTICHE"]
["Tavola n. 1: premi lordi contabilizzati"]
["Tavola n. 2: distribuzione dei premi lordi contabilizzati per fasce di mercato"]
["Tavola n. 3: raccolta premi per gruppo assicurativo"]
["Tavola n. 4 : incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
["Tavola n. 5: premi di competenza nei singoli esercizi"]
["Tavola n. 6: composizione delle spese di gestione e loro incidenza sui premi lordi contabilizzati"]
["Tavola n. 7: distribuzione delle spese di gestione per fasce di mercato"]
["Tavola n. 8: rapporto sinistri dell’esercizio a premi di competenza per generazione e antidurata"]
["Tavola n. 9: numero dei sinistri denunciati e con seguito"]
["Tavola n. 10: distribuzione del numero dei sinistri eliminati senza seguito"]
["Tavola n. 11: distribuzione del numero dei sinistri riaperti"]
["Tavola n. 12: distribuzione del numero dei sinistri senza seguito al netto dei riaperti"]
["Tavola n. 13: velocità di liquidazione dei sinistri per numeri  (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 13-1: velocità di liquidazione dei sinistri per numeri  (al lordo della stima finale per sinistri tardivi)"]
["Tavola n. 14: velocità di liquidazione dei sinistri per importi  (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 14-1: velocità di liquidazione dei sinistri per importi (al lordo della stima finale per sinistri tardivi)"]
["Tavola n. 15: sinistri pagati dell’esercizio e degli esercizi precedenti "]
["Tavola n. 16: sinistri riservati dell’esercizio e degli esercizi precedenti (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 17: costo medio del pagato e del riservato per antidurata (al netto della stima finale per sinistri tardivi)"]
["Tavola n. 18: costo medio dei sinistri con seguito dall’anno di accadimento"]
["Tavola n. 18-bis: costo medio dei sinistri con seguito dall’anno di accadimento , con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI), al netto dei tabacchi "]
["Tavola n. 18-ter: indicatori di costo medio dei sinistri denunciati nell’anno di accadimento e al lordo della stima finale per sinistri tardivi con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI), al netto dei tabacchi"]
["Tavola n. 19: sviluppo della riserva sinistri"]
["Tavola n. 20: sviluppo della riserva sinistri per fasce di mercato"]
["Tavola n. 21: sinistri in causa pagati e riservati per antidurata"]
["Tavola n. 22: indicatori dei sinistri"]
["Tavola n. 23: indicatori dei sinistri per fasce di mercato"]
["Tavola n. 24: sintesi del conto tecnico del ramo"]
["Tavola n. 25: indicatori desunti dal conto tecnico"]
["Tavola n. 26:  indice di smontamento della riserva sinistri"]

{"sheet":"fd-1-4-5-6","index":1,"n_rows":40,"n_cols":33,"rows_kept":40,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 1"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,91,{"v":2049620,"d":"2,049,620"},{"v":36707806,"d":"36,707,806"},{"v":1972908,"d":"1,972,908"},{"v":763752,"d":"763,752"},{"v":10602,"d":"10,602"},{"v":433080,"d":"433,080"},{"v":62555,"d":"62,555"},{"v":97192,"d":"97,192"},{"v":-1455199,"d":"-1,455,199"},{"v":-39618,"d":"-39,618"},{"v":-125829,"d":"-125,829"},{"v":53298,"d":"53,298"},{"v":-72531,"d":"-72,531"},{"v":-93963,"d":"-93,963"},{"v":774350,"d":"774,350"},{"v":767978,"d":"767,978"},692,{"v":58583,"d":"58,583"},{"v":827252,"d":"827,252"},{"v":578056,"d":"578,056"},{"v":22114,"d":"22,114"},{"v":600170,"d":"600,170"},{"v":-1426359,"d":"-1,426,359"},{"v":537259,"d":"537,259"},{"v":2724,"d":"2,724"},{"v":31688,"d":"31,688"},{"v":571672,"d":"571,672"},{"v":201940,"d":"201,940"},{"v":15351,"d":"15,351"},{"v":217291,"d":"217,291"},{"v":-28840,"d":"-28,840"}]
[2008,95,{"v":2158692,"d":"2,158,692"},{"v":36521524,"d":"36,521,524"},{"v":2090919,"d":"2,090,919"},{"v":825757,"d":"825,757"},{"v":8060,"d":"8,060"},{"v":460156,"d":"460,156"},{"v":62485,"d":"62,485"},{"v":94191,"d":"94,191"},{"v":-1510817,"d":"-1,510,817"},{"v":-38916,"d":"-38,916"},{"v":-108452,"d":"-108,452"},{"v":26160,"d":"26,160"},{"v":-82292,"d":"-82,292"},{"v":-103413,"d":"-103,413"},{"v":833816,"d":"833,816"},{"v":791396,"d":"791,396"},702,{"v":48088,"d":"48,088"},{"v":840186,"d":"840,186"},{"v":616844,"d":"616,844"},{"v":21359,"d":"21,359"},{"v":638202,"d":"638,202"},{"v":-1477683,"d":"-1,477,683"},{"v":583159,"d":"583,159"},{"v":1896,"d":"1,896"},{"v":31448,"d":"31,448"},{"v":616505,"d":"616,505"},{"v":219735,"d":"219,735"},{"v":15797,"d":"15,797"},{"v":235532,"d":"235,532"},{"v":-33134,"d":"-33,134"}]
[2009,92,{"v":2193516,"d":"2,193,516"},{"v":35603935,"d":"35,603,935"},{"v":2182697,"d":"2,182,697"},{"v":840704,"d":"840,704"},{"v":3908,"d":"3,908"},{"v":464502,"d":"464,502"},{"v":73902,"d":"73,902"},{"v":88366,"d":"88,366"},{"v":-1639020,"d":"-1,639,020"},{"v":-52470,"d":"-52,470"},{"v":-140053,"d":"-140,053"},{"v":66580,"d":"66,580"},{"v":-73473,"d":"-73,473"},{"v":-78795,"d":"-78,795"},{"v":844616,"d":"844,616"},{"v":820376,"d":"820,376"},463,{"v":54496,"d":"54,496"},{"v":875336,"d":"875,336"},{"v":682679,"d":"682,679"},{"v":24539,"d":"24,539"},{"v":707218,"d":"707,218"},{"v":-1581314,"d":"-1,581,314"},{"v":634122,"d":"634,122"},{"v":1307,"d":"1,307"},{"v":35460,"d":"35,460"},{"v":670890,"d":"670,890"},{"v":249717,"d":"249,717"},{"v":16096,"d":"16,096"},{"v":265812,"d":"265,812"},{"v":-57705,"d":"-57,705"}]
[2010,88,{"v":2167271,"d":"2,167,271"},{"v":34612910,"d":"34,612,910"},{"v":2120043,"d":"2,120,043"},{"v":869649,"d":"869,649"},{"v":1377,"d":"1,377"},{"v":435871,"d":"435,871"},{"v":66496,"d":"66,496"},{"v":88868,"d":"88,868"},{"v":-1556018,"d":"-1,556,018"},{"v":-75467,"d":"-75,467"},{"v":-73166,"d":"-73,166"},{"v":29972,"d":"29,972"},{"v":-43194,"d":"-43,194"},{"v":-52454,"d":"-52,454"},{"v":871024,"d":"871,024"},{"v":798650,"d":"798,650"},684,{"v":47775,"d":"47,775"},{"v":847108,"d":"847,108"},{"v":695071,"d":"695,071"},{"v":23129,"d":"23,129"},{"v":718200,"d":"718,200"},{"v":-1564789,"d":"-1,564,789"},{"v":632106,"d":"632,106"},927,{"v":29600,"d":"29,600"},{"v":662633,"d":"662,633"},{"v":259625,"d":"259,625"},{"v":15638,"d":"15,638"},{"v":275263,"d":"275,263"},{"v":8771,"d":"8,771"}]
[2011,81,{"v":2171776,"d":"2,171,776"},{"v":34999573,"d":"34,999,573"},{"v":2119193,"d":"2,119,193"},{"v":920928,"d":"920,928"},{"v":2682,"d":"2,682"},{"v":407696,"d":"407,696"},{"v":71756,"d":"71,756"},{"v":89356,"d":"89,356"},{"v":-1493386,"d":"-1,493,386"},{"v":-56777,"d":"-56,777"},{"v":5249,"d":"5,249"},{"v":20467,"d":"20,467"},{"v":25716,"d":"25,716"},{"v":3517,"d":"3,517"},{"v":923605,"d":"923,605"},{"v":763764,"d":"763,764"},480,{"v":53129,"d":"53,129"},{"v":817373,"d":"817,373"},{"v":700872,"d":"700,872"},{"v":22287,"d":"22,287"},{"v":723159,"d":"723,159"},{"v":-1539477,"d":"-1,539,477"},{"v":623968,"d":"623,968"},{"v":1282,"d":"1,282"},{"v":32033,"d":"32,033"},{"v":657282,"d":"657,282"},{"v":276494,"d":"276,494"},{"v":16591,"d":"16,591"},{"v":293084,"d":"293,084"},{"v":46091,"d":"46,091"}]
[2012,79,{"v":2136348,"d":"2,136,348"},{"v":34096676,"d":"34,096,676"},{"v":2107580,"d":"2,107,580"},{"v":936028,"d":"936,028"},{"v":5718,"d":"5,718"},{"v":355302,"d":"355,302"},{"v":77234,"d":"77,234"},{"v":89742,"d":"89,742"},{"v":-1541064,"d":"-1,541,064"},{"v":-36582,"d":"-36,582"},{"v":8231,"d":"8,231"},{"v":66143,"d":"66,143"},{"v":74374,"d":"74,374"},{"v":46227,"d":"46,227"},{"v":941745,"d":"941,745"},{"v":796451,"d":"796,451"},4,{"v":66130,"d":"66,130"},{"v":862584,"d":"862,584"},{"v":674237,"d":"674,237"},{"v":23560,"d":"23,560"},{"v":697796,"d":"697,796"},{"v":-1559653,"d":"-1,559,653"},{"v":620087,"d":"620,087"},{"v":1207,"d":"1,207"},{"v":36014,"d":"36,014"},{"v":657308,"d":"657,308"},{"v":319568,"d":"319,568"},{"v":16948,"d":"16,948"},{"v":336516,"d":"336,516"},{"v":18589,"d":"18,589"}]
[2013,77,{"v":2069911,"d":"2,069,911"},{"v":32477807,"d":"32,477,807"},{"v":2101508,"d":"2,101,508"},{"v":901489,"d":"901,489"},{"v":8646,"d":"8,646"},{"v":327803,"d":"327,803"},{"v":77633,"d":"77,633"},{"v":91336,"d":"91,336"},{"v":-1493470,"d":"-1,493,470"},{"v":-44804,"d":"-44,804"},{"v":74124,"d":"74,124"},{"v":46203,"d":"46,203"},{"v":120327,"d":"120,327"},{"v":95059,"d":"95,059"},{"v":910134,"d":"910,134"},{"v":802072,"d":"802,072"},17,{"v":61467,"d":"61,467"},{"v":863555,"d":"863,555"},{"v":683029,"d":"683,029"},{"v":21456,"d":"21,456"},{"v":704484,"d":"704,484"},{"v":-1564791,"d":"-1,564,791"},{"v":558763,"d":"558,763"},{"v":1025,"d":"1,025"},{"v":41377,"d":"41,377"},{"v":601165,"d":"601,165"},{"v":347059,"d":"347,059"},{"v":14434,"d":"14,434"},{"v":361493,"d":"361,493"},{"v":71321,"d":"71,321"}]
[2014,68,{"v":2056411,"d":"2,056,411"},{"v":31767237,"d":"31,767,237"},{"v":2121096,"d":"2,121,096"},{"v":842810,"d":"842,810"},{"v":2817,"d":"2,817"},{"v":321764,"d":"321,764"},{"v":82799,"d":"82,799"},{"v":84199,"d":"84,199"},{"v":-1441231,"d":"-1,441,231"},{"v":-43670,"d":"-43,670"},{"v":144155,"d":"144,155"},{"v":42414,"d":"42,414"},{"v":186570,"d":"186,570"},{"v":149060,"d":"149,060"},{"v":845627,"d":"845,627"},{"v":812623,"d":"812,623"},4,{"v":62892,"d":"62,892"},{"v":875518,"d":"875,518"},{"v":641065,"d":"641,065"},{"v":26326,"d":"26,326"},{"v":667391,"d":"667,391"},{"v":-1541606,"d":"-1,541,606"},{"v":536777,"d":"536,777"},{"v":1177,"d":"1,177"},{"v":31379,"d":"31,379"},{"v":569334,"d":"569,334"},{"v":381453,"d":"381,453"},{"v":16315,"d":"16,315"},{"v":397768,"d":"397,768"},{"v":100376,"d":"100,376"}]
[2015,69,{"v":2142615,"d":"2,142,615"},{"v":31193799,"d":"31,193,799"},{"v":2163278,"d":"2,163,278"},{"v":820637,"d":"820,637"},433,{"v":325161,"d":"325,161"},{"v":85782,"d":"85,782"},{"v":87887,"d":"87,887"},{"v":-1463367,"d":"-1,463,367"},{"v":-59651,"d":"-59,651"},{"v":119385,"d":"119,385"},{"v":41871,"d":"41,871"},{"v":161255,"d":"161,255"},{"v":128257,"d":"128,257"},{"v":821071,"d":"821,071"},{"v":830930,"d":"830,930"},16,{"v":63554,"d":"63,554"},{"v":894500,"d":"894,500"},{"v":634156,"d":"634,156"},{"v":21271,"d":"21,271"},{"v":655428,"d":"655,428"},{"v":-1548977,"d":"-1,548,977"},{"v":506794,"d":"506,794"},{"v":1206,"d":"1,206"},{"v":27963,"d":"27,963"},{"v":535963,"d":"535,963"},{"v":428734,"d":"428,734"},{"v":12796,"d":"12,796"},{"v":441531,"d":"441,531"},{"v":85610,"d":"85,610"}]
["\u001a"]
[]
[]
[]
["SENZA COMPAGNIE"]
[]
[]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2006,88,1759943,34809215,1682815,660720,6402,336434,52526,79710,-1268206,-40377,-100111,43422,-56691,-67816,667123,685953,914,47170,734037,500464,18915,519379,-1252189,471266,4798,23614,499678,184075,15738,199812,-16017]
[2007,87,1981006,35326880,1899161,741614,7351,417908,60187,92119,-1399800,-39293,-121113,52001,-69112,-90383,748960,737316,690,55368,793373,551240,20236,571476,-1363831,515406,2667,29018,547092,194199,14948,209147,-35969]
[2008,91,2088415,34912496,2018841,803818,6411,443513,59614,89188,-1465230,-37417,-108808,26135,-82673,-103218,810228,762431,700,45365,808496,594147,20634,614780,-1422657,563357,1825,28726,593910,215013,15662,230675,-42573]
[2009,88,2122021,33842660,2108372,819962,3892,447760,71235,83576,-1587533,-50758,-137267,64425,-72842,-77875,823857,793196,461,52157,845815,661244,23663,684907,-1529520,615172,1238,33016,649427,243234,15993,259226,-58012]
[2010,87,2167271,34578756,2120043,869649,1377,435871,66496,88868,-1556019,-75467,-73167,29972,-43195,-52455,871024,798650,684,47775,847108,695071,23129,718200,-1564789,632106,927,29600,662633,259625,15638,275263,8770]
[2011,81,2171776,34999573,2119193,920928,2682,407696,71756,89356,-1493386,-56777,5249,20467,25716,3517,923605,763764,480,53129,817373,700872,22287,723159,-1539477,623968,1282,32033,657282,276494,16591,293084,46091]
[2012,79,2136348,34096676,2107580,936028,5718,355302,77234,89742,-1541064,-36582,8231,66143,74374,46227,941745,796451,4,66130,862584,674237,23560,697796,-1559653,620087,1207,36014,657308,319568,16948,336516,18589]
[2013,77,2069911,32477807,2101508,901489,8646,327803,77633,91336,-1493470,-44804,74124,46203,120327,95059,910134,802072,17,61467,863555,683029,21456,704484,-1564791,558763,1025,41377,601165,347059,14434,361493,71321]
[2014,68,2056411,31767237,2121096,842810,2817,321764,82799,84199,-1441231,-43670,144155,42414,186570,149060,845627,812623,4,62892,875518,641065,26326,667391,-1541606,536777,1177,31379,569334,381453,16315,397768,100376]
["\u001a"]
[]
[]
[]
[]
[]
[]
[null,"var omog 2012/2007",{"v":-3.0918638411212673,"d":"-3.1"},{"$nulls":4},{"v":-28.13918170448455,"d":"-28.1"},{"v":16.233593037130632,"d":"16.2"},{"v":0.74542930984971,"d":"0.7"}]
[null,"var omog 2012/2011",{"v":-0.6522019545767921,"d":"-0.7"},null,{"v":0.932092573523402,"d":"0.9"},null,null,{"v":-1.8422650189290568,"d":"-1.8"},{"v":6.654386665464429,"d":"6.7"},{"v":-7.8140054304983835,"d":"-7.8"}]
[{"$nulls":6},2012,{"v":488762,"d":"488,762"},{"v":488.762,"d":"489"},{"v":-18.887234865268987,"d":"-18.9"},"TOT SPESE GESTIONE"]
[{"$nulls":6},2007,{"v":602571,"d":"602,571"},{"v":602.571,"d":"603"},null,"TOT SPESE GESTIONE"]
[{"$nulls":6},2011,{"v":496772,"d":"496,772"},{"v":496.772,"d":"497"},{"v":-1.6124097171338114,"d":"-1.6"},"TOT SPESE GESTIONE, var omog 2012/2011"]

{"sheet":"1","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[0,0,0,4],[2,0,2,4],[4,0,4,4],[16,0,16,4],[17,0,17,4]],"flags":["formulas_cached_only"]}
["ASSICURAZIONE DEL RAMO CVT\nPORTAFOGLIO DIRETTO ITALIANO"]
[]
["TAVOLA N. 1"]
[]
["Ramo CVT - Premi lordi contabilizzati"]
[]
[]
[{"$nulls":4},"(importi in milioni di Euro)"]
["Esercizio","N. imprese (a)","Premi ","D% (*)"," % di portafoglio rami danni"]
[2018,47,{"v":2967,"d":"2,967"},{"v":6,"d":"6.0"},{"v":9,"d":"9.0"}]
[2019,45,{"v":3112,"d":"3,112"},4.4,9.1]
[2020,44,{"v":3142,"d":"3,142"},{"v":1,"d":"1.0"},9.4]
[2021,44,{"v":3346,"d":"3,346"},6.5,9.8]
[2022,41,{"v":3543,"d":"3,543"},6.3,9.9]
[2023,40,{"v":3973,"d":"3,973"},12.1,10.4]
["Sono escluse le imprese la cui attività è limitata alla definizione dei sinistri pregressi"]
["Variazione omogenea nel periodo considerato."]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]

{"sheet":"fd-2-7","index":3,"n_rows":43,"n_cols":24,"rows_kept":43,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 2"]
["FL1","ANNO","NIMP","PREM","SPES","PREC","ONER","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[1,2008,6,1163149,239542,1152230,-962619,397822,493912,14,27855,521781,386300,7555,393854,-915275,376712,737,17304,394754,116198,9799,125997,-47344]
[1,2009,6,1196587,247317,1220943,-1042866,390627,513269,27,28840,542137,438039,9644,447683,-989145,434275,519,19666,454461,148008,10012,158020,-53721]
[1,2010,6,1205590,235556,1211039,-984312,385877,526475,264,30487,557225,443987,9063,453050,-1009948,412444,571,16215,429229,145521,8582,154103,25636]
[1,2011,6,1200298,231820,1197251,-955083,391454,490653,0,35260,525913,452598,8755,461353,-986659,405110,789,19521,425419,149544,7860,157403,31576]
[1,2012,7,1339858,236104,1336484,-1057737,399090,571606,2,49294,620901,457059,11535,468593,-1089102,412882,797,23694,437373,170714,7110,177824,31365]
[1,2013,6,1354344,250803,1375578,-1057543,393112,585022,10,44011,629042,473657,12736,486392,-1114900,372150,678,28831,401659,207020,7468,214488,57357]
[1,2014,5,1395242,260582,1449705,-1045449,355292,609772,2,48178,657951,440276,17357,457633,-1114907,370387,763,20746,391897,248356,9083,257439,69459]
[1,2015,5,1468954,255004,1491372,-1094305,332804,645412,0,46870,692282,434785,12475,447260,-1138722,349794,761,17938,368493,296624,6774,303398,44417]
[2,2008,8,506961,179093,486623,-298293,231144,172733,253,9082,182068,122279,8279,130558,-312271,112007,490,7957,120454,40250,2939,43189,13978]
[2,2009,7,461760,168341,454962,-289490,216275,159696,143,12050,171889,109102,7954,117056,-288588,94736,370,7274,102380,44144,3385,47529,-902]
[2,2010,6,423902,135836,416779,-291060,171778,154150,9,8624,162783,114096,6845,120941,-283576,102707,260,6350,109317,39349,2814,42163,-7484]
[2,2011,8,537537,157128,518297,-350748,222285,184363,1,12156,196520,152259,8499,160758,-356293,142759,277,8192,151228,72137,5118,77255,5545]
[2,2012,5,363637,118460,347177,-236550,189673,125133,2,9461,134596,94660,4524,99184,-233626,94156,216,5102,99474,46086,2905,48991,-2924]
[2,2013,4,262566,83593,280299,-187052,151058,100867,2,8323,109192,80665,2713,83378,-191142,66539,136,4945,71620,41030,1431,42461,4090]
[2,2014,4,252188,77560,268743,-176589,134503,100779,1,7975,108755,74931,3565,78496,-186956,74537,211,4967,79715,34193,1669,35862,10367]
[2,2015,4,264764,84134,274363,-178705,125178,95083,1,10231,105315,74258,4011,78269,-183538,69517,228,4848,74593,34885,1327,36212,4833]
[3,2008,16,336280,135314,308475,-172581,143055,84168,313,7913,92394,74967,3705,78672,-170977,60093,476,3903,64473,45683,2098,47781,-1604]
[3,2009,16,387871,154341,373867,-238345,135942,111472,256,11170,122898,102556,5445,108001,-230826,76794,287,6651,83732,41665,1893,43558,-7519]
[3,2010,16,401058,171608,362071,-210476,225221,89527,375,6516,96418,101212,5308,106520,-202840,92099,36,5195,97330,55330,3302,58632,-7636]
[3,2011,12,289307,122331,271601,-132940,218472,62631,479,3723,66833,67581,3700,71281,-137930,50549,122,2730,53401,40622,2865,43487,4990]
[3,2012,14,315924,116464,302919,-193838,233790,74707,0,5009,79716,95235,4965,100200,-179785,89436,123,5650,95209,85863,5865,91728,-14053]
[3,2013,14,326831,109558,318084,-188948,247530,88950,0,6508,95458,96913,4628,101541,-196834,89477,143,5845,95465,77874,4523,82397,7886]
[3,2014,15,311563,108673,305153,-172690,282901,81136,0,4328,85464,102142,4097,106239,-191378,68666,127,4042,72835,85950,4935,90885,18688]
[3,2015,15,307884,113172,295301,-145546,277386,72625,8,4198,76831,99455,3438,102893,-179641,68190,162,3680,72032,80265,3925,84190,34095]
[4,2008,65,152302,62883,143591,-77324,61795,40583,122,3238,43943,33298,1820,35118,-79160,34347,193,2284,36824,17604,961,18565,1836]
[4,2009,63,147298,56771,132925,-68319,101772,35939,37,2436,38412,32982,1496,34478,-72755,28317,131,1869,30317,15900,806,16705,4437]
[4,2010,60,136721,48235,130154,-70170,88148,28498,36,2148,30682,35776,1913,37689,-68425,24856,60,1840,26757,19425,940,20365,-1745]
[4,2011,55,144634,57529,132044,-54615,91394,26117,0,1990,28107,28434,1333,29767,-58595,25550,94,1590,27234,14191,748,14939,3980]
[4,2012,53,116929,51250,121000,-52939,119192,25005,0,2366,27371,27283,2536,29819,-57140,23613,71,1568,25252,16905,1068,17973,4201]
[4,2013,53,126170,52818,127547,-59927,118434,27233,5,2625,29863,31794,1379,33173,-61915,30597,68,1756,32421,21135,1012,22147,1988]
[4,2014,44,97418,41947,97495,-46503,72931,20936,1,2411,23348,23716,1307,25023,-48365,23187,76,1624,24887,12954,628,13582,1862]
[4,2015,45,101013,46520,102242,-44811,85703,17810,7,2255,20072,25658,1347,27006,-47076,19293,55,1497,20845,16960,770,17731,2265]
[9,2008,95,2158692,616832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2009,92,2193516,626770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2010,88,2167271,591235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2011,81,2171776,568808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2012,79,2136348,522278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2013,77,2069911,496772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2014,68,2056411,488762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,69,2142615,498830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\u001a"]

{"sheet":"2","index":4,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[0,0,0,9],[2,0,2,9],[3,0,3,9],[6,0,8,0],[6,1,6,3],[6,4,6,6],[6,7,6,9],[7,2,8,2],[7,5,8,5],[7,8,8,8],[16,0,18,0],[16,1,16,3],[16,4,16,6],[16,7,16,9],[17,2,18,2],[17,5,18,5],[17,8,18,8],[24,0,24,9],[26,0,26,9],[29,0,29,9],[31,0,31,9],[34,0,34,9]],"flags":["formulas_cached_only"]}
["TAVOLA N. 2"]
[]
["Ramo CVT - Distribuzione dei premi lordi contabilizzati per fasce di mercato"]
[]
[]
[{"$nulls":9},"(importi in milioni di Euro)"]
["fasce di mercato",2018,null,null,2019,null,null,2020]
[null,"Nr.","Premi","% sul","Nr.","Premi","% sul","Nr.","Premi","% sul"]
[null,"Imprese",null,"totale","Imprese",null,"totale","Imprese",null,"totale"]
["Premi≥100 mln",{"v":9,"d":"9  "},{"v":2186,"d":"2,186  "},73.7,{"v":8,"d":"8  "},{"v":2150,"d":"2,150  "},69.1,{"v":8,"d":"8  "},{"v":2188,"d":"2,188  "},69.6]
["50 mln≤Premi<100 mln",{"v":6,"d":"6  "},{"v":447,"d":"447  "},15.1,{"v":8,"d":"8  "},{"v":616,"d":"616  "},19.8,{"v":7,"d":"7  "},{"v":558,"d":"558  "},17.7]
["10 mln≤Premi<50 mln",{"v":11,"d":"11  "},{"v":272,"d":"272  "},9.2,{"v":11,"d":"11  "},{"v":273,"d":"273  "},8.8,{"v":13,"d":"13  "},{"v":336,"d":"336  "},10.7]
["Premi<10 mln",{"v":21,"d":"21  "},{"v":61,"d":"61  "},2.1,{"v":18,"d":"18  "},{"v":72,"d":"72  "},2.3,{"v":16,"d":"16  "},{"v":60,"d":"60  "},1.9]
["Totale",{"v":47,"d":"47  "},{"v":2967,"d":"2,967  "},{"v":100,"d":"100.0"},{"v":45,"d":"45  "},{"v":3112,"d":"3,112  "},{"v":100,"d":"100.0"},{"v":44,"d":"44  "},{"v":3142,"d":"3,142  "},{"v":100,"d":"100.0"}]
[]
[]
["fasce di mercato",2021,null,null,2022,null,null,2023]
[null,"Nr.","Premi","% sul","Nr.","Premi","% sul","Nr.","Premi","% sul"]
[null,"Imprese",null,"totale","Imprese",null,"totale","Imprese",null,"totale"]
["Premi≥100 mln",{"v":9,"d":"9  "},{"v":2450,"d":"2,450  "},73.2,{"v":9,"d":"9  "},{"v":2660,"d":"2,660  "},75.1,{"v":9,"d":"9  "},{"v":3108,"d":"3,108  "},78.2]
["50 mln≤Premi<100 mln",{"v":8,"d":"8  "},{"v":574,"d":"574  "},17.1,{"v":7,"d":"7  "},{"v":509,"d":"509  "},14.4,{"v":6,"d":"6  "},{"v":466,"d":"466  "},11.7]
["10 mln≤Premi<50 mln",{"v":11,"d":"11  "},{"v":257,"d":"257  "},7.7,{"v":11,"d":"11  "},{"v":316,"d":"316  "},8.9,{"v":12,"d":"12  "},{"v":344,"d":"344  "},8.6]
["Premi<10 mln",{"v":16,"d":"16  "},{"v":66,"d":"66  "},{"v":2,"d":"2.0"},{"v":14,"d":"14  "},{"v":58,"d":"58  "},1.6,{"v":13,"d":"13  "},{"v":56,"d":"56  "},1.4]
["Totale",{"v":44,"d":"44  "},{"v":3346,"d":"3,346  "},{"v":100,"d":"100.0"},{"v":41,"d":"41  "},{"v":3543,"d":"3,543  "},{"v":100,"d":"100.0"},{"v":40,"d":"40  "},{"v":3973,"d":"3,973  "},{"v":100,"d":"100.0"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]

{"sheet":"3","index":5,"n_rows":38,"n_cols":12,"rows_kept":38,"merged":[[0,0,0,7],[1,0,1,11],[2,0,2,11],[4,0,4,3],[4,4,4,7],[4,8,4,11],[20,0,20,3],[20,4,20,7],[20,8,20,11]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 3"]
["Ramo CVT - Raccolta premi per gruppo assicurativo (a)"]
[{"$nulls":7},"(importi in milioni di Euro)"]
[2018,{"$nulls":3},2019,{"$nulls":3},2020]
["Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %"]
["Unipol",4,689,{"v":23.22210987529491,"d":"23.2"},"Unipol",3,739,23.8,"Unipol",3,780,24.8]
["Generali",4,431,{"v":14.526457701381867,"d":"14.5"},"Generali",4,452,14.5,"Generali",4,438,13.9]
["Allianz Italia",3,396,{"v":13.346814964610717,"d":"13.3"},"Allianz",3,428,13.8,"Allianz",3,436,13.9]
["Mapfre",1,{"v":234.2,"d":"234"},{"v":7.893495112908662,"d":"7.9"},"Axa",3,192,6.2,"Axa",3,198,6.3]
["Reale Mutua",2,182,{"v":6.134142231209976,"d":"6.1"},"Reale Mutua",2,189,6.1,"Reale Mutua",2,198,6.3]
["Axa Italia",2,{"v":180.071,"d":"180"},{"v":6.069127064374789,"d":"6.1"},"Cattolica",4,150,4.8,"Cattolica",4,155,4.9]
["Cattolica",5,140,{"v":4.718570947084597,"d":"4.7"},"Vittoria",1,135,4.3,"Vittoria",1,141,4.5]
["Vittoria Assicurazioni",1,130,{"v":4.381530165149983,"d":"4.4"}]
["Groupama",1,{"v":127.3,"d":"127"},{"v":4.290529154027637,"d":"4.3"}]
["Totale Gruppi",23,{"v":2509.5710000000004,"d":"2,510"},{"v":84.58277721604316,"d":"84.6"},"Totale Gruppi",20,{"v":2401,"d":"2,401"},86.9,"Totale Gruppi",20,{"v":2345,"d":"2,345"},74.6]
["Altre Imprese",24,{"v":457.42899999999963,"d":"457"},{"v":15.417222783956845,"d":"15.4"},"Altre Imprese",25,711,13.1,"Altre Imprese",24,797,25.4]
["Totale Mercato",47,{"v":2967,"d":"2,967"},100,"Totale Mercato",45,{"v":3112,"d":"3,112"},{"v":100,"d":"100.0"},"Totale Mercato",44,{"v":3142,"d":"3,142"},{"v":100,"d":"100.0"}]
[]
[]
[2021,{"$nulls":3},2022,{"$nulls":3},2023]
["Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %","Gruppo","Nr. Imprese","Premi","quota di mercato %"]
["Unipol",3,828,24.7,"Unipol",3,875,24.7,"Unipol",3,927,23.3]
["Generali",4,582,17.4,"Generali",8,802,22.6,"Generali",7,884,22.3]
["Allianz",3,457,13.7,"Allianz",3,482,13.6,"Allianz",3,539,13.6]
["Axa",3,218,6.5,"Axa",3,266,7.5,"Axa",3,364,9.2]
["Reale Mutua",2,209,6.3,"Reale Mutua",2,223,6.3,"Reale Mutua",2,255,6.4]
["Cattolica",4,170,5.1,"Vittoria",1,160,4.5,"Vittoria",1,183,4.6]
["Vittoria",1,153,4.6,"Nobis",1,133,3.8,"Nobis",1,160,{"v":4.027183488547697,"d":"4.0"}]
[]
[]
["Totale Gruppi",20,{"v":2617,"d":"2,617"},78.2,"Totale Gruppi",21,{"v":2941,"d":"2,941"},{"v":83,"d":"83.0"},"Totale Gruppi",20,{"v":3312,"d":"3,312"},83.4]
["Altre Imprese",24,729,21.8,"Altre Imprese",20,602,{"v":17,"d":"17.0"},"Altre Imprese",20,661,16.6]
["Totale Mercato",44,{"v":3346,"d":"3,346"},{"v":100,"d":"100.0"},"Totale Mercato",41,{"v":3543,"d":"3,543"},{"v":100,"d":"100.0"},"Totale Mercato",40,{"v":3973,"d":"3,973"},{"v":100,"d":"100.0"}]
[]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]
[]
["(a)  Sono indicati sia i gruppi assicurativi (ai sensi del Regolamento IVASS n. 22 del 1° giugno 2016) che non assicurativi, con raccolta premi non inferiore a 100 milioni di Euro"]

{"sheet":"4-5","index":6,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[0,0,0,3],[2,0,2,3],[3,0,3,3],[12,0,12,3],[13,0,13,2],[15,0,15,2],[16,0,16,2],[19,0,20,0],[19,1,20,1],[19,2,20,2],[27,0,27,2],[28,0,28,4]],"flags":["formulas_cached_only"]}
["TAVOLA N. 4"]
[]
["Ramo CVT\n Incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
["Incidenza della riserva premi sui premi lordi contabilizzati nei singoli esercizi"]
[]
["Esercizio","Riserva premi per frazioni di premio/premi contabilizzati","Riserva per rischi in corso/premi contabilizzati","Riserva premi complessiva/premi contabilizzati"]
[2018,{"v":0.45799999999999996,"d":"45.8%"},{"v":0.001,"d":"0.1%"},{"v":0.46,"d":"46.0%"}]
[2019,{"v":0.46399999999999997,"d":"46.4%"},{"v":0.003,"d":"0.3%"},{"v":0.467,"d":"46.7%"}]
[2020,{"v":0.47,"d":"47.0%"},{"v":0.003,"d":"0.3%"},{"v":0.47200000000000003,"d":"47.2%"}]
[2021,{"v":0.47100000000000003,"d":"47.1%"},{"v":0.003,"d":"0.3%"},{"v":0.474,"d":"47.4%"}]
[2022,{"v":0.47600000000000003,"d":"47.6%"},{"v":0.001,"d":"0.1%"},{"v":0.47700000000000004,"d":"47.7%"}]
[2023,{"v":0.466,"d":"46.6%"},{"v":0.002,"d":"0.2%"},{"v":0.467,"d":"46.7%"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 31, ramo 3"]
["TAVOLA N. 5"]
[]
["Ramo CVT"]
["Premi di competenza nei singoli esercizi"]
[]
[null,null,"(importi in milioni di Euro)"]
["Esercizio","Premi","Δ% (*)"]
[]
[2018,{"v":2861,"d":"2,861"},6.7]
[2019,{"v":3026,"d":"3,026"},5.3]
[2020,{"v":3110,"d":"3,110"},2.8]
[2021,{"v":3245,"d":"3,245"},4.3]
[2022,{"v":3440,"d":"3,440"},{"v":6,"d":"6.0"}]
[2023,{"v":3805,"d":"3,805"},10.6]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]
["(*) Variazione omogenea nel periodo considerato."]

{"sheet":"6","index":7,"n_rows":22,"n_cols":17,"rows_kept":22,"merged":[[2,0,2,13],[3,0,4,13],[8,0,10,0],[11,0,13,0],[14,0,16,0],[17,0,18,0],[19,0,19,1],[20,0,20,13],[21,0,21,13]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 6"]
["Ramo CVT\nComposizione delle spese di gestione e loro incidenza sui premi lordi contabilizzati (*)"]
[]
[]
[null,null,2016]
["Voci di spesa","Totale mercato",2017,"variaz. perc. 2017/2016",2018,"variaz. perc. 2018/2017",2019,"variaz. perc. 2019/2018",2020,"variaz. perc. 2020/2019",2021,"variaz. perc. 2021/2020",2022,"variaz. perc. 2022/2021",2023,"variaz. perc. 2023/2022","variaz. perc. 2023/2017"]
["Provvigioni di acquisizione e incasso","Importo","593,3",8.5,"641,0",{"v":8,"d":"8.0"},"671,1",4.3,{"v":677.1,"d":"677"},0.9,722.6,6.7,{"v":768,"d":"768.0"},6.3,876.5,14.1,33.5]
[null,"Incidenza su premi (%)","21,2",null,"21,6",null,"21,6",null,{"v":21.6,"d":"22"},null,21.6,".",21.7,".",22.1,".","."]
[null,"Incidenza su spese tot. (%)","69,0",null,"68,5",null,"67,3",null,{"v":68.2,"d":"68"},null,67.8,".",68.2,".",69.9,".","."]
["Altre spese di acquisizione","Importo","124,4",1.9,"136,9",9.9,"163,6",17.3,{"v":151.6,"d":"152"},-7.3,162.3,{"v":7,"d":"7.0"},168.7,3.9,176.4,4.6,{"v":26,"d":"26.0"}]
[null,"Incidenza su premi (%)","4,4",null,"4,6",null,"5,3",null,{"v":4.8,"d":"5"},null,4.9,".",4.8,".",4.4,".","."]
[null,"Incidenza su spese tot. (%)","14,5",null,"14,6",null,"16,4",null,{"v":15.3,"d":"15"},null,15.2,".",{"v":15,"d":"15.0"},".",14.1,".","."]
["Altre spese di amministrazione","Importo","141,9",{"v":6,"d":"6.0"},"157,4",10.7,"162,8",0.3,{"v":164.6,"d":"165"},1.1,180.9,9.9,188.8,4.4,200.4,6.1,23.6]
[null,"Incidenza su premi (%)","5,1",null,"5,3",null,"5,2",null,{"v":5.2,"d":"5"},null,5.4,".",5.3,".",{"v":5,"d":"5.0"},".","."]
[null,"Incidenza su spese tot. (%)","16,5",null,"16,8",null,"16,3",null,{"v":16.6,"d":"17"},null,{"v":17,"d":"17.0"},".",16.8,".",{"v":16,"d":"16.0"},".","."]
["Totale spese di gestione","Importo","859,6",7.1,"935,3",8.7,"997,6",5.5,{"v":993.4,"d":"993"},-0.4,{"v":1065.8,"d":"1,065.8"},7.3,{"v":1125.4,"d":"1,125.4"},5.6,{"v":1253.3,"d":"1,253.3"},11.4,30.7]
[null,"Incidenza su premi (%)","30,7",null,"31,5",null,"32,1",null,31.6,null,31.8,".",31.8,".",31.5,".","."]
["Premi ",null,"2.796,2",null,"2.967,0",null,"3.111,7",null,{"v":3141.8,"d":"3,142"},null,{"v":3346.3,"d":"3,346"},".",{"v":3543.2,"d":"3,543"},".",{"v":3973.2,"d":"3,973"},".",33.9]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]
["(*) Variazioni omogenee per il periodo considerato."]

{"sheet":"7","index":8,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[2,0,2,7],[4,0,4,6],[7,0,7,6],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[10,0,12,0],[13,0,15,0],[16,0,18,0],[19,0,21,0],[22,0,24,0],[25,0,25,6]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 7"]
[]
["Ramo CVT - Distribuzione delle spese di gestione per fasce di mercato"]
[]
[]
["(importi in milioni di Euro)"]
["Fasce di mercato","Spese di gestione totali",2018,2019,2020,2021,2022,2023]
[]
["Premi≥100 mln","Numero di imprese",{"v":9,"d":"9  "},{"v":8,"d":"8  "},{"v":8,"d":"8  "},{"v":9,"d":"9  "},{"v":9,"d":"9  "},{"v":9,"d":"9  "}]
[null,"Importo",{"v":698,"d":"698  "},{"v":677,"d":"677  "},{"v":677,"d":"677  "},{"v":752,"d":"752  "},{"v":843,"d":"843  "},{"v":984,"d":"984  "}]
[null,"Spese/Premi (%)",31.9,31.5,30.9,30.7,31.7,31.7]
["50 mln≤Premi<100 mln","Numero di imprese",{"v":6,"d":"6  "},{"v":8,"d":"8  "},{"v":7,"d":"7  "},{"v":8,"d":"8  "},{"v":7,"d":"7  "},{"v":6,"d":"6  "}]
[null,"Importo",{"v":126,"d":"126  "},{"v":207,"d":"207  "},{"v":183,"d":"183  "},{"v":203,"d":"203  "},{"v":156,"d":"156  "},{"v":127,"d":"127  "}]
[null,"Spese/Premi (%)",28.2,33.6,32.9,35.5,30.6,27.4]
["10 mln≤Premi<50 mln","Numero di imprese",{"v":11,"d":"11  "},{"v":11,"d":"11  "},{"v":13,"d":"13  "},{"v":11,"d":"11  "},{"v":11,"d":"11  "},{"v":12,"d":"12  "}]
[null,"Importo",{"v":93,"d":"93  "},{"v":94,"d":"94  "},{"v":117,"d":"117  "},{"v":92,"d":"92  "},{"v":112,"d":"112  "},{"v":125,"d":"125  "}]
[null,"Spese/Premi (%)",{"v":34,"d":"34.0"},34.5,34.8,35.8,35.4,36.5]
["Premi<10 mln","Numero di imprese",{"v":22,"d":"22  "},{"v":19,"d":"19  "},{"v":17,"d":"17  "},{"v":17,"d":"17  "},{"v":16,"d":"16  "},{"v":15,"d":"15  "}]
[null,"Importo",{"v":18,"d":"18  "},{"v":20,"d":"20  "},{"v":16,"d":"16  "},{"v":18,"d":"18  "},{"v":15,"d":"15  "},{"v":16,"d":"16  "}]
[null,"Spese/Premi (%)",29.8,27.5,26.8,27.5,26.3,{"v":29,"d":"29.0"}]
["Totale","Numero di imprese",{"v":48,"d":"48  "},{"v":46,"d":"46  "},{"v":45,"d":"45  "},{"v":45,"d":"45  "},{"v":43,"d":"43  "},{"v":42,"d":"42  "}]
[null,"Importo",{"v":935,"d":"935  "},{"v":998,"d":"998  "},{"v":993,"d":"993  "},{"v":1066,"d":"1,066  "},{"v":1125,"d":"1,125  "},{"v":1253,"d":"1,253  "}]
[null,"Spese/Premi (%)",31.5,32.1,31.6,31.8,31.8,31.5]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]
["Sono incluse anche le imprese la cui attività è limitata alla definizione dei sinistri pregressi"]
[]
[]
[]
[]
[]
["        "]
["       "]

{"sheet":"fd-8","index":9,"n_rows":102,"n_cols":21,"rows_kept":102,"hidden":true,"flags":["formulas_cached_only"]}
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,52.3,0,74.2,0,73.7,0,73.4,0,73.2,0,73.2,0,73.2,0,73.2,0,73.2,3]
[8,2009,0,54.4,0,72.4,0,72.5,0,72.2,0,72,0,71.9,0,71.7,0,0,0,71.7,3]
[8,2010,0,54.6,0,72.4,0,73.2,0,72.7,0,72.4,0,72.2,0,0,0,0,0,72.3,3]
[8,2011,0,52.9,0,71.3,0,71.7,0,71.1,0,70.8,0,0,0,0,0,0,0,70.9,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,150394,7.7,133548,4.7,44749,1.56,20735,0.72,6924,0.24,2468,0.09,1397,0.05,264,0.01,360479,12.49,3]
[10,2009,175729,7.67,194192,5.92,48834,1.47,21900,0.66,5177,0.16,5544,0.17,603,0.02,0,0,451979,13.53,3]
[10,2010,200210,7.83,197306,5.3,46107,1.22,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,475025,12.49,3]
[10,2011,234720,8.35,227211,5.63,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,545728,13.28,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,22767,0.8,3802,0.13,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,33164,1.15,3]
[11,2009,0,0,13367,0.41,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.67,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.72,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.67,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,150394,7.7,110781,3.9,40947,1.43,15688,0.54,5880,0.2,2201,0.08,1227,0.04,197,0.01,327315,11.34,3]
[12,2009,175729,7.67,180825,5.51,43985,1.32,19623,0.59,4395,0.13,5198,0.16,-113,0,0,0,429642,12.87,3]
[12,2010,200210,7.83,180666,4.85,39600,1.04,19387,0.51,7735,0.2,48,0,0,0,0,0,447646,11.77,3]
[12,2011,234720,8.35,210197,5.21,36592,0.89,34476,0.84,2065,0.05,0,0,0,0,0,0,518050,12.61,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.4,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.9,0,0.1,3]
[13,2009,0,60.2,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,57.7,0,96.7,0,99.2,0,99.6,0,99.7,0,99.8,0,0,0,0,0,0.2,3]
[13,2011,0,58.2,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.9,0,93.5,0,97.1,0,98.5,0,98.9,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.9,0,93,0,97,0,98.1,0,98.7,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.3,0,91.8,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.4,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a","TUTTE"]
[]
[]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8"]
[8,2008,0,52.5,0,74.9,0,74.5,0,74.2,0,74,0,74,0,74,0,74,0,74]
[8,2009,0,54.7,0,74,0,74.1,0,73.7,0,73.6,0,73.4,0,73.2,0,0,0,73.3]
[8,2010,0,55.1,0,72.9,0,73.8,0,73.3,0,73,0,72.8,0,0,0,0,0,72.8]
[8,2011,0,53.4,0,72.1,0,72.4,0,71.8,0,71.6,0,0,0,0,0,0,0,71.6]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6]
[10,2008,145080,7.65,127633,4.62,43804,1.57,20606,0.74,6924,0.25,2468,0.09,1397,0.05,264,0.01,348176,12.43]
[10,2009,172394,7.69,192624,5.98,48534,1.48,21900,0.67,5177,0.16,5544,0.17,603,0.02,0,0,446776,13.62]
[10,2010,199618,7.84,196065,5.31,46107,1.23,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,473192,12.54]
[10,2011,233830,8.36,227211,5.66,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,544838,13.31]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87]
[11,2008,0,0,21578,0.78,3802,0.14,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,31975,1.14]
[11,2009,0,0,13367,0.42,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.68]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.73]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.68]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2008,145080,7.65,106055,3.84,40002,1.43,15559,0.56,5880,0.21,2201,0.08,1227,0.04,197,0.01,316201,11.29]
[12,2009,172394,7.69,179257,5.57,43685,1.34,19623,0.6,4395,0.13,5198,0.16,-113,0,0,0,424439,12.94]
[12,2010,199618,7.84,179425,4.86,39600,1.05,19387,0.51,7735,0.21,48,0,0,0,0,0,445813,11.82]
[12,2011,233830,8.36,210197,5.23,36592,0.9,34476,0.84,2065,0.05,0,0,0,0,0,0,517160,12.64]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87]
[13,2008,0,59.5,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.8,0,0.2]
[13,2009,0,60,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2]
[13,2010,0,58,0,96.7,0,99.1,0,99.6,0,99.7,0,99.7,0,0,0,0,0,0.3]
[13,2011,0,58,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8]
[14,2008,0,54.7,0,93.2,0,97,0,98.4,0,98.8,0,99.2,0,99.3,0,99.4,0,0.6]
[14,2009,0,55.1,0,92.9,0,97,0,98.1,0,98.6,0,98.9,0,99,0,0,0,1]
[14,2010,0,55.4,0,91.7,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4]
[14,2011,0,54.3,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5]
["\u001a","SENZA"]

{"sheet":"8","index":10,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[0,0,19,0],[2,1,2,8],[4,1,5,8],[13,1,13,8],[14,1,19,8],[20,1,21,8]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 8"]
[]
[null,"Ramo CVT - Rapporto sinistri dell'esercizio a premi di competenza per generazione e antidurata"]
[]
[null,"Gen. di accadimento","Nell'anno di generazione","Al 1° anno successivo","Al 2° anno successivo","Al 3° anno successivo","Al 4° anno successivo","Al 5° anno successivo","S/P cumulato al 31.12.2023  (lordo IBNR)"]
[null,2018,{"v":0.583,"d":"58.3%"},{"v":0.615,"d":"61.5%"},{"v":0.612,"d":"61.2%"},{"v":0.611,"d":"61.1%"},{"v":0.61,"d":"61.0%"},{"v":0.609,"d":"60.9%"},{"v":0.609,"d":"60.9%"}]
[null,2019,{"v":0.664,"d":"66.4%"},{"v":0.705,"d":"70.5%"},{"v":0.703,"d":"70.3%"},{"v":0.7,"d":"70.0%"},{"v":0.698,"d":"69.8%"},".",{"v":0.698,"d":"69.8%"}]
[null,2020,{"v":0.529,"d":"52.9%"},{"v":0.559,"d":"55.9%"},{"v":0.555,"d":"55.5%"},{"v":0.552,"d":"55.2%"},".",".",{"v":0.552,"d":"55.2%"}]
[null,2021,{"v":0.595,"d":"59.5%"},{"v":0.631,"d":"63.1%"},{"v":0.628,"d":"62.8%"},".",".",".",{"v":0.628,"d":"62.8%"}]
[null,2022,{"v":0.61,"d":"61.0%"},{"v":0.654,"d":"65.4%"},".",".",".",".",{"v":0.655,"d":"65.5%"}]
[null,2023,{"v":0.794,"d":"79.4%"},".",".",".",".",".",{"v":0.831,"d":"83.1%"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3, Modulo 28, ramo 3 con relativo Allegato 1"]
[null,"N.B. Nella determinazione dei rapporti S/P gli importi relativi ai sinistri di ogni generazione comprendono tutti i pagamenti effettuati fino a quel momento e gli stanziamenti a riserva, questi ultimi al netto della componente di riserva stimata per  i sinistri tardivi (IBNR). Solo nell'ultima colonna il rapporto S/P comprende anche quest'ultima componente. "]

{"sheet":"fd-9","index":11,"n_rows":34,"n_cols":22,"rows_kept":34,"hidden":true,"merged":[[0,0,0,2],[0,3,0,11],[0,12,0,20],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20]],"flags":["formulas_cached_only"]}
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,2779956,2547650,1518881,840,553,963670,617,640,2482551,1457,587,282798,253,895,166415,214,1287,449213,467,1040,3]
[2009,3205581,2927214,1747893,875,501,1023968,671,655,2771861,1546,558,366719,313,854,187754,244,1298,554473,557,1004,3]
[2010,3580608,3245357,1937256,847,437,1139706,663,581,3076962,1510,491,418895,310,740,177958,245,1379,596853,555,931,3]
[2011,4043778,3672472,2086709,817,392,1395521,659,472,3482230,1476,424,490798,304,620,186343,259,1391,677141,563,832,3]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818,3]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798,3]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810,3]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792,3]
["\u001a","TUTTE"]
[]
[]
[]
[]
[]
["SENZA COMPAGNIE"]
[]
[]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,2693786,2469764,1479427,802,542,925643,589,636,2405070,1391,578,270959,239,880,161487,209,1297,432446,448,1036]
[2009,3127130,2855713,1711839,841,492,989268,644,651,2701107,1485,550,356487,299,840,182576,237,1298,539063,536,995]
[2010,3556577,3223611,1928653,844,437,1126934,658,584,3055587,1502,492,416699,309,742,177265,245,1380,593964,554,932]
[2011,4007329,3638242,2073909,814,392,1375599,654,475,3449508,1467,425,488225,303,621,184925,259,1398,673150,562,835]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792]
["\u001a","SENZA"]
[]
["06/11",{"v":55.80382011620879,"d":"55.8"},{"v":50.53053300524248,"d":"50.5"}]
["07/12",{"v":48.154053743248085,"d":"48.2"},{"v":42.272097967155474,"d":"42.3"}]
["11/12",{"v":8.148802960805291,"d":"8.1"},{"v":6.689875125618783,"d":"6.7"}]

{"sheet":"9","index":12,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[2,0,2,8],[4,0,4,8],[5,0,5,4],[7,10,8,10],[7,11,8,11],[7,12,8,12],[15,0,15,4],[17,0,17,8],[18,0,18,12],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[47,1,48,1],[47,2,48,2]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 9"]
[]
["Ramo CVT  \nNumero dei sinistri denunciati e con seguito"]
[]
["Esercizio (*)","N. unità di rischio","D%(*)","N. denunciati","D%(*)","N. denunciati con seguito al netto della stima per i tardivi (**)","D%(*)","N. denunciati con seguito al lordo della stima per i tardivi (**)","D%(*)"]
[2017,{"v":18843789,"d":"18,843,789"},3.8,{"v":1076453,"d":"1,076,453"},7.4,{"v":1034019,"d":"1,034,019"},7.1,{"v":1078854,"d":"1,078,854"},6.8]
[2018,{"v":19738875,"d":"19,738,875"},4.7,{"v":1127715,"d":"1,127,715"},4.7,{"v":1084916,"d":"1,084,916"},4.8,{"v":1132568,"d":"1,132,568"},{"v":5,"d":"5.0"}]
[2019,{"v":21403127,"d":"21,403,127"},8.1,{"v":1263478,"d":"1,263,478"},11.7,{"v":1213840,"d":"1,213,840"},11.6,{"v":1269786,"d":"1,269,786"},12.1]
[2020,{"v":22125971,"d":"22,125,971"},3.4,{"v":1005385,"d":"1,005,385"},-20.4,{"v":965812,"d":"965,812"},-20.4,{"v":1020914,"d":"1,020,914"},-19.6]
[2021,{"v":22435451,"d":"22,435,451"},1.4,{"v":1192764,"d":"1,192,764"},18.6,{"v":1145742,"d":"1,145,742"},18.6,{"v":1201829,"d":"1,201,829"},17.7]
[2022,{"v":21483623,"d":"21,483,623"},-4.2,{"v":1259767,"d":"1,259,767"},5.6,{"v":1207557,"d":"1,207,557"},5.4,{"v":1264819,"d":"1,264,819"},5.2]
[2023,{"v":21589436,"d":"21,589,436"},4.9,{"v":1584422,"d":"1,584,422"},25.8,{"v":1518612,"d":"1,518,612"},25.8,{"v":1583877,"d":"1,583,877"},25.2]
["var. 2023/ 2018",".",16.4,".",17.8,".",17.6,".",17.2]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
[]
["* Si intendono i sinistri pagati nell'esercizio o riservati alla fine dello stesso esercizio. Sono considerati i sinistri accaduti (denunciati + stima degli IBNR) nel solo anno di esercizio (di bilancio) coincidente con la generazione di accadimento degli stessi. "]
["* Variazioni omogenee per il periodo considerato"]

{"sheet":"fd-10-11-12-13-14","index":13,"n_rows":105,"n_cols":21,"rows_kept":105,"hidden":true,"flags":["formulas_cached_only"]}
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8","SENZA COMPAGNIE"]
[8,2008,0,52.5,0,74.9,0,74.5,0,74.2,0,74,0,74,0,74,0,74,0,74,3]
[8,2009,0,54.7,0,74,0,74.1,0,73.7,0,73.6,0,73.4,0,73.2,0,0,0,73.3,3]
[8,2010,0,55.1,0,72.9,0,73.8,0,73.3,0,73,0,72.8,0,0,0,0,0,72.8,3]
[8,2011,0,53.4,0,72.1,0,72.4,0,71.8,0,71.6,0,0,0,0,0,0,0,71.6,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,145080,7.65,127633,4.62,43804,1.57,20606,0.74,6924,0.25,2468,0.09,1397,0.05,264,0.01,348176,12.43,3]
[10,2009,172394,7.69,192624,5.98,48534,1.48,21900,0.67,5177,0.16,5544,0.17,603,0.02,0,0,446776,13.62,3]
[10,2010,199618,7.84,196065,5.31,46107,1.23,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,473192,12.54,3]
[10,2011,233830,8.36,227211,5.66,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,544838,13.31,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,21578,0.78,3802,0.14,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,31975,1.14,3]
[11,2009,0,0,13367,0.42,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.68,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.73,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.68,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,145080,7.65,106055,3.84,40002,1.43,15559,0.56,5880,0.21,2201,0.08,1227,0.04,197,0.01,316201,11.29,3]
[12,2009,172394,7.69,179257,5.57,43685,1.34,19623,0.6,4395,0.13,5198,0.16,-113,0,0,0,424439,12.94,3]
[12,2010,199618,7.84,179425,4.86,39600,1.05,19387,0.51,7735,0.21,48,0,0,0,0,0,445813,11.82,3]
[12,2011,233830,8.36,210197,5.23,36592,0.9,34476,0.84,2065,0.05,0,0,0,0,0,0,517160,12.64,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.5,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.8,0,0.2,3]
[13,2009,0,60,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,58,0,96.7,0,99.1,0,99.6,0,99.7,0,99.7,0,0,0,0,0,0.3,3]
[13,2011,0,58,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.7,0,93.2,0,97,0,98.4,0,98.8,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.1,0,92.9,0,97,0,98.1,0,98.6,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.4,0,91.7,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.3,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a","SENZA"]
[]
[]
[]
[]
["TUTTE"]
["PROS","GENE","N","P","N1","P1","N2","P2","N3","P3","N4","P4","N5","P5","N6","P6","N7","P7","N8","P8","SENZA COMPAGNIE"]
[8,2008,0,52.3,0,74.2,0,73.7,0,73.4,0,73.2,0,73.2,0,73.2,0,73.2,0,73.2,3]
[8,2009,0,54.4,0,72.4,0,72.5,0,72.2,0,72,0,71.9,0,71.7,0,0,0,71.7,3]
[8,2010,0,54.6,0,72.4,0,73.2,0,72.7,0,72.4,0,72.2,0,0,0,0,0,72.3,3]
[8,2011,0,52.9,0,71.3,0,71.7,0,71.1,0,70.8,0,0,0,0,0,0,0,70.9,3]
[8,2012,0,54.8,0,71.1,0,71,0,70.5,0,0,0,0,0,0,0,0,0,70.6,3]
[8,2013,0,55.7,0,71,0,70.5,0,0,0,0,0,0,0,0,0,0,0,70.8,3]
[8,2014,0,56,0,69.7,0,0,0,0,0,0,0,0,0,0,0,0,0,71.5,3]
[8,2015,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.6,3]
[10,2008,150394,7.7,133548,4.7,44749,1.56,20735,0.72,6924,0.24,2468,0.09,1397,0.05,264,0.01,360479,12.49,3]
[10,2009,175729,7.67,194192,5.92,48834,1.47,21900,0.66,5177,0.16,5544,0.17,603,0.02,0,0,451979,13.53,3]
[10,2010,200210,7.83,197306,5.3,46107,1.22,21593,0.57,8598,0.23,1211,0.03,0,0,0,0,475025,12.49,3]
[10,2011,234720,8.35,227211,5.63,42487,1.04,36843,0.9,4467,0.11,0,0,0,0,0,0,545728,13.28,3]
[10,2012,314414,9.73,246302,5.65,64445,1.46,32881,0.74,0,0,0,0,0,0,0,0,658042,14.87,3]
[10,2013,361033,10.3,234490,5.21,64694,1.42,0,0,0,0,0,0,0,0,0,0,660217,14.5,3]
[10,2014,409982,10.75,295586,6.15,0,0,0,0,0,0,0,0,0,0,0,0,705568,14.67,3]
[10,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[11,2008,0,0,22767,0.8,3802,0.13,5047,0.18,1044,0.04,267,0.01,170,0.01,67,0,33164,1.15,3]
[11,2009,0,0,13367,0.41,4849,0.15,2277,0.07,782,0.02,346,0.01,716,0.02,0,0,22337,0.67,3]
[11,2010,0,0,16640,0.45,6507,0.17,2206,0.06,863,0.02,1163,0.03,0,0,0,0,27379,0.72,3]
[11,2011,0,0,17014,0.42,5895,0.14,2367,0.06,2402,0.06,0,0,0,0,0,0,27678,0.67,3]
[11,2012,0,0,19364,0.44,5730,0.13,1461,0.03,0,0,0,0,0,0,0,0,26555,0.6,3]
[11,2013,0,0,14967,0.33,3736,0.08,0,0,0,0,0,0,0,0,0,0,18703,0.41,3]
[11,2014,0,0,12769,0.27,0,0,0,0,0,0,0,0,0,0,0,0,12769,0.27,3]
[11,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[12,2008,150394,7.7,110781,3.9,40947,1.43,15688,0.54,5880,0.2,2201,0.08,1227,0.04,197,0.01,327315,11.34,3]
[12,2009,175729,7.67,180825,5.51,43985,1.32,19623,0.59,4395,0.13,5198,0.16,-113,0,0,0,429642,12.87,3]
[12,2010,200210,7.83,180666,4.85,39600,1.04,19387,0.51,7735,0.2,48,0,0,0,0,0,447646,11.77,3]
[12,2011,234720,8.35,210197,5.21,36592,0.89,34476,0.84,2065,0.05,0,0,0,0,0,0,518050,12.61,3]
[12,2012,314414,9.73,226938,5.2,58715,1.33,31420,0.71,0,0,0,0,0,0,0,0,631487,14.27,3]
[12,2013,361033,10.3,219523,4.88,60958,1.34,0,0,0,0,0,0,0,0,0,0,641514,14.09,3]
[12,2014,409982,10.75,282817,5.88,0,0,0,0,0,0,0,0,0,0,0,0,692799,14.41,3]
[12,2015,499623,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499623,11.87,3]
[13,2008,0,59.4,0,96.9,0,98.8,0,99.5,0,99.7,0,99.8,0,99.8,0,99.9,0,0.1,3]
[13,2009,0,60.2,0,97.1,0,99.1,0,99.6,0,99.7,0,99.7,0,99.8,0,0,0,0.2,3]
[13,2010,0,57.7,0,96.7,0,99.2,0,99.6,0,99.7,0,99.8,0,0,0,0,0,0.2,3]
[13,2011,0,58.2,0,96.8,0,99,0,99.5,0,99.7,0,0,0,0,0,0,0,0.3,3]
[13,2012,0,63.2,0,96.8,0,98.7,0,99.5,0,0,0,0,0,0,0,0,0,0.5,3]
[13,2013,0,66.8,0,97.1,0,98.6,0,0,0,0,0,0,0,0,0,0,0,1.4,3]
[13,2014,0,68.3,0,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,3]
[13,2015,0,83.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.8,3]
[14,2008,0,54.9,0,93.5,0,97.1,0,98.5,0,98.9,0,99.2,0,99.3,0,99.4,0,0.6,3]
[14,2009,0,55.9,0,93,0,97,0,98.1,0,98.7,0,98.9,0,99,0,0,0,1,3]
[14,2010,0,55.3,0,91.8,0,96.3,0,97.9,0,98.4,0,98.6,0,0,0,0,0,1.4,3]
[14,2011,0,54.4,0,91.5,0,96,0,97.5,0,98.1,0,0,0,0,0,0,0,1.9,3]
[14,2012,0,58,0,91.1,0,95.3,0,96.5,0,0,0,0,0,0,0,0,0,3.5,3]
[14,2013,0,58.3,0,89.8,0,93.9,0,0,0,0,0,0,0,0,0,0,0,6.1,3]
[14,2014,0,59.3,0,89,0,0,0,0,0,0,0,0,0,0,0,0,0,11,3]
[14,2015,0,74.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.5,3]
["\u001a"]

{"sheet":"10-11-12","index":14,"n_rows":48,"n_cols":15,"rows_kept":48,"merged":[[2,0,2,14],[4,0,4,14],[5,0,5,14],[8,1,8,2],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[17,0,17,15],[19,0,19,14],[21,0,21,14],[22,0,22,14],[23,0,23,14],[24,1,24,2],[24,3,24,4],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[32,0,32,15],[34,0,34,14],[36,0,36,14],[37,0,37,14],[39,1,39,2],[39,3,39,4],[39,5,39,6],[39,7,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[48,0,48,15]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 10"]
[]
["Ramo CVT - Distribuzione del numero dei sinistri eliminati senza seguito fino al 31.12.2023"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.2023"]
[2018,{"v":42799,"d":"42,799"},3.8,{"v":18665,"d":"18,665"},1.58,{"v":5582,"d":"5,582"},0.47,{"v":1859,"d":"1,859"},0.16,728,0.06,318,0.03,{"v":69951,"d":"69,951"},5.91]
[2019,{"v":49637,"d":"49,637"},3.93,{"v":21450,"d":"21,450"},1.62,{"v":8008,"d":"8,008"},0.6,{"v":1913,"d":"1,913"},0.14,806,0.06,".",".",{"v":81814,"d":"81,814"},6.18]
[2020,{"v":39573,"d":"39,573"},3.94,{"v":16195,"d":"16,195"},1.54,{"v":4158,"d":"4,158"},0.4,{"v":3471,"d":"3,471"},0.33,".",".",".",".",{"v":63397,"d":"63,397"},6.04]
[2021,{"v":47022,"d":"47,022"},3.94,{"v":18348,"d":"18,348"},1.47,{"v":9190,"d":"9,190"},0.74,".",".",".",".",".",".",{"v":74560,"d":"74,560"},5.97]
[2022,{"v":52210,"d":"52,210"},4.14,{"v":22673,"d":"22,673"},1.72,".",".",".",".",".",".",".",".",{"v":74883,"d":"74,883"},5.67]
[2023,{"v":65809,"d":"65,809"},4.15,".",".",".",".",".",".",".",".",".",".",{"v":65809,"d":"65,809"},4.15]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["* Il numero dei sinistri denunciati per ogni generazione si modifica in ciascun anno successivo all'accadimento per effetto delle denunce tardive pervenute."]
[]
[]
["TAVOLA N. 11"]
[]
["Ramo CVT - Distribuzione del numero dei sinistri riaperti fino al 31.12.2023"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.2023"]
[2018,".",".",{"v":7246,"d":"7,246"},0.61,{"v":1499,"d":"1,499"},0.13,479,0.04,257,0.02,157,0.01,{"v":9638,"d":"9,638"},0.81]
[2019,".",".",{"v":12256,"d":"12,256"},0.93,{"v":2681,"d":"2,681"},0.2,{"v":1268,"d":"1,268"},0.1,310,0.02,".",".",{"v":16515,"d":"16,515"},1.25]
[2020,".",".",{"v":7380,"d":"7,380"},0.7,{"v":1998,"d":"1,998"},0.19,541,0.05,".",".",".",".",{"v":9919,"d":"9,919"},0.95]
[2021,".",".",{"v":11030,"d":"11,030"},0.88,{"v":1904,"d":"1,904"},0.15,".",".",".",".",".",".",{"v":12934,"d":"12,934"},1.04]
[2022,".",".",{"v":10138,"d":"10,138"},0.77,".",".",".",".",".",".",".",".",{"v":10138,"d":"10,138"},0.77]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["* Il numero dei sinistri denunciati per ogni generazione si modifica in ciascun anno successivo all'accadimento per effetto delle denunce tardive pervenute."]
[]
[]
["TAVOLA N. 12"]
[]
["Ramo CVT - Distribuzione del numero dei sinistri senza seguito al netto dei riaperti fino al 31.12.2023"]
["(incidenza percentuale rispetto al numero dei sinistri denunciati *)"]
[]
["Gen. di accadimento","Nell'anno di generazione",null,"Nel 1° anno successivo",null,"Nel 2° anno successivo",null,"Nel 3° anno successivo",null,"Nel 4° anno successivo",null,"Nel 5° anno successivo",null,"Valori al 31.12.2023"]
[2018,{"v":42799,"d":"42,799"},3.8,{"v":11419,"d":"11,419"},0.97,{"v":4083,"d":"4,083"},0.35,{"v":1380,"d":"1,380"},0.12,471,0.04,161,0.01,{"v":60313,"d":"60,313"},5.1]
[2019,{"v":49637,"d":"49,637"},3.93,{"v":9194,"d":"9,194"},0.69,{"v":5327,"d":"5,327"},0.4,645,0.05,496,0.04,".",".",{"v":65299,"d":"65,299"},4.93]
[2020,{"v":39573,"d":"39,573"},3.94,{"v":8815,"d":"8,815"},0.84,{"v":2160,"d":"2,160"},0.21,{"v":2930,"d":"2,930"},0.28,".",".",".",".",{"v":53478,"d":"53,478"},5.1]
[2021,{"v":47022,"d":"47,022"},3.94,{"v":7318,"d":"7,318"},0.59,{"v":7286,"d":"7,286"},0.58,".",".",".",".",".",".",{"v":61626,"d":"61,626"},4.94]
[2022,{"v":52210,"d":"52,210"},4.14,{"v":12535,"d":"12,535"},0.95,".",".",".",".",".",".",".",".",{"v":64745,"d":"64,745"},4.91]
[2023,{"v":65809,"d":"65,809"},4.15,".",".",".",".",".",".",".",".",".",".",{"v":65809,"d":"65,809"},4.15]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["* Il numero dei sinistri denunciati per ogni generazione si modifica in ciascun anno successivo all'accadimento per effetto delle denunce tardive pervenute."]

{"sheet":"13-14","index":15,"n_rows":30,"n_cols":17,"rows_kept":30,"merged":[[1,0,1,7],[1,9,1,16],[3,0,3,7],[3,9,3,16],[4,0,4,7],[4,9,4,16],[12,0,12,7],[12,9,12,16],[16,0,16,7],[16,9,16,16],[18,0,18,7],[18,9,18,16],[19,0,19,7],[27,0,27,7],[27,9,27,16],[30,0,30,7],[38,9,39,9],[38,11,39,11],[38,12,39,12],[38,13,39,13],[38,14,39,14],[38,15,39,15],[49,9,50,9],[49,11,50,11],[49,12,50,12],[49,13,50,13],[49,14,50,14],[49,15,50,15]],"flags":["formulas_cached_only"]}
[]
["TAVOLA N. 13",{"$nulls":8},"TAVOLA N. 13-1"]
[]
["Ramo CVT - Velocità di liquidazione dei sinistri per numeri (%)",{"$nulls":8},"Ramo CVT - Velocità di liquidazione dei sinistri per numeri al lordo della stima per sinistri tardivi (%)"]
[]
["Gen. di accadimento","Nell'anno di generazione","Nel 1° anno successivo","Nel 2° anno successivo","Nel 3° anno successivo","Nel 4° anno successivo","Nel 5° anno successivo","Riserva sinistri al 31.12.2023",null,"Gen. di accadimento","Nell'anno di generazione","Nel 1° anno successivo","Nel 2° anno successivo","Nel 3° anno successivo","Nel 4° anno successivo","Nel 5° anno successivo","Riserva sinistri al 31.12.2023"]
[2018,85.7,99.1,99.7,99.8,99.8,99.9,0.1,null,2018,85.7,99.1,99.7,99.8,99.8,99.9,0.1]
[2019,81.7,98.7,99.6,99.7,99.8,".",0.2,null,2019,81.7,98.7,99.6,99.7,99.8,".",0.2]
[2020,83.9,{"v":99,"d":"99.0"},99.5,99.6,".",".",0.4,null,2020,83.9,{"v":99,"d":"99.0"},99.5,99.6,".",".",0.4]
[2021,80.6,98.5,99.3,".",".",".",0.7,null,2021,80.6,98.5,99.3,".",".",".",0.7]
[2022,79.6,97.8,".",".",".",".",2.2,null,2022,79.5,97.7,".",".",".",".",2.3]
[2023,73.6,".",".",".",".",".",26.4,null,2023,70.5,".",".",".",".",".",29.5]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3",{"$nulls":8},"Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3 e relativo Allegato 1"]
["NB: Percentuale dei sinistri pagati, cumulati in ciascun anno di sviluppo, rispetto ai sinistri risultati con seguito al ",{"$nulls":8},"NB: Percentuale dei sinistri pagati, cumulati in ciascun anno di sviluppo, rispetto ai sinistri risultati con seguito al"]
["31.12.2023 (pagati + riservati) al netto della stima per i sinistri tardivi",{"$nulls":8},"31.12.2023 (pagati + riservati) al lordo della stima per i sinistri tardivi"]
[]
["TAVOLA N. 14",{"$nulls":8},"TAVOLA N. 14-1"]
[]
["Ramo CVT - Velocità di liquidazione dei sinistri per importi (%)",{"$nulls":8},"Ramo CVT - Velocità di liquidazione dei sinistri per importi al lordo della stima per sinistri tardivi (%)"]
[]
["Gen. di accadimento","Nell'anno di generazione","Nel 1° anno successivo","Nel 2° anno successivo","Nel 3° anno successivo","Nel 4° anno successivo","Nel 5° anno successivo","Riserva sinistri al 31.12.2023",null,"Gen. di accadimento","Nell'anno di generazione","Nel 1° anno successivo","Nel 2° anno successivo","Nel 3° anno successivo","Nel 4° anno successivo","Nel 5° anno successivo","Riserva sinistri al 31.12.2023"]
[2018,77.4,97.7,98.7,{"v":99,"d":"99.0"},99.2,99.4,0.6,null,2018,77.4,97.7,98.7,{"v":99,"d":"99.0"},99.2,99.4,0.6]
[2019,73.1,97.5,98.8,99.2,99.3,".",0.7,null,2019,73.1,97.5,98.8,99.2,99.3,".",0.7]
[2020,74.7,97.5,98.4,98.7,".",".",1.3,null,2020,74.7,97.5,98.4,98.7,".",".",1.3]
[2021,70.3,96.9,98.2,".",".",".",1.8,null,2021,70.3,96.9,98.2,".",".",".",1.8]
[2022,68.3,{"v":96,"d":"96.0"},".",".",".",".",{"v":4,"d":"4.0"},null,2022,68.2,95.8,".",".",".",".",4.2]
[2023,60.4,".",".",".",".",".",39.6,null,2023,57.7,".",".",".",".",".",42.3]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3",{"$nulls":8},"Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3 e relativo Allegato 1"]
["NB: Percentuale dei pagamenti, cumulati in ciascun anno di sviluppo, rispetto al costo complessivo dei sinistri ",{"$nulls":8},"NB: Percentuale dei pagamenti, cumulati in ciascun anno di sviluppo, rispetto al costo complessivo dei sinistri risultati con seguito al"]
["risultati con seguito al 31.12.2023 (pagati + riservati) al netto della stima per i sinistri tardivi",{"$nulls":8},"31.12.2023 (pagati + riservati) al lordo della stima per i sinistri tardivi"]

{"sheet":"fd-15-16","index":16,"n_rows":28,"n_cols":22,"rows_kept":28,"hidden":true,"merged":[[0,0,0,2],[0,3,0,11],[0,12,0,20],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[15,0,15,2],[15,3,15,11],[15,12,15,20],[16,3,16,5],[16,6,16,8],[16,9,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,2779956,2547650,1518881,840,553,963670,617,640,2482551,1457,587,282798,253,895,166415,214,1287,449213,467,1040,3]
[2009,3205581,2927214,1747893,875,501,1023968,671,655,2771861,1546,558,366719,313,854,187754,244,1298,554473,557,1004,3]
[2010,3580608,3245357,1937256,847,437,1139706,663,581,3076962,1510,491,418895,310,740,177958,245,1379,596853,555,931,3]
[2011,4043778,3672472,2086709,817,392,1395521,659,472,3482230,1476,424,490798,304,620,186343,259,1391,677141,563,832,3]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818,3]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798,3]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810,3]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792,3]
["\u001a"]
[]
["SENZA COMPAGNIE"]
[]
["prospetto 9",null,null,"prospetto 15",{"$nulls":8},"prospetto 16"]
[{"$nulls":3},"esercizio",null,null,"esercizi precedenti",null,null,"totale",null,null,"esercizio",null,null,"esercizi precedenti",null,null,"totale"]
["ANNO","DENU","SEGU","NPES","IPES","PMES","NPEP","IPEP","PMEP","NPAG","IPAG","PAGM","NRES","IRES","RMES","NREP","IREP","RMEP","NRIS","IRIS","RISM"]
[2008,2693786,2469764,1479427,802,542,925643,589,636,2405070,1391,578,270959,239,880,161487,209,1297,432446,448,1036]
[2009,3127130,2855713,1711839,841,492,989268,644,651,2701107,1485,550,356487,299,840,182576,237,1298,539063,536,995]
[2010,3556577,3223611,1928653,844,437,1126934,658,584,3055587,1502,492,416699,309,742,177265,245,1380,593964,554,932]
[2011,4007329,3638242,2073909,814,392,1375599,654,475,3449508,1467,425,488225,303,621,184925,259,1398,673150,562,835]
[2012,4533701,4056809,2397317,863,360,1492963,657,440,3890280,1520,391,520431,292,561,201921,299,1482,722352,591,818]
[2013,4715317,4191779,2613419,864,330,1376110,601,437,3989529,1465,367,531015,307,577,264928,329,1242,795943,636,798]
[2014,4872188,4298720,2809166,876,312,1284070,569,443,4093236,1445,353,593970,312,526,243579,366,1503,837549,678,810]
[2015,5269213,4586299,3086659,895,290,1253574,536,428,4340233,1430,330,624402,306,491,260101,394,1516,884503,701,792]
["\u001a"]
[null,{"v":8.148802960805291,"d":"8.1"},{"v":6.689875125618783,"d":"6.7"},{"v":9.878127529665392,"d":"9.9"},{"v":2.168949771689488,"d":"2.2"},{"v":-7.051282051282048,"d":"-7.1"},{"v":-2.37494840623953,"d":"-2.4"},{"v":-5.799648506151145,"d":"-5.8"},{"v":-3.3860045146726914,"d":"-3.4"},{"v":6.0342721504452745,"d":"6.0"},{"v":-1.038062283737029,"d":"-1.0"},{"v":-6.515580736543914,"d":"-6.5"},{"v":5.123491085408349,"d":"5.1"},{"v":-1.9230769230769273,"d":"-1.9"},{"v":-6.653992395437259,"d":"-6.7"},{"v":6.7830149561333375,"d":"6.8"},{"v":7.650273224043724,"d":"7.7"},{"v":0.8649367930805063,"d":"0.9"},{"v":5.60611976135128,"d":"5.6"},{"v":3.392330383480835,"d":"3.4"},{"v":-2.2222222222222254,"d":"-2.2"}]

{"sheet":"15","index":17,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,19,0],[20,0,25,0],[26,0,31,0],[32,0,37,0],[38,0,38,4],[39,0,39,6]],"flags":["formulas_cached_only"]}
["TAVOLA N. 15"]
["Ramo CVT \n Sinistri pagati dell'esercizio e degli esercizi precedenti (*)"]
[]
[{"$nulls":4},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio",null,"Sinistri accaduti nell'esercizio","Sinistri accaduti negli esercizi precedenti","Totale"]
[2018,"n.pag.",{"v":963019,"d":"963,019"},{"v":166139,"d":"166,139"},{"v":1129158,"d":"1,129,158"}]
[null,"imp.pag.",{"v":1349.2,"d":"1,349"},{"v":404.5,"d":"405"},{"v":1753.7,"d":"1,754"}]
[null,"pag.medio",{"v":1401,"d":"1,401"},{"v":2434.7,"d":"2,435"},{"v":1553.1,"d":"1,553"}]
[2019,"n.pag.",{"v":1028865,"d":"1,028,865"},{"v":158689,"d":"158,689"},{"v":1187554,"d":"1,187,554"}]
[null,"D %*",6.5,-4.8,4.9]
[null,"imp.pag.",{"v":1542.9,"d":"1,543"},{"v":391.3,"d":"391"},{"v":1934.2,"d":"1,934"}]
[null,"D %*",{"v":14,"d":"14.0"},-3.7,9.9]
[null,"pag.medio",{"v":1499.6,"d":"1,500"},{"v":2465.7,"d":"2,466"},{"v":1628.7,"d":"1,629"}]
[null,"D %*",{"v":7,"d":"7.0"},1.3,4.9]
[2020,"n.pag.",{"v":835169,"d":"835,169"},{"v":226000,"d":"226,000"},{"v":1061169,"d":"1,061,169"}]
[null,"D %*",-18.8,42.4,-10.6]
[null,"imp.pag.",{"v":1281.6,"d":"1,282"},{"v":552.2,"d":"552"},{"v":1833.8,"d":"1,834"}]
[null,"D %*",-16.9,41.1,-5.2]
[null,"pag.medio",{"v":1534.6,"d":"1,535"},{"v":2443.2,"d":"2,443"},{"v":1728.1,"d":"1,728"}]
[null,"D %*",2.3,-0.9,6.1]
[2021,"n.pag.",{"v":956640,"d":"956,640"},{"v":164605,"d":"164,605"},{"v":1121245,"d":"1,121,245"}]
[null,"D %*",14.5,-27.2,5.7]
[null,"imp.pag.",{"v":1432.6,"d":"1,433"},{"v":439.1,"d":"439"},{"v":1871.7,"d":"1,872"}]
[null,"D %*",11.8,-20.5,2.1]
[null,"pag.medio",{"v":1497.5,"d":"1,498"},{"v":2667.9,"d":"2,668"},{"v":1669.3,"d":"1,669"}]
[null,"D %*",-2.4,9.2,-3.4]
[2022,"n.pag.",{"v":999263,"d":"999,263"},{"v":221447,"d":"221,447"},{"v":1220710,"d":"1,220,710"}]
[null,"D %*",4.5,34.5,8.9]
[null,"imp.pag.",{"v":1536.9,"d":"1,537"},{"v":576.8,"d":"577"},{"v":2113.7,"d":"2,114"}]
[null,"D %*",7.3,31.4,12.9]
[null,"pag.medio",{"v":1538,"d":"1,538"},{"v":2604.8,"d":"2,605"},{"v":1731.6,"d":"1,732"}]
[null,"D %*",2.7,-2.4,3.7]
[2023,"n.pag.",{"v":1117323,"d":"1,117,323"},{"v":240717,"d":"240,717"},{"v":1358040,"d":"1,358,040"}]
[null,"D %*",11.8,8.7,11.3]
[null,"imp.pag.",{"v":1824.6,"d":"1,825"},{"v":669.2,"d":"669"},{"v":2493.8,"d":"2,494"}]
[null,"D %*",18.7,{"v":16,"d":"16.0"},{"v":18,"d":"18.0"}]
[null,"pag.medio",{"v":1633,"d":"1,633"},{"v":2779.9,"d":"2,780"},{"v":1836.3,"d":"1,836"}]
[null,"D %*",6.2,6.7,{"v":6,"d":"6.0"}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["(*) Variazione omogenea per il periodo considerato."]

{"sheet":"16","index":18,"n_rows":46,"n_cols":5,"rows_kept":46,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,1],[5,0,7,0],[8,0,13,0],[14,0,19,0],[20,0,25,0],[26,0,31,0],[32,0,37,0],[38,0,38,4],[40,0,40,4],[41,0,41,4],[42,0,42,4],[43,0,43,4],[44,0,44,4],[45,0,45,5]],"flags":["formulas_cached_only"]}
["TAVOLA N. 16"]
["Ramo CVT  \nSinistri riservati dell'esercizio e degli esercizi precedenti (*)\n(al netto della stima finale per sinistri tardivi) "]
[]
[{"$nulls":4},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio",null,"Sinistri accaduti nell'esercizio","Sinistri accaduti negli esercizi precedenti","Totale"]
[2018,"n.ris.",{"v":121897,"d":"121,897"},{"v":26439,"d":"26,439"},{"v":148336,"d":"148,336"}]
[2017,"imp.ris.",{"v":317.7,"d":"318"},{"v":182.2,"d":"182"},{"v":499.9,"d":"500"}]
[2017,"ris.medio",{"v":2606.2,"d":"2,606"},{"v":6890.1,"d":"6,890"},{"v":3369.8,"d":"3,370"}]
[2019,"n.ris.",{"v":184994,"d":"184,994"},{"v":27958,"d":"27,958"},{"v":212952,"d":"212,952"}]
[2019,"D %*",51.1,5.2,42.9]
[2019,"imp.ris.",{"v":466.1,"d":"466"},{"v":175.3,"d":"175"},{"v":641.3,"d":"641"}]
[2019,"D %*",45.4,-4.6,27.2]
[2019,"ris.medio",{"v":2519.3,"d":"2,519"},{"v":6269.9,"d":"6,270"},{"v":3011.7,"d":"3,012"}]
[2019,"D %*",-3.3,{"v":-9,"d":"-9.0"},-10.6]
[2020,"n.ris.",{"v":130699,"d":"130,699"},{"v":34610,"d":"34,610"},{"v":165309,"d":"165,309"}]
[2020,"D %*",-29.3,23.8,-22.4]
[2020,"imp.ris.",{"v":364.3,"d":"364"},{"v":181.5,"d":"182"},{"v":545.9,"d":"546"}]
[2020,"D %*",-21.8,3.6,-14.9]
[2020,"ris.medio",{"v":2787.4,"d":"2,787"},{"v":5245.2,"d":"5,245"},{"v":3302,"d":"3,302"}]
[2020,"D %*",10.6,-16.3,9.6]
[2021,"n.ris.",{"v":189102,"d":"189,102"},{"v":29322,"d":"29,322"},{"v":218424,"d":"218,424"}]
[2021,"D %*",44.7,-15.3,32.1]
[2021,"imp.ris.",497,{"v":179.6,"d":"180"},{"v":676.6,"d":"677"}]
[2021,"D %*",36.4,{"v":-1,"d":"-1.0"},{"v":24,"d":"24.0"}]
[2021,"ris.medio",{"v":2628,"d":"2,628"},{"v":6126.3,"d":"6,126"},{"v":3097.6,"d":"3,098"}]
[2021,"D %*",-5.7,16.8,-6.2]
[2022,"n.ris.",{"v":208295,"d":"208,295"},{"v":41003,"d":"41,003"},{"v":249298,"d":"249,298"}]
[2022,"D %*",10.1,39.8,14.1]
[2022,"imp.ris.",{"v":561.3,"d":"561"},190,{"v":751.3,"d":"751"}]
[2022,"D %*",{"v":13,"d":"13.0"},5.8,{"v":11,"d":"11.0"}]
[2022,"ris.medio",{"v":2694.8,"d":"2,695"},{"v":4633.7,"d":"4,634"},{"v":3013.7,"d":"3,014"}]
[2022,"D %*",2.5,-24.4,-2.7]
[2023,"n.ris.",{"v":401290,"d":"401,290"},{"v":46706,"d":"46,706"},{"v":447996,"d":"447,996"}]
[2022,"D %*",92.7,13.9,79.7]
[2022,"imp.ris.",{"v":1197.4,"d":"1,197"},{"v":200.5,"d":"201"},{"v":1397.9,"d":"1,398"}]
[2022,"D %*",113.3,5.6,86.1]
[2022,"ris.medio",{"v":2983.8,"d":"2,984"},{"v":4293.8,"d":"4,294"},{"v":3120.4,"d":"3,120"}]
[2022,"D %*",10.7,-7.3,3.5]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["N.B.: Gli importi riservati sono considerati al netto della stima finale per sinistri IBNR."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["N.B.: I sinistri sono stati riclassificati per accadimento sulla base della modulistica di vigilanza."]
["(*) Variazione omogenea per il periodo considerato."]

{"sheet":"fd_17","index":19,"n_rows":110,"n_cols":96,"rows_kept":110,"hidden":true,"merged":[[0,0,0,5]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
[{"$nulls":7},"PER UTILIZZARE IL FD BISOGNA COPIARE E TRASPORRE I DATI DEL MODELLO CONSALVI"]
["ANNO","ANTI","PAGM","RISM","TOTM","RAP"]
[2008,"8+",8458,2812,3082,{"v":0,"d":"0.0"},"ANNO",2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,"\u001a"]
[2008,7,5399,3869,4147,{"v":0,"d":"0.0"},"ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
[2008,6,3520,2240,2486,{"v":0,"d":"0.0"},"PAGM",8458,5399,3520,7819,5302,1796,1037,603,640,553,587,2927,5901,1151,2102,1119,1758,1079,615,655,501,558,1343,1019,1242,1617,756,1724,1135,542,581,437,491,1394,4382,1238,1883,1078,1184,1088,427,472,392,424,1083,636,2340,1357,1251,1334,852,401,440,360,391,3837,3413,4399,1728,2421,1637,846,385,437,330,367,2488,1119,2529,3048,2398,1240,864,393,443,312,353,3696,2679,1183,1616,1902,590,1045,381,428,290,330]
[2008,5,7819,1496,1801,{"v":0,"d":"0.0"},"RISM",2812,3869,2240,1496,1570,1096,1091,1233,1287,895,1040,2436,2091,1625,1597,1126,1133,1536,1159,1298,854,1004,2350,1360,1897,1536,2070,1645,1267,1276,1379,740,931,1953,1585,1471,1838,1501,1456,1355,1333,1391,620,832,2137,1795,1871,2044,1933,1943,1637,1230,1482,561,818,2030,2908,1631,1868,2094,2207,1199,971,1242,577,798,2532,1929,2129,2803,2898,2449,1066,1356,1503,526,810,1690,2280,2466,2615,2407,2877,1659,1093,1516,491,792]
[2008,4,5302,1570,1987,{"v":0,"d":"0.0"},"TOTM",3082,4147,2486,1801,1987,1237,1062,658,735,607,656,2535,2684,1524,1658,1125,1329,1275,668,755,562,632,1883,1316,1720,1553,1434,1671,1197,603,689,491,562,1766,1858,1416,1849,1323,1324,1208,489,580,435,490,1836,1316,1967,1823,1696,1706,1140,463,564,396,458,2198,2951,1955,1822,2160,1952,1006,447,567,372,439,2525,1742,2195,2839,2784,1828,966,482,612,349,431,1830,2332,2220,2439,2265,1465,1343,461,615,324,408]
[2008,3,1796,1096,1237,{"v":0,"d":"0.0"},null,0.3,0.9,0.9,0.4,0.7,2.1,1.5,1.7,2,1.3,1.6,0.3,0.7,0.6,0.2,0.3,0.6,1.1,2,2,1.6,1.8,0.8,0.4,1.4,0.8,1,0.6,1.4,1.9,2,1.7,1.8,1.7,1.3,1.5,0.9,2.7,1,1.1,2.4,2.4,1.7,1.9,1.4,0.4,1.2,1,1.4,1.2,1.2,3.1,2.9,1.6,2,2,2.8,0.8,1.5,1.5,1.5,1.9,3.1,3.4,1.6,2.1,0.5,0.9,0.4,1.1,0.9,1.3,1.4,2.5,2.8,1.7,2.2,1,1.7,0.8,0.9,1.2,2,1.2,3.5,3.4,1.7,2.3]
[2008,2,1037,1091,1062,{"v":1,"d":"1.0"}]
[2008,1,603,1233,658,{"v":2,"d":"2.0"},null,"SENZA COMPAGNIE"]
[2008,"TOT. PREC.",640,1287,735,{"v":2,"d":"2.0"},"ANNO",2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,"\u001a"]
[2008,0,553,895,607,{"v":1,"d":"1.0"},"ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
[2008,"TOT. GEN.",587,1040,656,{"v":1,"d":"1.0"},"PAGM",9870,4616,4240,5506,2250,678,970,660,688,614,642,8305,5094,3525,7367,4803,1743,1047,600,636,542,578,2857,5886,1127,1774,1072,1725,1141,609,651,492,550,1343,1023,1243,1630,759,1810,1165,544,584,437,492,1396,4421,1239,1888,1085,1193,1087,430,475,392,425,1083,636,2340,1357,1251,1334,852,401,440,360,391,3837,3413,4399,1728,2421,1637,846,385,437,330,367,2488,1119,2529,3048,2398,1240,864,393,443,312,353]
[2009,"8+",2927,2436,2535,{"v":0,"d":"0.0"},"RISM",2589,3877,3752,2569,1768,1801,1454,1152,1408,813,1007,2783,3799,2172,1481,1491,1119,1140,1231,1297,880,1036,2383,1975,1600,1522,1165,1224,1529,1148,1298,840,995,2350,1354,1897,1536,2070,1654,1270,1275,1380,742,932,1950,1586,1470,1838,1511,1457,1357,1344,1398,621,835,2137,1795,1871,2044,1933,1943,1637,1230,1482,561,818,2030,2908,1631,1868,2094,2207,1199,971,1242,577,798,2532,1929,2129,2803,2898,2449,1066,1356,1503,526,810]
[2009,7,5901,2091,2684,{"v":0,"d":"0.0"},"TOTM",2908,4080,3840,3064,1865,1205,1165,710,795,650,704,3044,4031,2433,1754,1854,1244,1091,656,734,595,648,2478,2585,1498,1552,1144,1390,1313,662,752,552,624,1883,1312,1720,1556,1437,1704,1215,605,692,492,563,1764,1861,1416,1850,1332,1329,1208,493,585,436,492,1836,1316,1967,1823,1696,1706,1140,463,564,396,458,2198,2951,1955,1822,2160,1952,1006,447,567,372,439,2525,1742,2195,2839,2784,1828,966,482,612,349,431]
[2009,6,1151,1625,1524,{"v":1,"d":"1.0"},"RAP",0.3,0.8,0.9,0.5,0.8,2.7,1.5,1.7,2,1.3,1.6,0.3,0.7,0.6,0.2,0.3,0.6,1.1,2.1,2,1.6,1.8,0.8,0.3,1.4,0.9,1.1,0.7,1.3,1.9,2,1.7,1.8,1.7,1.3,1.5,0.9,2.7,0.9,1.1,2.3,2.4,1.7,1.9,1.4,0.4,1.2,1,1.4,1.2,1.2,3.1,2.9,1.6,2,2,2.8,0.8,1.5,1.5,1.5,1.9,3.1,3.4,1.6,2.1,0.5,0.9,0.4,1.1,0.9,1.3,1.4,2.5,2.8,1.7,2.2,1,1.7,0.8,0.9,1.2,2,1.2,3.5,3.4,1.7,2.3]
[2009,5,2102,1597,1658,{"v":0,"d":"0.0"}]
[2009,4,1119,1126,1125,{"v":1,"d":"1.0"}]
[2009,3,1758,1133,1329,{"v":0,"d":"0.0"},{"$nulls":78},{"v":48.553054662379424,"d":"48.6"},{"v":139.41018766756034,"d":"139.4"},{"v":-53.222617635429025,"d":"-53.2"},{"v":-46.981627296587924,"d":"-47.0"},{"v":-20.68390325271059,"d":"-20.7"},{"v":-52.41935483870967,"d":"-52.4"},{"v":20.94907407407407,"d":"20.9"},{"v":-3.053435114503822,"d":"-3.1"},{"v":-3.3860045146726914,"d":"-3.4"},{"v":-7.051282051282048,"d":"-7.1"},{"v":-6.515580736543914,"d":"-6.5"}]
[2009,2,1079,1536,1275,{"v":1,"d":"1.0"},{"$nulls":78},{"v":-33.25434439178515,"d":"-33.3"},{"v":18.19595645412131,"d":"18.2"},{"v":15.829027712541087,"d":"15.8"},{"v":-6.707099536211203,"d":"-6.7"},{"v":-16.942719116632166,"d":"-16.9"},{"v":17.47652102899142,"d":"17.5"},{"v":55.628517823639775,"d":"55.6"},{"v":-19.3952802359882,"d":"-19.4"},{"v":0.8649367930805063,"d":"0.9"},{"v":-6.653992395437259,"d":"-6.7"},{"v":-2.2222222222222254,"d":"-2.2"}]
[2009,1,615,1159,668,{"v":1,"d":"1.0"},{"$nulls":45},"ANNO","ANTI","PAGM","RISM","TOTM","RAP",{"$nulls":27},{"v":-27.524752475247528,"d":"-27.5"},{"v":33.869115958668196,"d":"33.9"},{"v":1.1389521640091216,"d":"1.1"},{"v":-14.089468122578374,"d":"-14.1"},{"v":-18.64224137931034,"d":"-18.6"},{"v":-19.857768052516413,"d":"-19.9"},{"v":39.02691511387164,"d":"39.0"},{"v":-4.356846473029041,"d":"-4.4"},{"v":0.4901960784313708,"d":"0.5"},{"v":-7.163323782234954,"d":"-7.2"},{"v":-5.336426914153137,"d":"-5.3"}]
[2009,"TOT. PREC.",655,1298,755,{"v":2,"d":"2.0"},{"$nulls":45},2008,"8+",8458,2812,3082,0,3]
[2009,0,501,854,562,{"v":1,"d":"1.0"},{"$nulls":45},2008,7,5399,3869,4147,0,7]
[2009,"TOT. GEN.",558,1004,632,{"v":1,"d":"1.0"},{"$nulls":45},2008,6,3520,2240,2486,0,6]
[2010,"8+",1343,2350,1883,{"v":1,"d":"1.0"},{"$nulls":45},2008,5,7819,1496,1801,0,2]
[2010,7,1019,1360,1316,{"v":1,"d":"1.0"},{"$nulls":45},2008,4,5302,1570,1987,0,3]
[2010,6,1242,1897,1720,{"v":1,"d":"1.0"},{"$nulls":45},2008,3,1796,1096,1237,0,6]
[2010,5,1617,1536,1553,{"v":0,"d":"0.0"},{"$nulls":45},2008,2,1037,1091,1062,1,1]
[2010,4,756,2070,1434,{"v":2,"d":"2.0"},{"$nulls":45},2008,1,603,1233,658,2,0]
[2010,3,1724,1645,1671,{"v":1,"d":"1.0"},{"$nulls":45},2008,"TOT. PREC.",640,1287,735,2,0]
[2010,2,1135,1267,1197,{"v":1,"d":"1.0"},{"$nulls":45},2008,0,553,895,607,1,6]
[2010,1,542,1276,603,{"v":2,"d":"2.0"},{"$nulls":45},2008,"TOT. GEN.",587,1040,656,1,8]
[2010,"TOT. PREC.",581,1379,689,{"v":2,"d":"2.0"},{"$nulls":45},2009,"8+",2927,2436,2535,0,8]
[2010,0,437,740,491,{"v":1,"d":"1.0"},{"$nulls":45},2009,7,5901,2091,2684,0,4]
[2010,"TOT. GEN.",491,931,562,{"v":1,"d":"1.0"},{"$nulls":45},2009,6,1151,1625,1524,1,4]
[2011,"8+",1394,1953,1766,{"v":1,"d":"1.0"},{"$nulls":45},2009,5,2102,1597,1658,0,8]
[2011,7,4382,1585,1858,{"v":0,"d":"0.0"},{"$nulls":45},2009,4,1119,1126,1125,1,0]
[2011,6,1238,1471,1416,{"v":1,"d":"1.0"},{"$nulls":45},2009,3,1758,1133,1329,0,6]
[2011,5,1883,1838,1849,{"v":1,"d":"1.0"},{"$nulls":45},2009,2,1079,1536,1275,1,4]
[2011,4,1078,1501,1323,{"v":1,"d":"1.0"},{"$nulls":45},2009,1,615,1159,668,1,9]
[2011,3,1184,1456,1324,{"v":1,"d":"1.0"},{"$nulls":45},2009,"TOT. PREC.",655,1298,755,2,0]
[2011,2,1088,1355,1208,{"v":1,"d":"1.0"},{"$nulls":45},2009,0,501,854,562,1,7]
[2011,1,427,1333,489,{"v":3,"d":"3.0"},{"$nulls":45},2009,"TOT. GEN.",558,1004,632,1,8]
[2011,"TOT. PREC.",472,1391,580,{"v":2,"d":"2.0"},{"$nulls":45},2010,"8+",1343,2350,1883,1,7]
[2011,0,392,620,435,{"v":1,"d":"1.0"},{"$nulls":45},2010,7,1019,1360,1316,1,3]
[2011,"TOT. GEN.",424,832,490,{"v":2,"d":"2.0"},{"$nulls":45},2010,6,1242,1897,1720,1,5]
[2012,"8+",1083,2137,1836,{"v":2,"d":"2.0"},{"$nulls":45},2010,5,1617,1536,1553,0,9]
[2012,7,636,1795,1316,{"v":2,"d":"2.0"},{"$nulls":45},2010,4,756,2070,1434,2,7]
[2012,6,2340,1871,1967,{"v":0,"d":"0.0"},{"$nulls":45},2010,3,1724,1645,1671,1,0]
[2012,5,1357,2044,1823,{"v":1,"d":"1.0"},{"$nulls":45},2010,2,1135,1267,1197,1,1]
[2012,4,1251,1933,1696,{"v":1,"d":"1.0"},{"$nulls":45},2010,1,542,1276,603,2,4]
[2012,3,1334,1943,1706,{"v":1,"d":"1.0"},{"$nulls":45},2010,"TOT. PREC.",581,1379,689,2,4]
[2012,2,852,1637,1140,{"v":1,"d":"1.0"},{"$nulls":45},2010,0,437,740,491,1,7]
[2012,1,401,1230,463,{"v":3,"d":"3.0"},{"$nulls":45},2010,"TOT. GEN.",491,931,562,1,9]
[2012,"TOT. PREC.",440,1482,564,{"v":3,"d":"3.0"},{"$nulls":45},2011,"8+",1394,1953,1766,1,4]
[2012,0,360,561,396,{"v":1,"d":"1.0"},{"$nulls":45},2011,7,4382,1585,1858,0,4]
[2012,"TOT. GEN.",391,818,458,{"v":2,"d":"2.0"},{"$nulls":45},2011,6,1238,1471,1416,1,2]
[2013,"8+",3837,2030,2198,{"v":0,"d":"0.0"},{"$nulls":45},2011,5,1883,1838,1849,1,0]
[2013,7,3413,2908,2951,{"v":0,"d":"0.0"},{"$nulls":45},2011,4,1078,1501,1323,1,4]
[2013,6,4399,1631,1955,{"v":0,"d":"0.0"},{"$nulls":45},2011,3,1184,1456,1324,1,2]
[2013,5,1728,1868,1822,{"v":1,"d":"1.0"},{"$nulls":45},2011,2,1088,1355,1208,1,2]
[2013,4,2421,2094,2160,{"v":0,"d":"0.0"},{"$nulls":45},2011,1,427,1333,489,3,1]
[2013,3,1637,2207,1952,{"v":1,"d":"1.0"},{"$nulls":45},2011,"TOT. PREC.",472,1391,580,2,9]
[2013,2,846,1199,1006,{"v":1,"d":"1.0"},{"$nulls":45},2011,0,392,620,435,1,6]
[2013,1,385,971,447,{"v":2,"d":"2.0"},{"$nulls":45},2011,"TOT. GEN.",424,832,490,2,0]
[2013,"TOT. PREC.",437,1242,567,{"v":2,"d":"2.0"},{"$nulls":45},2012,"8+",1083,2137,1836,2,0]
[2013,0,330,577,372,{"v":1,"d":"1.0"},{"$nulls":45},2012,7,636,1795,1316,2,8]
[2013,"TOT. GEN.",367,798,439,{"v":2,"d":"2.0"},{"$nulls":45},2012,6,2340,1871,1967,0,8]
[2014,"8+",2488,2532,2525,{"v":1,"d":"1.0"},{"$nulls":45},2012,5,1357,2044,1823,1,5]
[2014,7,1119,1929,1742,{"v":1,"d":"1.0"},{"$nulls":45},2012,4,1251,1933,1696,1,5]
[2014,6,2529,2129,2195,{"v":0,"d":"0.0"},{"$nulls":45},2012,3,1334,1943,1706,1,5]
[2014,5,3048,2803,2839,{"v":0,"d":"0.0"},{"$nulls":45},2012,2,852,1637,1140,1,9]
[2014,4,2398,2898,2784,{"v":1,"d":"1.0"},{"$nulls":45},2012,1,401,1230,463,3,1]
[2014,3,1240,2449,1828,{"v":2,"d":"2.0"},{"$nulls":45},2012,"TOT. PREC.",440,1482,564,3,4]
[2014,2,864,1066,966,{"v":1,"d":"1.0"},{"$nulls":45},2012,0,360,561,396,1,6]
[2014,1,393,1356,482,{"v":3,"d":"3.0"},{"$nulls":45},2012,"TOT. GEN.",391,818,458,2,1]
[2014,"TOT. PREC.",443,1503,612,{"v":3,"d":"3.0"},{"$nulls":45},2013,"8+",3837,2030,2198,0,5]
[2014,0,312,526,349,{"v":1,"d":"1.0"},{"$nulls":45},2013,7,3413,2908,2951,0,9]
[2014,"TOT. GEN.",353,810,431,{"v":2,"d":"2.0"},{"$nulls":45},2013,6,4399,1631,1955,0,4]
[2015,"8+",3696,1690,1830,{"v":0,"d":"0.0"},{"$nulls":45},2013,5,1728,1868,1822,1,1]
[2015,7,2679,2280,2332,{"v":0,"d":"0.0"},{"$nulls":45},2013,4,2421,2094,2160,0,9]
[2015,6,1183,2466,2220,{"v":2,"d":"2.0"},{"$nulls":45},2013,3,1637,2207,1952,1,3]
[2015,5,1616,2615,2439,{"v":1,"d":"1.0"},{"$nulls":45},2013,2,846,1199,1006,1,4]
[2015,4,1902,2407,2265,{"v":1,"d":"1.0"},{"$nulls":45},2013,1,385,971,447,2,5]
[2015,3,590,2877,1465,{"v":4,"d":"4.0"},{"$nulls":45},2013,"TOT. PREC.",437,1242,567,2,8]
[2015,2,1045,1659,1343,{"v":1,"d":"1.0"},{"$nulls":45},2013,0,330,577,372,1,7]
[2015,1,381,1093,461,{"v":2,"d":"2.0"},{"$nulls":45},2013,"TOT. GEN.",367,798,439,2,2]
[2015,"TOT. PREC.",428,1516,615,{"v":3,"d":"3.0"},{"$nulls":45},2014,"8+",2488,2532,2525,1,0]
[2015,0,290,491,324,{"v":1,"d":"1.0"},{"$nulls":45},2014,7,1119,1929,1742,1,7]
[2015,"TOT. GEN.",330,792,408,{"v":2,"d":"2.0"},{"$nulls":45},2014,6,2529,2129,2195,0,8]
["\u001a",{"$nulls":50},2014,5,3048,2803,2839,0,9]
[{"$nulls":51},2014,4,2398,2898,2784,1,2]
[{"$nulls":51},2014,3,1240,2449,1828,2,0]
[{"$nulls":51},2014,2,864,1066,966,1,2]
[{"$nulls":51},2014,1,393,1356,482,3,5]
[{"$nulls":51},2014,"TOT. PREC.",443,1503,612,3,4]
[{"$nulls":51},2014,0,312,526,349,1,7]
[{"$nulls":51},2014,"TOT. GEN.",353,810,431,2,3]
[{"$nulls":51},2015,"8+",3696,1690,1830,0,5]
[{"$nulls":51},2015,7,2679,2280,2332,0,9]
[{"$nulls":51},2015,6,1183,2466,2220,2,1]
[{"$nulls":51},2015,5,1616,2615,2439,1,6]
[{"$nulls":51},2015,4,1902,2407,2265,1,3]
[{"$nulls":51},2015,3,590,2877,1465,4,9]
[{"$nulls":51},2015,2,1045,1659,1343,1,6]
[{"$nulls":51},2015,1,381,1093,461,2,9]
[{"$nulls":51},2015,"TOT. PREC.",428,1516,615,3,5]
[{"$nulls":51},2015,0,290,491,324,1,7]
[{"$nulls":51},2015,"TOT. GEN.",330,792,408,2,4]
[{"$nulls":51},"\u001a"]

{"sheet":"17","index":20,"n_rows":55,"n_cols":14,"rows_kept":55,"merged":[[0,0,0,13],[2,0,2,13],[4,0,4,2],[5,0,11,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,0,18,0],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,0,25,0],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,0,32,0],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,0,39,0],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,46,0],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,0,53,0],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,0,54,13],[55,0,55,7],[56,0,56,13]],"flags":["formulas_cached_only"]}
["TAVOLA N. 17"]
[]
["Ramo CVT - Costo medio del pagato e del riservato per antidurata (al netto della stima finale per sinistri tardivi)"]
[{"$nulls":13},"(costi medi in unità di Euro)"]
["Esercizio",null,null,"8+",7,6,5,4,3,2,1,"Tot prec",0,"Tot gen"]
[2017,"Pagato medio",null,{"v":8564,"d":"8,564"},{"v":10032,"d":"10,032"},{"v":7309,"d":"7,309"},{"v":8986,"d":"8,986"},{"v":5919,"d":"5,919"},{"v":3870,"d":"3,870"},{"v":2531,"d":"2,531"},{"v":2171,"d":"2,171"},{"v":2295,"d":"2,295"},{"v":1418,"d":"1,418"},{"v":1538,"d":"1,538"}]
[null,"D% (*)",null,11.4,27.7,5.1,42.2,25.6,0.6,-7.6,5.8,5.1,3.7,3.4]
[null,"Riservato medio",null,{"v":6546,"d":"6,546"},{"v":6235,"d":"6,235"},{"v":10749,"d":"10,749"},{"v":19039,"d":"19,039"},{"v":22438,"d":"22,438"},{"v":13958,"d":"13,958"},{"v":7545,"d":"7,545"},{"v":4377,"d":"4,377"},{"v":7639,"d":"7,639"},{"v":2527,"d":"2,527"},{"v":3422,"d":"3,422"}]
[null,"D% (*)",null,-13.2,-32.7,41.1,56.9,33.4,2.3,-7.7,-1.5,-1.1,-1.8,{"v":-6,"d":"-6.0"}]
[null,"Totale",null,{"v":6890,"d":"6,890"},{"v":6719,"d":"6,719"},{"v":10096,"d":"10,096"},{"v":16200,"d":"16,200"},{"v":16470,"d":"16,470"},{"v":10344,"d":"10,344"},{"v":4916,"d":"4,916"},{"v":2352,"d":"2,352"},{"v":3162,"d":"3,162"},{"v":1558,"d":"1,558"},{"v":1786,"d":"1,786"}]
[null,"D% (*)",null,{"v":-9,"d":"-9.0"},-25.5,34.7,52.2,30.6,3.5,-8.8,4.6,1.8,3.3,1.7]
[null,"Ris medio/Pag medio",null,0.8,0.6,1.5,2.1,3.8,3.6,{"v":3,"d":"3.0"},{"v":2,"d":"2.0"},3.3,1.8,2.2]
[2018,"Pagato medio",null,{"v":9527,"d":"9,527"},{"v":7661,"d":"7,661"},{"v":10140,"d":"10,140"},{"v":8035,"d":"8,035"},{"v":6946,"d":"6,946"},{"v":4118,"d":"4,118"},{"v":3359,"d":"3,359"},{"v":2312,"d":"2,312"},{"v":2435,"d":"2,435"},{"v":1401,"d":"1,401"},{"v":1553,"d":"1,553"}]
[null,"D% (*)",null,11.2,-23.6,38.7,-10.6,17.4,6.4,32.7,6.5,6.1,-1.2,{"v":1,"d":"1.0"}]
[null,"Riservato medio",null,{"v":9210,"d":"9,210"},{"v":14777,"d":"14,777"},{"v":18078,"d":"18,078"},{"v":23880,"d":"23,880"},{"v":16668,"d":"16,668"},{"v":9362,"d":"9,362"},{"v":5962,"d":"5,962"},{"v":3589,"d":"3,589"},{"v":6890,"d":"6,890"},{"v":2606,"d":"2,606"},{"v":3371,"d":"3,371"}]
[null,"D% (*)",null,40.7,{"v":137,"d":"137.0"},68.2,25.4,-25.7,-32.9,{"v":-21,"d":"-21.0"},{"v":-18,"d":"-18.0"},-9.8,3.1,-1.5]
[null,"Totale",null,{"v":9278,"d":"9,278"},{"v":12789,"d":"12,789"},{"v":16090,"d":"16,090"},{"v":18920,"d":"18,920"},{"v":13825,"d":"13,825"},{"v":7327,"d":"7,327"},{"v":4621,"d":"4,621"},{"v":2415,"d":"2,415"},{"v":3046,"d":"3,046"},{"v":1536,"d":"1,536"},{"v":1764,"d":"1,764"}]
[null,"D% (*)",null,34.7,90.3,59.4,16.8,-16.1,-29.2,{"v":-6,"d":"-6.0"},2.7,-3.6,-1.4,-1.2]
[null,"Ris medio/Pag medio",null,{"v":1,"d":"1.0"},1.9,1.8,{"v":3,"d":"3.0"},2.4,2.3,1.8,1.6,2.8,1.9,2.2]
[2019,"Pagato medio",null,{"v":7917,"d":"7,917"},{"v":8228,"d":"8,228"},{"v":6823,"d":"6,823"},{"v":7411,"d":"7,411"},{"v":5293,"d":"5,293"},{"v":4494,"d":"4,494"},{"v":3147,"d":"3,147"},{"v":2356,"d":"2,356"},{"v":2466,"d":"2,466"},{"v":1500,"d":"1,500"},{"v":1629,"d":"1,629"}]
[null,"D%",null,-16.9,7.4,-32.7,-7.8,-23.8,9.1,-6.3,1.9,1.3,{"v":7,"d":"7.0"},4.9]
[null,"Riservato medio",null,{"v":8175,"d":"8,175"},{"v":16643,"d":"16,643"},{"v":23329,"d":"23,329"},{"v":16407,"d":"16,407"},{"v":9476,"d":"9,476"},{"v":8728,"d":"8,728"},{"v":5778,"d":"5,778"},{"v":3962,"d":"3,962"},{"v":6270,"d":"6,270"},{"v":2519,"d":"2,519"},{"v":3016,"d":"3,016"}]
[null,"D%",null,-11.2,12.6,{"v":29,"d":"29.0"},-31.3,-43.1,-6.8,-3.1,10.4,{"v":-9,"d":"-9.0"},-3.3,-10.5]
[null,"Totale",null,{"v":8118,"d":"8,118"},{"v":14113,"d":"14,113"},{"v":17717,"d":"17,717"},{"v":13534,"d":"13,534"},{"v":8070,"d":"8,070"},{"v":7071,"d":"7,071"},{"v":4513,"d":"4,513"},{"v":2498,"d":"2,498"},{"v":3036,"d":"3,036"},{"v":1655,"d":"1,655"},{"v":1839,"d":"1,839"}]
[null,"D%",null,-12.5,10.4,10.1,-28.5,-41.6,-3.5,-2.3,3.4,-0.4,7.7,4.3]
[null,"Ris medio/Pag medio",null,{"v":1,"d":"1.0"},{"v":2,"d":"2.0"},3.4,2.2,1.8,1.9,1.8,1.7,2.5,1.7,1.9]
[2020,"Pagato medio",null,{"v":3321,"d":"3,321"},{"v":9217,"d":"9,217"},{"v":8084,"d":"8,084"},{"v":6211,"d":"6,211"},{"v":4390,"d":"4,390"},{"v":3023,"d":"3,023"},{"v":2513,"d":"2,513"},{"v":2404,"d":"2,404"},{"v":2443,"d":"2,443"},{"v":1535,"d":"1,535"},{"v":1728,"d":"1,728"}]
[null,"D%",null,-58.1,{"v":12,"d":"12.0"},18.5,-16.2,-17.1,-32.7,-20.1,{"v":2,"d":"2.0"},-0.9,2.3,6.1]
[null,"Riservato medio",null,{"v":12973,"d":"12,973"},{"v":15083,"d":"15,083"},{"v":10694,"d":"10,694"},{"v":10127,"d":"10,127"},{"v":7971,"d":"7,971"},{"v":8003,"d":"8,003"},{"v":5998,"d":"5,998"},{"v":3505,"d":"3,505"},{"v":5245,"d":"5,245"},{"v":2787,"d":"2,787"},{"v":3314,"d":"3,314"}]
[null,"D%",null,58.7,-9.4,-54.2,-38.3,-15.9,-8.3,3.8,-11.5,-16.3,10.6,9.9]
[null,"Totale",null,{"v":8128,"d":"8,128"},{"v":13394,"d":"13,394"},{"v":9900,"d":"9,900"},{"v":8752,"d":"8,752"},{"v":6795,"d":"6,795"},{"v":6046,"d":"6,046"},{"v":4096,"d":"4,096"},{"v":2504,"d":"2,504"},{"v":2815,"d":"2,815"},{"v":1704,"d":"1,704"},{"v":1941,"d":"1,941"}]
[null,"D%",null,0.1,-5.1,-44.1,-35.3,-15.8,-14.5,-9.2,0.2,-7.3,{"v":3,"d":"3.0"},5.5]
[null,"Ris medio/Pag medio",null,3.9,1.6,1.3,1.6,1.8,2.6,2.4,1.5,2.1,1.8,1.9]
[2021,"Pagato medio",null,{"v":5145,"d":"5,145"},{"v":3774,"d":"3,774"},{"v":5788,"d":"5,788"},{"v":5808,"d":"5,808"},{"v":6388,"d":"6,388"},{"v":5311,"d":"5,311"},{"v":2734,"d":"2,734"},{"v":2598,"d":"2,598"},{"v":2668,"d":"2,668"},{"v":1497,"d":"1,497"},{"v":1669,"d":"1,669"}]
[null,"D% (*)",null,54.9,-59.1,-28.4,-6.5,45.5,75.7,8.8,8.1,9.2,-2.4,-3.4]
[null,"Riservato medio",null,{"v":12898,"d":"12,898"},{"v":10492,"d":"10,492"},{"v":11703,"d":"11,703"},{"v":8027,"d":"8,027"},{"v":8736,"d":"8,736"},{"v":7198,"d":"7,198"},{"v":5857,"d":"5,857"},{"v":4564,"d":"4,564"},{"v":6126,"d":"6,126"},{"v":2628,"d":"2,628"},{"v":3098,"d":"3,098"}]
[null,"D% (*)",null,-0.6,-30.4,9.4,-20.7,9.6,-10.1,-2.4,30.2,16.8,-5.7,-6.5]
[null,"Totale",null,{"v":10025,"d":"10,025"},{"v":7233,"d":"7,233"},{"v":9278,"d":"9,278"},{"v":7387,"d":"7,387"},{"v":8232,"d":"8,232"},{"v":6669,"d":"6,669"},{"v":3930,"d":"3,930"},{"v":2773,"d":"2,773"},{"v":3191,"d":"3,191"},{"v":1684,"d":"1,684"},{"v":1902,"d":"1,902"}]
[null,"D% (*)",null,23.3,{"v":-46,"d":"-46.0"},-6.3,-15.6,21.2,10.3,-4.1,10.8,13.3,-1.2,{"v":-2,"d":"-2.0"}]
[null,"Ris medio/Pag medio",null,2.5,2.8,{"v":2,"d":"2.0"},1.4,1.4,1.4,2.1,1.8,2.3,1.8,1.9]
[2022,"Pagato medio",null,{"v":7935,"d":"7,935"},{"v":6906,"d":"6,906"},{"v":6815,"d":"6,815"},{"v":6287,"d":"6,287"},{"v":5879,"d":"5,879"},{"v":3361,"d":"3,361"},{"v":2860,"d":"2,860"},{"v":2553,"d":"2,553"},{"v":2605,"d":"2,605"},{"v":1538,"d":"1,538"},{"v":1732,"d":"1,732"}]
[null,"D% (*)",null,54.2,{"v":83,"d":"83.0"},17.7,8.3,{"v":-8,"d":"-8.0"},-36.7,4.6,-1.8,-2.4,2.7,3.7]
[null,"Riservato medio",null,{"v":11954,"d":"11,954"},{"v":11599,"d":"11,599"},{"v":7663,"d":"7,663"},{"v":8036,"d":"8,036"},{"v":8011,"d":"8,011"},{"v":5819,"d":"5,819"},{"v":4966,"d":"4,966"},{"v":3190,"d":"3,190"},{"v":4634,"d":"4,634"},{"v":2695,"d":"2,695"},{"v":3014,"d":"3,014"}]
[null,"D% (*)",null,-7.3,10.5,-34.5,0.1,-8.3,-19.2,-15.2,-30.1,-24.4,2.5,-2.7]
[null,"Totale",null,{"v":10783,"d":"10,783"},{"v":10114,"d":"10,114"},{"v":7444,"d":"7,444"},{"v":7689,"d":"7,689"},{"v":7533,"d":"7,533"},{"v":4957,"d":"4,957"},{"v":4112,"d":"4,112"},{"v":2616,"d":"2,616"},{"v":2922,"d":"2,922"},{"v":1738,"d":"1,738"},{"v":1949,"d":"1,949"}]
[null,"D% (*)",null,7.6,39.8,-19.8,4.1,-8.5,-25.7,4.6,-5.6,-8.4,3.2,2.5]
[null,"Ris medio/Pag medio",null,1.5,1.7,1.1,1.3,1.4,1.7,1.7,1.2,1.8,1.8,1.7]
[2023,"Pagato medio",null,{"v":8518,"d":"8,518"},{"v":8155,"d":"8,155"},{"v":6860,"d":"6,860"},{"v":8195,"d":"8,195"},{"v":4814,"d":"4,814"},{"v":3962,"d":"3,962"},{"v":3071,"d":"3,071"},{"v":2725,"d":"2,725"},{"v":2780,"d":"2,780"},{"v":1633,"d":"1,633"},{"v":1836,"d":"1,836"}]
[null,"D% (*)",null,7.3,18.1,0.7,30.3,-18.1,17.9,7.4,6.7,6.7,6.2,{"v":6,"d":"6.0"}]
[null,"Riservato medio",null,{"v":10691,"d":"10,691"},{"v":7235,"d":"7,235"},{"v":6100,"d":"6,100"},{"v":7556,"d":"7,556"},{"v":5262,"d":"5,262"},{"v":6394,"d":"6,394"},{"v":4165,"d":"4,165"},{"v":3321,"d":"3,321"},{"v":4294,"d":"4,294"},{"v":2984,"d":"2,984"},{"v":3120,"d":"3,120"}]
[null,"D% (*)",null,-10.6,-37.6,-20.4,{"v":-6,"d":"-6.0"},-34.3,9.9,-16.1,4.1,-7.3,10.7,3.5]
[null,"Totale",null,{"v":10135,"d":"10,135"},{"v":7423,"d":"7,423"},{"v":6247,"d":"6,247"},{"v":7686,"d":"7,686"},{"v":5161,"d":"5,161"},{"v":5694,"d":"5,694"},{"v":3611,"d":"3,611"},{"v":2789,"d":"2,789"},{"v":3026,"d":"3,026"},{"v":1990,"d":"1,990"},{"v":2155,"d":"2,155"}]
[null,"D% (*)",null,{"v":-6,"d":"-6.0"},-26.6,-16.1,{"v":0,"d":"0.0"},-31.5,14.9,-12.2,6.6,3.6,14.5,10.6]
[null,"Ris medio/Pag medio",null,1.3,0.9,0.9,0.9,1.1,1.6,1.4,1.2,1.5,1.8,1.7]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]

{"sheet":"fd_18","index":21,"n_rows":41,"n_cols":8,"rows_kept":41,"hidden":true,"flags":["formulas_cached_only"]}
["SENZA INFLAZIONE",null,null,"TABSAR02"]
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1531,2558861,598,0,0]
[18,2009,1565,2902142,539,-9,9]
[18,2010,1532,3354944,457,-15,3,18]
[18,2011,1502,3588954,419,-8,4]
[18,2012,1488,3794649,392,-6,3]
[18,2013,1488,3916581,380,-3,1]
[18,2014,1516,4167579,364,-4,3]
[18,2015,1550,4738224,327,-10,1]
["\u001a"]
[]
[]
["CON INFLAZIONE",null,null,"TABS0R02"]
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1668,2558861,652,0]
[18,2009,1686,2902142,581,-10.9]
[18,2010,1617,3354944,482,-17]
[18,2011,1544,3588954,430,-10.7,"s","18 bis"]
[18,2012,1499,3794649,395,-8.2]
[18,2013,1488,3916581,380,-3.8]
[18,2014,1516,4167579,364,-4.3]
[18,2015,1550,4738224,327,-10.1]
["\u001a"]
{"$rows_empty":7}
["PROS","GENE","IMPSIN","NUMSIN","CMEDIO","INC"]
[18,2008,1668,2558861,652,0]
[18,2009,1686,2902142,581,-10.9]
[18,2010,1617,3354944,482,-17]
[18,2011,1544,3588954,430,-10.7]
[18,2012,1499,3794649,395,-8.2]
[18,2013,1488,3916581,380,-3.8]
[18,2014,1516,4167579,364,-4.3]
[18,2015,1550,4738224,327,-10.1]
["\u001a"]

{"sheet":"18_bis_ter","index":22,"n_rows":44,"n_cols":4,"rows_kept":44,"merged":[[0,0,0,3],[2,0,3,3],[13,0,13,3],[16,0,16,3],[18,0,18,3],[28,0,28,3],[29,0,29,3],[30,0,30,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[42,0,42,3],[43,0,43,3],[56,0,57,0],[58,1,59,1],[58,2,59,2]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["TAVOLA N. 18"]
[]
["Ramo CVT \n Costo medio dei sinistri con seguito dall'anno di accadimento fino al 31.12.2023"]
[]
[{"$nulls":3},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Gen. di accadimento","Importo pagato e riservato*","Costo medio complessivo dei sinistri*","D%"]
[2018,{"v":1742.991243,"d":"1,743"},{"v":1552,"d":"1,552      "}]
[2019,{"v":2112.049613,"d":"2,112"},{"v":1677,"d":"1,677      "},8.1]
[2020,{"v":1716.024914,"d":"1,716"},{"v":1723,"d":"1,723      "},2.7]
[2021,{"v":2037.261915,"d":"2,037"},{"v":1717,"d":"1,717      "},-0.3]
[2022,{"v":2254.61982,"d":"2,255"},{"v":1795,"d":"1,795      "},4.5]
[2023,{"v":3162.625112,"d":"3,163"},{"v":1997,"d":"1,997      "},11.3]
["D 23 /18",null,null,28.7]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 3"]
["* Comprensivo sinistri IBNR"]
[]
["TAVOLA N. 18 BIS"]
[]
["Ramo CVT\nCosto medio dei sinistri con seguito dall'anno di accadimento fino al 31.12.2023 con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi."]
[]
["Gen. di accadimento","Importo pagato e riservato *","Costo medio complessivo dei sinistri  *","D%"]
[2018,{"v":2024.602004,"d":"2,025"},{"v":1802,"d":"1,802      "}]
[2019,{"v":2441.284283,"d":"2,441"},{"v":1938,"d":"1,938      "},7.5]
[2020,{"v":1987.513546,"d":"1,988"},{"v":1996,"d":"1,996      "},{"v":3,"d":"3.0"}]
[2021,{"v":2315.736113,"d":"2,316"},{"v":1952,"d":"1,952      "},-2.2]
[2022,{"v":2371.602511,"d":"2,372"},{"v":1888,"d":"1,888      "},-3.3]
[2023,{"v":3162.625112,"d":"3,163"},{"v":1997,"d":"1,997      "},5.7]
["D 23 /18",null,null,10.8]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, con relativo Allegato 1, ramo 3 e indice di rivalutazione FOI (al netto di tabacchi) pubblicato dall'ISTAT"]
["* Gli importi pagati e il costo medio complessivo dei sinistri sono espressi in valuta 2023"]
["Gli importi riservati al 31.12.2023 sono comprensivi della stima finale per sinistri IBNR."]
[]
[]
["TAVOLA N. 18 TER"]
["Ramo CVT \nIndicatori di costo medio dei sinistri denunciati nell’anno di accadimento e al lordo della stima finale per sinistri tardivi con rivalutazione degli importi pagati negli anni precedenti in base all'indice dei prezzi al consumo per famiglie di operai e di impiegati (FOI) al netto dei tabacchi"]
["Gen. di accadimento","Premio medio calcolato sui premi contabilizzati *","Costo medio dei sinistri pagati","Costo medio dei sinistri riservati"]
[2018,174.7,{"v":1629,"d":"1,629"},{"v":2285,"d":"2,285"}]
[2019,168.2,{"v":1735,"d":"1,735"},{"v":2310,"d":"2,310"}]
[2020,164.8,{"v":1781,"d":"1,781"},{"v":2482,"d":"2,482"}]
[2021,169.9,{"v":1706,"d":"1,706"},{"v":2446,"d":"2,446"}]
[2022,180.1,{"v":1621,"d":"1,621"},{"v":2526,"d":"2,526"}]
[2023,{"v":184,"d":"184.0"},{"v":1633,"d":"1,633"},{"v":2868,"d":"2,868"}]
["*  Il premio medio, il costo medio dei sinistri pagati e il costo medio complessivo dei sinistri sono espressi in valuta 2023."]
["  Gli importi riservati sono comprensivi della stima finale per sinistri IBNR. "]

{"sheet":"fd-19-20","index":23,"n_rows":69,"n_cols":25,"rows_kept":69,"hidden":true,"merged":[[0,1,0,6],[16,1,16,6],[17,0,29,0],[31,0,42,0],[44,0,55,0],[57,0,68,0]],"flags":["formulas_cached_only"]}
[null,"prospetto 19",{"$nulls":9},"per il prosp 20 si devono trasporre le righe della tabella evidenziata prendendo, per la prima fascia, 8 righe e13 colonne"]
["ANNO",2008,2009,2010,2011,2012,2013,2014,2015,null,null,"(a partire dalla colonna dell'anno), per le altre 3 fasce prendere solo 12 colonne (quindi senza la colonna anno)"]
["R01",448,467,539,557,562,590,635,675]
["R02",-23,-35,-11,-5,-3,1,15,29,null,null,"per il prosp 19 si  utilizzano, TRASPONENDO, le ultime 8 righe  (TOTALE MERCATO) della tabella evidenziata"]
["R04",74,63,85,98,77,107,101,102]
["R05",-23,-30,-27,-28,-29,-28,-25,-23]
["R06",28,-2,47,65,46,80,91,108]
["R07",9,0,13,16,12,21,23,26]
["R08",4,6,0,9,6,4,0,8,null,null,"FASCIA","ANNO","R01","R02","R04","R05","R06","R07","R08","R11","R12","R13","R14","R15"]
["R11",6,0,8,11,8,13,14,16,null,null,"P>=100 MLN",2008,230,-19,37,-16,2,1,3,0,8,1,0,8]
["R12",3,4,8,6,2,6,3,0,null,null,"P>=100 MLN",2009,268,-27,37,-21,-10,-5,9,-3,9,-13,-14,4]
["R13",-3,-12,-8,-11,-19,-26,-48,-42,null,null,"P>=100 MLN",2010,326,-7,54,-19,28,12,3,8,6,-6,-6,2]
["R14",-2,-7,-4,-6,-9,-12,-19,-15,null,null,"P>=100 MLN",2011,319,-6,55,-20,30,13,2,9,4,-6,-6,1]
["R15",3,8,8,5,4,1,9,5,null,null,"P>=100 MLN",2012,328,-9,47,-20,18,8,3,5,6,-13,-11,7]
[{"$nulls":11},"P>=100 MLN",2013,347,-2,56,-19,35,16,2,10,1,-16,-12,4]
[{"$nulls":11},"P>=100 MLN",2014,396,11,53,-15,49,20,1,12,2,-43,-27,6]
[null,"prospetto 20",{"$nulls":9},"P>=100 MLN",2015,440,27,54,-14,67,26,4,15,2,-40,-21,6]
["P>=100 MLN",2008,2009,2010,2011,2012,2013,2014,2015,null,null,"50 MLN=<P<100 MLN",2008,105,-6,21,-4,11,14,3,10,3,-1,-2,5]
[null,230,268,326,319,328,347,396,440,null,null,"50 MLN=<P<100 MLN",2009,92,-3,11,-5,3,5,6,3,6,2,5,6]
[null,-19,-27,-7,-6,-9,-2,11,27,null,null,"50 MLN=<P<100 MLN",2010,84,-2,11,-4,5,8,1,5,5,0,0,7]
[null,37,37,54,55,47,56,53,54,null,null,"50 MLN=<P<100 MLN",2011,143,0,24,-5,18,17,4,12,4,-3,-7,3]
[null,-16,-21,-19,-20,-20,-19,-15,-14,null,null,"50 MLN=<P<100 MLN",2012,87,1,10,-4,7,12,2,8,0,-4,-12,1]
[null,2,-10,28,30,18,35,49,67,null,null,"50 MLN=<P<100 MLN",2013,76,4,12,-4,12,22,9,15,5,-6,-24,0]
[null,1,-5,12,13,8,16,20,26,null,null,"50 MLN=<P<100 MLN",2014,86,1,17,-4,15,22,5,16,9,-3,-16,4]
[null,3,9,3,2,3,2,1,4,null,null,"50 MLN=<P<100 MLN",2015,75,-3,12,-3,5,10,7,7,3,0,0,6]
[null,0,-3,8,9,5,10,12,15,null,null,"10 MLN=<P<50 MLN",2008,80,3,11,-2,11,22,7,14,1,-2,-8,0]
[null,8,9,6,4,6,1,2,2,null,null,"10 MLN=<P<50 MLN",2009,76,-4,8,-3,1,2,5,1,6,-1,-2,0]
[null,1,-13,-6,-6,-13,-16,-43,-40,null,null,"10 MLN=<P<50 MLN",2010,98,1,13,-2,12,20,5,12,4,-2,-4,8]
[null,0,-14,-6,-6,-11,-12,-27,-21,null,null,"10 MLN=<P<50 MLN",2011,67,1,14,-2,13,33,8,19,4,-2,-6,7]
[null,8,4,2,1,7,4,6,6,null,null,"10 MLN=<P<50 MLN",2012,121,5,15,-4,16,24,2,13,4,-2,-3,9]
[null,2008,2009,2010,2011,2012,2013,2014,2015,null,null,"10 MLN=<P<50 MLN",2013,135,-1,31,-4,25,29,8,18,9,-5,-10,3]
["50 MLN=<P<100 MLN",105,92,84,143,87,76,86,75,null,null,"10 MLN=<P<50 MLN",2014,128,4,25,-5,23,31,9,18,0,-2,-3,3]
[null,-6,-3,-2,0,1,4,1,-3,null,null,"10 MLN=<P<50 MLN",2015,134,6,31,-5,33,39,3,24,4,-1,-1,9]
[null,21,11,11,24,10,12,17,12,null,null,"P<10 MLN",2008,34,0,6,-1,4,20,1,12,6,-1,-7,1]
[null,-4,-5,-4,-5,-4,-4,-4,-3,null,null,"P<10 MLN",2009,32,-1,7,-1,4,19,5,12,7,-1,-6,6]
[null,11,3,5,18,7,12,15,5,null,null,"P<10 MLN",2010,30,-2,6,-1,3,14,6,8,8,0,-2,4]
[null,14,5,8,17,12,22,22,10,null,null,"P<10 MLN",2011,28,0,5,-1,4,23,4,15,5,-1,-5,9]
[null,3,6,1,4,2,9,5,7,null,null,"P<10 MLN",2012,26,0,5,-1,4,24,2,16,3,-1,-6,0]
[null,10,3,5,12,8,15,16,7,null,null,"P<10 MLN",2013,32,1,8,-1,8,38,4,23,9,1,7,4]
[null,3,6,5,4,0,5,9,3,null,null,"P<10 MLN",2014,25,-1,7,-1,5,27,9,19,4,0,5,5]
[null,-1,2,0,-3,-4,-6,-3,0,null,null,"P<10 MLN",2015,26,-1,6,-1,3,19,1,11,6,-1,-6,0]
[null,-2,5,0,-7,-12,-24,-16,0,null,null,"TOTALE MERCATO",2008,448,-23,74,-23,28,9,4,6,3,-3,-2,3]
[null,5,6,7,3,1,0,4,6,null,null,"TOTALE MERCATO",2009,467,-35,63,-30,-2,0,6,0,4,-12,-7,8]
[null,2008,2009,2010,2011,2012,2013,2014,2015,null,null,"TOTALE MERCATO",2010,539,-11,85,-27,47,13,0,8,8,-8,-4,8]
["10 MLN=<P<50 MLN",80,76,98,67,121,135,128,134,null,null,"TOTALE MERCATO",2011,557,-5,98,-28,65,16,9,11,6,-11,-6,5]
[null,3,-4,1,1,5,-1,4,6,null,null,"TOTALE MERCATO",2012,562,-3,77,-29,46,12,6,8,2,-19,-9,4]
[null,11,8,13,14,15,31,25,31,null,null,"TOTALE MERCATO",2013,590,1,107,-28,80,21,4,13,6,-26,-12,1]
[null,-2,-3,-2,-2,-4,-4,-5,-5,null,null,"TOTALE MERCATO",2014,635,15,101,-25,91,23,0,14,3,-48,-19,9]
[null,11,1,12,13,16,25,23,33,null,null,"TOTALE MERCATO",2015,675,29,102,-23,108,26,8,16,0,-42,-15,5]
[null,22,2,20,33,24,29,31,39,null,null,"\u001a"]
[null,7,5,5,8,2,8,9,3]
[null,14,1,12,19,13,18,18,24]
[null,1,6,4,4,4,9,0,4]
[null,-2,-1,-2,-2,-2,-5,-2,-1]
[null,-8,-2,-4,-6,-3,-10,-3,-1]
[null,0,0,8,7,9,3,3,9]
[null,2008,2009,2010,2011,2012,2013,2014,2015]
["P<10 MLN",34,32,30,28,26,32,25,26]
[null,0,-1,-2,0,0,1,-1,-1]
[null,6,7,6,5,5,8,7,6]
[null,-1,-1,-1,-1,-1,-1,-1,-1]
[null,4,4,3,4,4,8,5,3]
[null,20,19,14,23,24,38,27,19]
[null,1,5,6,4,2,4,9,1]
[null,12,12,8,15,16,23,19,11]
[null,6,7,8,5,3,9,4,6]
[null,-1,-1,0,-1,-1,1,0,-1]
[null,-7,-6,-2,-5,-6,7,5,-6]
[null,1,6,4,9,0,4,5,0]

{"sheet":"19","index":24,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[2,0,2,5],[4,0,4,5],[21,0,21,5],[23,0,24,5]],"flags":["formulas_cached_only"]}
[]
[]
["TAVOLA N. 19"]
[]
["Ramo CVT - Sviluppo della riserva sinistri"]
[]
[]
[{"$nulls":5},"(importi in milioni di Euro)"]
["Esercizio",2019,2020,2021,2022,2023]
["Riserva iniziale",502,641,546,672,751]
["Risp./(Perdita) pagati (a titolo parziale e definitivo)",-9,-26,-15,-25,-45]
["Risp.senza seguito",61,64,60,60,80]
["(Perdita) riaperti (pagati e riservati)",-21,-31,-23,-27,-27]
["Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",31,7,22,8,8]
["% riserva caduta",8.8,1.5,5.6,1.7,1.4]
["% riserva iniziale",6.1,1.1,{"v":4,"d":"4.0"},1.3,1.1]
["(Rival.)/Riduz. Ris.residua totale (b)",-8,3,-14,-1,-7]
["% riserva residua",{"v":-5,"d":"-5.0"},1.9,-9.2,-0.5,-4.2]
["% riserva iniziale",-1.5,0.5,-2.5,-0.1,{"v":-1,"d":"-1.0"}]
["Saldo (c) =(a)+(b)",23,10,8,8,1]
["% riserva iniziale",4.6,1.6,1.5,1.1,0.1]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["N.B. I saldi non considerano lo sviluppo della riserva stimata per sinistri IBNR"]

{"sheet":"20","index":25,"n_rows":62,"n_cols":8,"rows_kept":62,"merged":[[0,0,0,7],[2,0,2,7],[5,0,16,0],[17,0,28,0],[30,0,30,7],[32,0,32,7],[35,0,46,0],[48,0,59,0],[60,0,60,7],[62,0,64,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
["TAVOLA N. 20"]
[]
["Ramo CVT - Sviluppo della riserva sinistri per fasce di mercato"]
[{"$nulls":7},"(importi in milioni di Euro)"]
["Fasce",null,2018,2019,2020,2021,2022,2023]
["P≥100 mln","Riserva iniziale",403,341,430,376,480,569]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-8,-9,-20,-15,-21,-38]
[null,"Risp.senza seguito",54,41,42,41,44,58]
[null,"(Perdita) riaperti",-17,-16,-24,-14,-17,-16]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",28,16,-2,11,6,5]
[null,"% riserva caduta",9.8,6.7,-0.7,4.2,1.8,1.1]
[null,"% riserva iniziale",6.9,4.7,-0.5,{"v":3,"d":"3.0"},1.3,0.8]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-3,-5,3,-9,2,-7]
[null,"% riserva residua",-2.3,-4.8,2.5,-8.7,1.4,-5.1]
[null,"% riserva iniziale",-0.7,-1.4,0.6,-2.4,0.4,-1.2]
[null,"Saldo (c) =(a)+(b)",25,11,0,2,8,-2]
[null,"% riserva iniziale",6.2,3.3,0.1,0.6,1.7,-0.4]
["50 mln≤P<100mln","Riserva iniziale",76,99,124,109,116,87]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-3,-1,-2,2,0,-3]
[null,"Risp.senza seguito",9,11,10,12,10,9]
[null,"(Perdita) riaperti",-2,-3,-4,-7,-7,-4]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",4,7,5,7,3,2]
[null,"% riserva caduta",6.7,10.3,{"v":5,"d":"5.0"},8.8,3.2,2.5]
[null,"% riserva iniziale",4.8,7.2,3.6,6.7,2.4,1.9]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",1,0,1,-4,-2,1]
[null,"% riserva residua",4.1,1.4,2.4,{"v":-14,"d":"-14.0"},-5.1,6.7]
[null,"% riserva iniziale",1.2,0.4,0.7,-3.4,-1.3,1.5]
[null,"Saldo (c) =(a)+(b)",5,8,5,4,1,3]
[null,"% riserva iniziale",{"v":6,"d":"6.0"},7.7,4.3,3.2,1.1,3.4]
[{"$nulls":7},"(Segue)"]
["TAVOLA N. 20"]
[]
["Ramo CVT - Sviluppo della riserva sinistri per fasce di mercato"]
[{"$nulls":7},"(importi in milioni di Euro)"]
["Fasce",null,2018,2019,2020,2021,2022,2023]
["10 mln≤P<50 mln","Riserva iniziale",46,42,63,40,58,78]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",1,1,-3,-2,-4,-3]
[null,"Risp.senza seguito",6,6,9,4,5,10]
[null,"(Perdita) riaperti",-2,-1,-3,-2,-2,-7]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",6,5,4,1,-2,0]
[null,"% riserva caduta",18.2,17.7,7.4,{"v":3,"d":"3.0"},-3.9,-0.4]
[null,"% riserva iniziale",12.7,12.2,5.6,2.2,{"v":-3,"d":"-3.0"},-0.3]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",-1,-2,0,-1,0,-1]
[null,"% riserva residua",-8.4,-12.8,0.6,-6.7,-2.4,-4.6]
[null,"% riserva iniziale",-2.5,{"v":-4,"d":"-4.0"},0.2,-1.8,-0.5,-0.9]
[null,"Saldo (c) =(a)+(b)",5,3,4,0,-2,-1]
[null,"% riserva iniziale",10.2,8.3,5.8,0.4,-3.6,-1.2]
[]
["P<10 mln","Riserva iniziale",22,20,24,21,19,17]
[null,"Risp./(Perdita) pagati (a titolo parziale e definitivo)",-1,0,-1,0,0,0]
[null,"Risp.senza seguito",2,3,3,3,1,3]
[null,"(Perdita) riaperti",0,-1,-1,-1,0,0]
[null,"Risp./(Perd.) su pag.al netto del saldo (ss-riap) (a)",1,2,1,2,1,2]
[null,"% riserva caduta",5.8,21.7,{"v":10,"d":"10.0"},18.8,9.8,19.4]
[null,"% riserva iniziale",{"v":3,"d":"3.0"},12.4,6.1,11.7,5.8,11.2]
[null,"(Rival.)/Riduz. Ris.residua totale (b)",0,-2,0,0,-1,-1]
[null,"% riserva residua",-3.2,-18.5,-5.3,{"v":-4,"d":"-4.0"},-10.5,-16.1]
[null,"% riserva iniziale",-1.5,-7.9,-2.1,-1.5,-4.4,-6.8]
[null,"Saldo (c) =(a)+(b)",0,1,1,2,0,1]
[null,"% riserva iniziale",1.5,4.5,{"v":4,"d":"4.0"},10.1,1.4,4.4]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]
["N.B. I saldi non considerano lo sviluppo della riserva stimata per sinistri IBNR"]

{"sheet":"fd_21","index":26,"n_rows":256,"n_cols":90,"rows_kept":256,"hidden":true,"merged":[[0,0,0,13]],"flags":["formulas_cached_only"]}
["prospetto 21"]
["ANNO","ANTI","NPAG","INC1","IPAG","INC2","PAGM","RAP1","NRIS","INC3","IRIS","INC4","RISM","RAP2"]
[2008,"8+",10,3,8,1,24,9,55658,6,6,143,2,{"v":7,"d":"7.00"}]
[2008,7,9,3,8,1,45,2,64467,11,9,26,2,{"v":4,"d":"4.00"}]
[2008,6,4,0,8,0,4,9,20933,5,9,47,2,{"v":3,"d":"3.00"}]
[2008,5,9,3,4,0,5,6,12809,1,6,39,0,{"v":7,"d":"7.00"}]
[2008,4,20,2,1,0,8,2,20996,4,0,50,0,{"v":7,"d":"7.00"}]
[2008,3,7,0,2,0,1,8,21286,11,9,84,0,{"v":5,"d":"5.00"}]
[2008,2,9,0,0,0,0,3,16294,15,7,136,0,{"v":3,"d":"3.00"}]
[2008,1,6,0,0,0,0,0,11486,19,0,56,0,{"v":1,"d":"1.00"}]
[2008,"TOT. PREC.",74,0,0,2,0,3,28653,44,8,581,0,{"v":3,"d":"3.00"}]
[2008,0,1,0,0,0,0,0,150,0,3,11,0,{"v":0,"d":"0.00"}]
[2008,"TOT. GEN.",75,0,0,2,0,1,28272,48,2,592,0,{"v":1,"d":"1.00"}]
[2009,"8+",18,1,2,1,23,8,60043,20,5,125,2,{"v":0,"d":"0.00"}]
[2009,7,5,1,8,1,30,6,100414,17,0,33,2,{"v":2,"d":"2.00"}]
[2009,6,7,0,7,0,24,6,38283,33,3,30,0,{"v":9,"d":"9.00"}]
[2009,5,8,1,0,0,9,1,19603,9,3,39,0,{"v":7,"d":"7.00"}]
[2009,4,15,0,5,0,4,8,11054,9,9,72,0,{"v":7,"d":"7.00"}]
[2009,3,9,0,1,0,1,0,18673,10,6,131,0,{"v":6,"d":"6.00"}]
[2009,2,11,0,0,0,0,5,23341,21,6,70,0,{"v":2,"d":"2.00"}]
[2009,1,5,0,0,0,0,0,24175,39,3,71,0,{"v":1,"d":"1.00"}]
[2009,"TOT. PREC.",78,0,0,3,0,4,34861,53,2,571,0,{"v":3,"d":"3.00"}]
[2009,0,0,0,0,0,0,0,0,0,0,15,0,{"v":0,"d":"0.00"}]
[2009,"TOT. GEN.",78,0,0,3,0,2,34972,62,7,586,0,{"v":1,"d":"1.00"}]
[2010,"8+",16,0,4,1,12,5,38815,28,9,130,3,{"v":1,"d":"1.00"}]
[2010,7,4,1,0,0,10,4,10503,10,3,20,0,{"v":7,"d":"7.00"}]
[2010,6,12,1,0,0,32,3,38608,31,1,31,1,{"v":0,"d":"0.00"}]
[2010,5,11,1,0,0,4,4,7448,4,6,48,1,{"v":1,"d":"1.00"}]
[2010,4,15,0,3,1,14,3,38353,50,7,85,1,{"v":5,"d":"5.00"}]
[2010,3,19,0,2,0,1,4,10275,6,0,101,0,{"v":6,"d":"6.00"}]
[2010,2,18,0,0,1,1,0,29497,26,0,105,0,{"v":2,"d":"2.00"}]
[2010,1,20,0,0,0,0,0,4348,8,0,82,0,{"v":1,"d":"1.00"}]
[2010,"TOT. PREC.",115,0,0,3,0,4,22580,38,9,602,0,{"v":3,"d":"3.00"}]
[2010,0,8,0,0,0,0,0,10066,23,0,16,0,{"v":0,"d":"0.00"}]
[2010,"TOT. GEN.",123,0,0,3,0,2,21766,44,3,618,0,{"v":1,"d":"1.00"}]
[2011,"8+",19,0,9,1,33,2,53720,38,5,128,2,{"v":9,"d":"9.00"}]
[2011,7,8,2,8,1,47,4,74306,17,0,33,1,{"v":2,"d":"2.00"}]
[2011,6,9,1,0,0,9,5,12024,9,7,47,1,{"v":6,"d":"6.00"}]
[2011,5,17,1,3,0,19,8,27727,14,7,72,1,{"v":8,"d":"8.00"}]
[2011,4,15,0,2,0,2,7,14777,13,7,108,1,{"v":0,"d":"0.00"}]
[2011,3,23,0,1,0,2,2,19644,16,6,132,0,{"v":7,"d":"7.00"}]
[2011,2,23,0,0,1,0,9,24272,22,3,97,0,{"v":2,"d":"2.00"}]
[2011,1,10,0,0,0,0,0,9346,21,9,72,0,{"v":1,"d":"1.00"}]
[2011,"TOT. PREC.",124,0,0,4,0,5,28386,60,1,689,0,{"v":4,"d":"4.00"}]
[2011,0,6,0,0,0,0,0,2355,6,0,8,0,{"v":0,"d":"0.00"}]
[2011,"TOT. GEN.",130,0,0,4,0,2,27185,64,1,697,0,{"v":1,"d":"1.00"}]
[2012,"8+",24,1,5,1,30,2,22449,20,7,117,2,{"v":8,"d":"8.00"}]
[2012,7,4,0,4,0,18,8,33398,52,5,40,2,{"v":5,"d":"5.00"}]
[2012,6,4,0,5,0,5,9,25576,10,9,63,2,{"v":2,"d":"2.00"}]
[2012,5,14,0,5,1,14,7,37436,27,6,86,1,{"v":6,"d":"6.00"}]
[2012,4,16,0,3,0,5,2,19485,15,6,113,1,{"v":3,"d":"3.00"}]
[2012,3,17,0,1,0,0,9,9460,7,1,87,0,{"v":4,"d":"4.00"}]
[2012,2,14,0,0,0,0,3,13586,15,9,69,0,{"v":1,"d":"1.00"}]
[2012,1,14,0,0,0,0,0,2234,5,6,52,0,{"v":0,"d":"0.00"}]
[2012,"TOT. PREC.",107,0,0,2,0,3,18625,42,3,626,0,{"v":3,"d":"3.00"}]
[2012,0,3,0,0,0,0,0,3649,10,1,6,0,{"v":0,"d":"0.00"}]
[2012,"TOT. GEN.",110,0,0,2,0,1,18216,46,6,632,0,{"v":1,"d":"1.00"}]
[2013,"8+",22,4,3,0,21,3,19014,5,0,149,3,{"v":0,"d":"0.00"}]
[2013,7,5,2,3,0,15,3,22227,6,5,65,2,{"v":8,"d":"8.00"}]
[2013,6,17,2,8,1,33,1,51394,11,7,72,1,{"v":6,"d":"6.00"}]
[2013,5,25,0,8,1,15,3,31919,18,5,116,1,{"v":8,"d":"8.00"}]
[2013,4,16,0,5,0,4,4,22470,9,3,112,0,{"v":8,"d":"8.00"}]
[2013,3,10,0,1,0,1,7,42154,25,8,134,0,{"v":7,"d":"7.00"}]
[2013,2,24,0,0,0,0,6,16237,19,2,135,0,{"v":2,"d":"2.00"}]
[2013,1,13,0,0,0,0,1,23773,61,7,61,0,{"v":0,"d":"0.00"}]
[2013,"TOT. PREC.",131,0,0,4,0,6,28099,64,3,844,0,{"v":3,"d":"3.00"}]
[2013,0,3,0,0,0,0,0,5972,18,1,7,0,{"v":0,"d":"0.00"}]
[2013,"TOT. GEN.",134,0,0,4,0,3,27603,75,2,850,0,{"v":1,"d":"1.00"}]
[2014,"8+",18,1,6,1,29,1,45559,18,3,132,2,{"v":1,"d":"1.00"}]
[2014,7,7,0,7,0,23,0,37918,33,9,57,1,{"v":7,"d":"7.00"}]
[2014,6,15,1,7,1,31,2,47232,18,7,65,1,{"v":4,"d":"4.00"}]
[2014,5,17,1,3,1,24,2,56614,18,6,80,1,{"v":1,"d":"1.00"}]
[2014,4,19,0,7,0,3,6,13212,5,5,99,1,{"v":0,"d":"0.00"}]
[2014,3,25,0,1,1,3,3,30143,24,3,123,0,{"v":7,"d":"7.00"}]
[2014,2,9,0,0,0,0,1,6143,7,1,112,0,{"v":2,"d":"2.00"}]
[2014,1,11,0,0,0,0,0,20481,52,1,67,0,{"v":1,"d":"1.00"}]
[2014,"TOT. PREC.",121,0,0,4,0,7,33402,75,4,735,0,{"v":3,"d":"3.00"}]
[2014,0,2,0,0,0,0,0,1700,5,4,9,0,{"v":0,"d":"0.00"}]
[2014,"TOT. GEN.",123,0,0,4,0,3,32886,93,2,744,0,{"v":1,"d":"1.00"}]
[2015,"8+",33,5,1,1,37,7,27430,7,4,149,1,{"v":7,"d":"7.00"}]
[2015,7,14,2,5,0,19,8,20995,7,8,50,1,{"v":3,"d":"3.00"}]
[2015,6,15,1,0,0,21,9,25607,21,6,67,1,{"v":1,"d":"1.00"}]
[2015,5,24,1,3,0,11,2,13445,8,3,88,1,{"v":1,"d":"1.00"}]
[2015,4,32,0,7,1,7,4,20574,10,8,91,0,{"v":8,"d":"8.00"}]
[2015,3,22,0,1,1,4,4,34536,58,5,140,0,{"v":8,"d":"8.00"}]
[2015,2,19,0,0,0,0,4,14171,13,6,118,0,{"v":2,"d":"2.00"}]
[2015,1,13,0,0,0,0,0,4479,11,8,60,0,{"v":0,"d":"0.00"}]
[2015,"TOT. PREC.",172,0,0,4,0,7,21230,49,6,763,0,{"v":3,"d":"3.00"}]
[2015,0,1,0,0,0,0,0,1589,5,5,4,0,{"v":0,"d":"0.00"}]
[2015,"TOT. GEN.",173,0,0,4,0,3,21116,64,0,767,0,{"v":1,"d":"1.00"}]
["\u001a"]
[{"$nulls":3},"N.B. LA TABELLA E' STATA TRASPOSTA PER CONSENTIRE I COLLEGAMENTI"]
[]
["ANNO",2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,"\u001a"]
["ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
["NPAG",10,9,4,9,20,7,9,6,74,1,75,18,5,7,8,15,9,11,5,78,0,78,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,15,23,23,10,124,6,130,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134,18,7,15,17,19,25,9,11,121,2,123,33,14,15,24,32,22,19,13,172,1,173]
["INC1",3,3,0,3,2,0,0,0,0,0,0,1,1,0,1,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,2,1,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,4,2,2,0,0,0,0,0,0,0,0,1,0,1,1,0,0,0,0,0,0,0,5,2,1,1,0,0,0,0,0,0,0]
["IPAG",8,8,8,4,1,2,0,0,0,0,0,2,8,7,0,5,1,0,0,0,0,0,4,0,0,0,3,2,0,0,0,0,0,9,8,0,3,2,1,0,0,0,0,0,5,4,5,5,3,1,0,0,0,0,0,3,3,8,8,5,1,0,0,0,0,0,6,7,7,3,7,1,0,0,0,0,0,1,5,0,3,7,1,0,0,0,0,0]
["INC2",1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,4,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4,1,0,1,1,0,1,0,0,4,0,4,1,0,0,0,1,1,0,0,4,0,4]
["PAGM",24,45,4,5,8,1,0,0,0,0,0,23,30,24,9,4,1,0,0,0,0,0,12,10,32,4,14,1,1,0,0,0,0,33,47,9,19,2,2,0,0,0,0,0,30,18,5,14,5,0,0,0,0,0,0,21,15,33,15,4,1,0,0,0,0,0,29,23,31,24,3,3,0,0,0,0,0,37,19,21,11,7,4,0,0,0,0,0]
["RAP1",9,2,9,6,2,8,3,0,3,0,1,8,6,6,1,8,0,5,0,4,0,2,5,4,3,4,3,4,0,0,4,0,2,2,4,5,8,7,2,9,0,5,0,2,2,8,9,7,2,9,3,0,3,0,1,3,3,1,3,4,7,6,1,6,0,3,1,0,2,2,6,3,1,0,7,0,3,7,8,9,2,4,4,4,0,7,0,3]
["NRIS",55658,64467,20933,12809,20996,21286,16294,11486,28653,150,28272,60043,100414,38283,19603,11054,18673,23341,24175,34861,0,34972,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14777,19644,24272,9346,28386,2355,27185,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603,45559,37918,47232,56614,13212,30143,6143,20481,33402,1700,32886,27430,20995,25607,13445,20574,34536,14171,4479,21230,1589,21116]
["INC3",6,11,5,1,4,11,15,19,44,0,48,20,17,33,9,9,10,21,39,53,0,62,28,10,31,4,50,6,26,8,38,23,44,38,17,9,14,13,16,22,21,60,6,64,20,52,10,27,15,7,15,5,42,10,46,5,6,11,18,9,25,19,61,64,18,75,18,33,18,18,5,24,7,52,75,5,93,7,7,21,8,10,58,13,11,49,5,64]
["IRIS",6,9,9,6,0,9,7,0,8,3,2,5,0,3,3,9,6,6,3,2,0,7,9,3,1,6,7,0,0,0,9,0,3,5,0,7,7,7,6,3,9,1,0,1,7,5,9,6,6,1,9,6,3,1,6,0,5,7,5,3,8,2,7,3,1,2,3,9,7,6,5,3,1,1,4,4,2,4,8,6,3,8,5,6,8,6,5,0]
["INC4",143,26,47,39,50,84,136,56,581,11,592,125,33,30,39,72,131,70,71,571,15,586,130,20,31,48,85,101,105,82,602,16,618,128,33,47,72,108,132,97,72,689,8,697,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850,132,57,65,80,99,123,112,67,735,9,744,149,50,67,88,91,140,118,60,763,4,767]
["RISM",2,2,2,0,0,0,0,0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,3,0,1,1,1,0,0,0,0,0,0,2,1,1,1,1,0,0,0,0,0,0,2,2,2,1,1,0,0,0,0,0,0,3,2,1,1,0,0,0,0,0,0,0,2,1,1,1,1,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0]
["RAP2",{"v":7,"d":"7.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":5,"d":"5.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":9,"d":"9.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
["SENZA COMPAGNIE"]
["ANNO",2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,"\u001a"]
["ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
["NPAG",24,8,5,7,17,9,5,5,80,2,82,10,9,4,7,16,6,8,5,65,1,66,17,5,7,8,14,9,11,3,74,0,74,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,14,22,22,10,121,6,127,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134,18,7,15,17,19,25,9,11,121,2,123]
["INC1",11,2.9,1.7,1.4,1,0.1,0,0,0,0,0,3.8,3.9,0.8,2.8,1.7,0.1,0,0,0,0,0,1.1,1.8,0.7,1,0.5,0.1,0,0,0,0,0,0.4,1,1,1,0.3,0.2,0,0,0,0,0,0.9,2.8,1,1.4,0.2,0.1,0,0,0,0,0,1.5,0.4,0.5,0.5,0.3,0.1,0,0,0,0,0,4.3,2.3,2.8,0.8,0.5,0.1,0,0,0,0,0,1.6,0.7,1.7,1.3,0.7,0.1,0,0,0,0,0]
["IPAG",1,1,0,1,0,0,0,0,4,0,4,1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,3,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4,1,0,1,1,0,1,0,0,4,0,4]
["INC2",53.3,59.4,15.4,32.5,6.9,3.9,0.2,0.1,0.8,0,0.3,25.6,48.9,4.9,5.2,9,1.9,0.3,0,0.4,0,0.1,24.4,30.9,25.2,11.1,4.6,1.1,0.5,0,0.4,0,0.2,12.5,10.4,32.3,4.4,14.3,1.4,1,0,0.4,0,0.2,33.2,47.5,9.5,19.9,2.6,2.2,0.9,0,0.5,0,0.2,30.2,18.8,5.9,14.7,5.2,0.9,0.3,0,0.3,0,0.1,21.3,15.3,33.1,15.3,4.4,1.7,0.6,0.1,0.6,0,0.3,29.1,23,31.2,24.2,3.6,3.3,0.1,0,0.7,0,0.3]
["PAGM",47995,94949,37978,129669,15836,35535,12228,90244,51380,2669,50192,55203,64467,20933,13644,24857,24205,18027,13713,31803,150,31323,63575,100414,38137,19603,10642,18445,23341,40023,36466,0,36583,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14960,20411,25082,9346,28913,2355,27658,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603,45559,37918,47232,56614,13212,30143,6143,20481,33402,1700,32886]
["RAP1",4.9,20.6,9,23.6,7,52.4,12.6,136.7,74.7,4.3,78.2,6.6,12.7,5.9,1.9,5.2,13.9,17.2,22.9,50,0.3,54.2,22.3,17.1,33.8,11.1,9.9,10.7,20.5,65.7,56,0,66.5,28.9,10.3,31.1,4.6,50.5,5.7,25.3,8,38.7,23,44.2,38.5,16.8,9.7,14.7,13.8,17.1,23.1,21.7,60.9,6,65.1,20.7,52.5,10.9,27.6,15.6,7.1,15.9,5.6,42.3,10.1,46.6,5,6.5,11.7,18.5,9.3,25.8,19.2,61.7,64.3,18.1,75.2,18.3,33.9,18.7,18.6,5.5,24.3,7.1,52.1,75.4,5.4,93.2]
["NRIS",128,41,38,56,53,73,80,100,569,13,582,136,24,43,36,46,80,121,45,531,10,541,116,29,27,35,66,123,65,65,526,15,541,130,20,31,47,84,99,103,81,595,16,611,128,33,46,71,108,129,95,71,681,8,689,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850,132,57,65,80,99,123,112,67,735,9,744]
["INC3",2.7,5.6,2.9,2.2,0.8,0.7,0.3,0.1,0.4,0,0.1,2.6,2.3,2.1,0.7,0.6,0.5,0.3,0.1,0.3,0,0.1,1.9,1.9,0.8,0.6,0.6,0.7,0.2,0.1,0.3,0,0.1,3.1,0.7,1,1.1,1.5,0.6,0.2,0.1,0.3,0,0.1,2.9,1.3,1.5,1.8,1,0.7,0.2,0.1,0.4,0,0.1,2.8,2.5,2.2,1.6,1.3,0.4,0.1,0,0.3,0,0.1,3,2.8,1.6,1.8,0.8,0.7,0.2,0,0.3,0,0.1,2.1,1.7,1.4,1.1,1,0.7,0.2,0.1,0.3,0,0.1]
["IRIS",4,1,2,1,2,1,1,0,12,0,13,4,1,1,1,2,1,2,0,13,0,13,3,1,1,1,1,1,1,2,11,0,11,3,1,1,1,1,2,3,1,13,0,13,3,1,1,1,2,4,2,1,15,0,15,3,1,1,2,3,2,2,1,15,0,15,3,1,2,4,4,3,3,1,22,0,22,4,2,2,3,3,4,2,1,22,0,22]
["INC4",36,40.6,31.5,16.2,12.8,7.5,2.1,0.5,6.5,0,3,29.7,30.6,24.1,14.4,14.2,5.5,4.2,0.4,6,0,2.8,20.5,18.7,13.2,15.6,8.4,5,2.6,1.4,4.6,0,2,32,17.6,20.3,15.7,10,7.2,5,0.9,5.3,0,2.4,34.3,16,26.1,11.8,15.9,13.2,2.9,1,5.7,0,2.6,30,39.5,17.8,20.4,19.1,5.8,2.3,0.7,5.1,0.1,2.6,34,16.7,25.9,30.8,14.4,8.2,4.1,0.7,6.6,0,3.4,25.4,32.6,21.1,12.7,10.7,9.8,3.1,0.7,5.9,0,3.2]
["RISM",34829,28082,40989,18612,29541,19654,10305,4555,21950,3421,21536,31790,51556,24564,30365,34413,13658,14879,10236,23817,5370,23476,25967,19075,26652,39095,15189,9235,21846,25888,20712,3022,20221,24597,32170,38592,21792,13997,20271,26273,13590,21935,5041,21492,22866,20352,24819,12003,23017,27875,19479,17585,21693,10080,21558,22567,28137,15204,26793,29229,26142,25630,17462,24411,24733,24414,23161,17278,26484,31099,36218,25459,23884,15929,25773,5250,25634,30260,37778,31445,33516,30347,33915,21772,16421,29371,3634,29060]
["RAP2",13.5,7.2,10.9,7.2,16.7,10.9,7.1,4,15.6,4.2,21.4,11.4,13.6,11.3,20.5,23.1,12.2,13.1,8.3,18.4,6.1,22.7,10.9,9.7,16.7,25.7,13,7.5,14.3,22.6,16,3.6,20.3,10.5,23.8,20.3,14.2,6.8,12.3,20.7,10.7,15.9,6.8,23.1,11.7,12.8,16.9,6.5,15.2,19.1,14.4,13.1,15.5,16.2,25.8,10.6,15.7,8.1,13.1,15.1,13.5,15.7,14.2,16.5,44.1,29.8,11.4,5.9,16.2,16.6,17.3,11.5,19.9,16.4,20.8,9.1,32.1,12,19.6,14.8,12,10.5,13.8,20.4,12.1,19.5,6.9,35.9]
{"$rows_empty":115}
["ANNO",2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,"\u001a"]
["ANTI","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN.","8+",7,6,5,4,3,2,1,"TOT. PREC.",0,"TOT. GEN."]
["NPAG",31,6,15,13,10,16,15,4,110,1,111,24,8,5,7,17,9,5,5,80,2,82,10,9,4,7,16,6,8,5,65,1,66,17,5,7,8,14,9,11,3,74,0,74,16,4,12,11,15,19,18,20,115,8,123,19,8,9,17,14,22,22,10,121,6,127,24,4,4,14,16,17,14,14,107,3,110,22,5,17,25,16,10,24,13,131,3,134]
["INC1",14.1,3.9,7.5,2.5,0.9,0.4,0,0,0,0,0,11,2.9,1.7,1.4,1,0.1,0,0,0,0,0,3.8,3.9,0.8,2.8,1.7,0.1,0,0,0,0,0,1.1,1.8,0.7,1,0.5,0.1,0,0,0,0,0,0.4,1,1,1,0.3,0.2,0,0,0,0,0,0.9,2.8,1,1.4,0.2,0.1,0,0,0,0,0,1.5,0.4,0.5,0.5,0.3,0.1,0,0,0,0,0,4.3,2.3,2.8,0.8,0.5,0.1,0,0,0,0,0]
["IPAG",2,0,0,0,0,0,0,0,3,0,3,1,1,0,1,0,0,0,0,4,0,4,1,1,0,0,0,0,0,0,2,0,2,1,1,0,0,0,0,0,0,3,0,3,1,0,0,0,1,0,1,0,3,0,3,1,1,0,0,0,0,1,0,3,0,4,1,0,0,1,0,0,0,0,2,0,2,0,0,1,1,0,0,0,0,4,0,4]
["INC2",58.3,29.2,21.5,21,10.8,5.5,0.2,0,0.7,0,0.3,53.3,59.4,15.4,32.5,6.9,3.9,0.2,0.1,0.8,0,0.3,25.6,48.9,4.9,5.2,9,1.9,0.3,0,0.4,0,0.1,24.4,30.9,25.2,11.1,4.6,1.1,0.5,0,0.4,0,0.2,12.5,10.4,32.3,4.4,14.3,1.4,1,0,0.4,0,0.2,33.2,47.5,9.5,19.9,2.6,2.2,0.9,0,0.5,0,0.2,30.2,18.8,5.9,14.7,5.2,0.9,0.3,0,0.3,0,0.1,21.3,15.3,33.1,15.3,4.4,1.7,0.6,0.1,0.6,0,0.3]
["PAGM",49190,49143,20511,33778,29815,23133,6171,3510,30376,560,30108,47995,94949,37978,129669,15836,35535,12228,90244,51380,2669,50192,55203,64467,20933,13644,24857,24205,18027,13713,31803,150,31323,63575,100414,38137,19603,10642,18445,23341,40023,36466,0,36583,38815,10503,38608,7448,38353,10275,29497,4348,22580,10066,21766,53720,74306,12024,27727,14960,20411,25082,9346,28913,2355,27658,22449,33398,25576,37436,19485,9460,13586,2234,18625,3649,18216,19014,22227,51394,31919,22470,42154,16237,23773,28099,5972,27603]
["RAP1",4.1,7.5,2.9,8.2,12.2,14.6,5.4,5,41,0.9,45.5,4.9,20.6,9,23.6,7,52.4,12.6,136.7,74.7,4.3,78.2,6.6,12.7,5.9,1.9,5.2,13.9,17.2,22.9,50,0.3,54.2,22.3,17.1,33.8,11.1,9.9,10.7,20.5,65.7,56,0,66.5,28.9,10.3,31.1,4.6,50.5,5.7,25.3,8,38.7,23,44.2,38.5,16.8,9.7,14.7,13.8,17.1,23.1,21.7,60.9,6,65.1,20.7,52.5,10.9,27.6,15.6,7.1,15.9,5.6,42.3,10.1,46.6,5,6.5,11.7,18.5,9.3,25.8,19.2,61.7,64.3,18.1,75.2]
["NRIS",119,40,52,52,75,64,66,38,506,29,535,128,41,38,56,53,73,80,100,569,13,582,136,24,43,36,46,80,121,45,531,10,541,116,29,27,35,66,123,65,65,526,15,541,130,20,31,47,84,99,103,81,595,16,611,128,33,46,71,108,129,95,71,681,8,689,117,40,63,86,113,87,69,52,626,6,632,149,65,72,116,112,134,135,61,844,7,850]
["INC3",1.1,1.2,3.5,1.8,2,0.6,0.3,0.1,0.4,0,0.2,2.7,5.6,2.9,2.2,0.8,0.7,0.3,0.1,0.4,0,0.1,2.6,2.3,2.1,0.7,0.6,0.5,0.3,0.1,0.3,0,0.1,1.9,1.9,0.8,0.6,0.6,0.7,0.2,0.1,0.3,0,0.1,3.1,0.7,1,1.1,1.5,0.6,0.2,0.1,0.3,0,0.1,2.9,1.3,1.5,1.8,1,0.7,0.2,0.1,0.4,0,0.1,2.8,2.5,2.2,1.6,1.3,0.4,0.1,0,0.3,0,0.1,3,2.8,1.6,1.8,0.8,0.7,0.2,0,0.3,0,0.1]
["IRIS",4,1,1,2,2,1,1,0,14,0,14,4,1,2,1,2,1,1,0,12,0,13,4,1,1,1,2,1,2,0,13,0,13,3,1,1,1,1,1,1,2,11,0,11,3,1,1,1,1,2,3,1,13,0,13,3,1,1,1,2,4,2,1,15,0,15,3,1,1,2,3,2,2,1,15,0,15,3,1,2,4,4,3,3,1,22,0,22]
["INC4",40.6,19.6,35.5,27.1,16.9,7.2,3.7,0.4,7.5,0.1,3.5,36,40.6,31.5,16.2,12.8,7.5,2.1,0.5,6.5,0,3,29.7,30.6,24.1,14.4,14.2,5.5,4.2,0.4,6,0,2.8,20.5,18.7,13.2,15.6,8.4,5,2.6,1.4,4.6,0,2,32,17.6,20.3,15.7,10,7.2,5,0.9,5.3,0,2.4,34.3,16,26.1,11.8,15.9,13.2,2.9,1,5.7,0,2.6,30,39.5,17.8,20.4,19.1,5.8,2.3,0.7,5.1,0.1,2.6,34,16.7,25.9,30.8,14.4,8.2,4.1,0.7,6.6,0,3.4]
["RISM",34467,36323,24955,35609,24839,22929,21336,8240,27185,7959,26143,34829,28082,40989,18612,29541,19654,10305,4555,21950,3421,21536,31790,51556,24564,30365,34413,13658,14879,10236,23817,5370,23476,25967,19075,26652,39095,15189,9235,21846,25888,20712,3022,20221,24597,32170,38592,21792,13997,20271,26273,13590,21935,5041,21492,22866,20352,24819,12003,23017,27875,19479,17585,21693,10080,21558,22567,28137,15204,26793,29229,26142,25630,17462,24411,24733,24414,23161,17278,26484,31099,36218,25459,23884,15929,25773,5250,25634]
["RAP2",37.9,17,10.3,15.3,8.4,11.7,14.4,6.2,18.3,8.3,22.8,13.5,7.2,10.9,7.2,16.7,10.9,7.1,4,15.6,4.2,21.4,11.4,13.6,11.3,20.5,23.1,12.2,13.1,8.3,18.4,6.1,22.7,10.9,9.7,16.7,25.7,13,7.5,14.3,22.6,16,3.6,20.3,10.5,23.8,20.3,14.2,6.8,12.3,20.7,10.7,15.9,6.8,23.1,11.7,12.8,16.9,6.5,15.2,19.1,14.4,13.1,15.5,16.2,25.8,10.6,15.7,8.1,13.1,15.1,13.5,15.7,14.2,16.5,44.1,29.8,11.4,5.9,16.2,16.6,17.3,11.5,19.9,16.4,20.8,9.1,32.1]

{"sheet":"21 ","index":27,"n_rows":66,"n_cols":13,"rows_kept":66,"merged":[[0,0,0,12],[2,0,2,12],[5,0,7,1],[5,2,5,12],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[8,0,19,0],[20,0,37,0],[39,0,39,12],[41,0,41,12],[44,0,46,1],[44,2,44,12],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[45,6,46,6],[45,7,46,7],[45,8,46,8],[45,9,46,9],[45,10,46,10],[45,11,46,11],[45,12,46,12],[47,0,64,0],[65,0,65,12]],"flags":["formulas_cached_only"]}
["TAVOLA N. 21"]
[]
["Ramo CVT - Sinistri in causa pagati e riservati per antidurata"]
[]
[{"$nulls":12},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio"]
[null,null,"8+",7,6,5,4,3,2,1,"Tot.prec.",0,"Totale generale"]
[]
[2021,"N.pagati",204,58,70,103,160,197,266,235,{"v":1293,"d":"1,293"},101,{"v":1394,"d":"1,394"}]
[null,"inc.% su n.pag.tot.",4.1,9.4,-13.6,10.8,21.2,4.2,13.2,29.1,11.4,90.6,14.8]
[null,"Imp.pagati",2,1,1,1,2,2,2,2,14,1,14]
[null,"inc.% su imp.pag.tot.",-29.9,-33.2,2.2,-10.3,39.7,20.4,0.5,13.4,-2.1,-14.8,-2.8]
[null,"Pag.medio",{"v":12034,"d":"12,034"},{"v":10645,"d":"10,645"},{"v":18109,"d":"18,109"},{"v":10683,"d":"10,683"},{"v":11845,"d":"11,845"},{"v":10874,"d":"10,874"},{"v":7761,"d":"7,761"},{"v":8919.6,"d":"8,920"},{"v":10548,"d":"10,548"},{"v":7165.2,"d":"7,165"},{"v":10303,"d":"10,303"}]
[null,"Pag.medio/Pag.medio tot.",{"v":2.3,"d":"2"},{"v":2.8,"d":"3"},{"v":3.1,"d":"3"},{"v":1.8,"d":"2"},{"v":1.9,"d":"2"},2,{"v":2.8,"d":"3"},{"v":3.4,"d":"3"},4,{"v":4.8,"d":"5"},{"v":6.2,"d":"6"}]
[null,"N.riservati",591,147,166,284,458,723,961,945,{"v":4275,"d":"4,275"},325,{"v":4600,"d":"4,600"}]
[null,"inc.% su n.ris.tot.",36.8,42.5,{"v":37,"d":"37.0"},31.9,24.3,24.4,14.7,6.4,14.6,0.2,2.1]
[null,"Imp.riservati",13,3,3,5,10,11,12,10,68,3,70]
[null,"inc.% su imp.ris.tot.",63.9,75.3,61.2,66.6,63.8,51.2,31.2,15.4,37.6,0.5,10.4]
[null,"ris.medio",{"v":22426,"d":"22,426"},{"v":18589,"d":"18,589"},{"v":19359,"d":"19,359"},{"v":16736,"d":"16,736"},{"v":22911,"d":"22,911"},{"v":15085,"d":"15,085"},{"v":12392,"d":"12,392"},{"v":10932,"d":"10,932"},{"v":15811,"d":"15,811"},{"v":7743.3,"d":"7,743"},{"v":15241,"d":"15,241"}]
[null,"ris.medio/ris.medio tot.",1.7,1.8,1.7,2.1,2.6,2.1,2.1,2.4,2.6,2.9,4.9]
[2022,"N.pagati",137,42,66,94,170,260,260,272,{"v":1301,"d":"1,301"},77,{"v":1378,"d":"1,378"}]
[null,"var.%",-32.8,-27.6,-5.7,-8.7,6.3,{"v":32,"d":"32.0"},-2.3,15.7,0.6,-23.8,-1.1]
[null,"inc.% su n.pag.tot.",21.3,28.2,28.8,28.8,30.1,12.4,4.9,0.1,0.6,{"v":0,"d":"0.0"},0.1]
[null,"Imp.pagati",3,1,1,1,2,3,2,2,15,1,16]
[null,"var.%",25.4,{"v":5,"d":"5.0"},-18.5,8.1,19.2,25.4,-0.7,5.8,11.2,-12.7,{"v":10,"d":"10.0"}]
[null,"inc.% su imp.pag.tot.",60.4,{"v":63,"d":"63.0"},66.2,{"v":58,"d":"58.0"},{"v":68,"d":"68.0"},38.1,13.5,0.4,2.6,{"v":0,"d":"0.0"},0.7]
[null,"Pag.medio",{"v":22473,"d":"22,473"},{"v":15431,"d":"15,431"},{"v":15660,"d":"15,660"},{"v":12651,"d":"12,651"},{"v":13292,"d":"13,292"},{"v":10329,"d":"10,329"},{"v":7882.9,"d":"7,883"},{"v":8155.1,"d":"8,155"},{"v":11655,"d":"11,655"},{"v":8203.9,"d":"8,204"},{"v":11462,"d":"11,462"}]
[null,"var.%",2.8,2.2,2.3,{"v":2,"d":"2.0"},2.3,3.1,2.8,3.2,4.5,5.3,6.6]
[null,"Pag.medio/Pag.medio tot.",86.7,{"v":45,"d":"45.0"},-13.5,18.4,12.2,{"v":-5,"d":"-5.0"},1.6,-8.6,10.5,14.5,11.2]
[null,"N.riservati",521,124,199,320,544,771,935,{"v":1027,"d":"1,027"},{"v":4441,"d":"4,441"},208,{"v":4649,"d":"4,649"}]
[null,"var.%",-11.8,-15.6,19.9,12.7,18.8,6.6,-2.7,8.7,3.9,{"v":-36,"d":"-36.0"},1.1]
[null,"inc.% su n.ris.tot.",33.4,38.5,30.2,24.3,27.8,19.9,{"v":12,"d":"12.0"},4.4,10.8,0.1,1.9]
[null,"Imp.riservati",11,3,3,7,9,10,13,9,64,2,65]
[null,"var.%",-19.1,-7.3,-8.9,42.9,-15.2,-6.3,8.4,-16.2,-5.8,-29.1,-6.6]
[null,"inc.% su imp.ris.tot.",57.4,67.8,57.9,64.1,56.8,45.2,33.4,11.5,33.5,0.3,8.7]
[null,"ris.medio",{"v":20588,"d":"20,588"},{"v":20434,"d":"20,434"},{"v":14718,"d":"14,718"},{"v":21227,"d":"21,227"},{"v":16359,"d":"16,359"},{"v":13256,"d":"13,256"},{"v":13807,"d":"13,807"},{"v":8428.1,"d":"8,428"},{"v":14336,"d":"14,336"},{"v":8579.7,"d":"8,580"},{"v":14078,"d":"14,078"}]
[null,"var.%",-8.2,9.9,{"v":-24,"d":"-24.0"},26.8,-28.6,-12.1,11.4,-22.9,-9.3,10.8,-7.6]
[null,"ris.medio/ris.medio tot.",1.7,1.8,1.9,2.6,{"v":2,"d":"2.0"},2.3,2.8,2.6,3.1,3.2,4.7]
[{"$nulls":12},"(Segue)"]
["TAVOLA N. 21"]
[]
["Ramo CVT - Sinistri in causa pagati e riservati per antidurata"]
[]
[{"$nulls":12},"(importi in milioni di Euro; costi medi in unità di Euro)"]
["Esercizio"]
[null,null,"8+",7,6,5,4,3,2,1,"Tot.prec.",0,"Totale generale"]
[]
[2023,"N.pagati",126,35,70,122,178,252,289,190,{"v":1262,"d":"1,262"},30,{"v":1292,"d":"1,292"}]
[null,"var.%",{"v":-8,"d":"-8.0"},-16.7,6.1,29.8,4.7,-3.1,11.2,-30.1,{"v":-3,"d":"-3.0"},{"v":-61,"d":"-61.0"},-6.2]
[null,"inc.% su n.pag.tot.",{"v":24,"d":"24.0"},25.7,28.8,33.2,23.1,17.7,3.3,0.1,0.5,{"v":0,"d":"0.0"},0.1]
[null,"Imp.pagati",3,1,1,2,3,3,3,2,17,0,17]
[null,"var.%",-8.1,7.3,21.1,74.3,12.7,9.3,31.2,-16.7,11.2,-46.6,8.9]
[null,"inc.% su imp.pag.tot.",63.2,62.7,75.1,68.9,68.6,52.2,9.9,0.3,2.5,{"v":0,"d":"0.0"},0.7]
[null,"Pag.medio",{"v":22447,"d":"22,447"},{"v":19872,"d":"19,872"},{"v":17875,"d":"17,875"},{"v":16988,"d":"16,988"},{"v":14301,"d":"14,301"},{"v":11652,"d":"11,652"},{"v":9305.4,"d":"9,305"},{"v":9729.8,"d":"9,730"},{"v":13366,"d":"13,366"},{"v":11236,"d":"11,236"},{"v":13316,"d":"13,316"}]
[null,"var.%",2.6,2.4,2.6,2.1,{"v":3,"d":"3.0"},2.9,{"v":3,"d":"3.0"},3.6,4.8,6.9,7.3]
[null,"Pag.medio/Pag.medio tot.",-0.1,28.8,14.1,34.3,7.6,12.8,{"v":18,"d":"18.0"},19.3,14.7,{"v":37,"d":"37.0"},16.2]
[null,"N.riservati",488,161,224,389,564,725,931,595,{"v":4077,"d":"4,077"},86,{"v":4163,"d":"4,163"}]
[null,"var.%",-6.3,29.8,12.6,21.6,3.7,{"v":-6,"d":"-6.0"},-0.4,-42.1,-8.2,-58.7,-10.5]
[null,"inc.% su n.ris.tot.",{"v":32,"d":"32.0"},30.3,22.3,26.9,21.3,20.6,10.8,2.2,8.7,{"v":0,"d":"0.0"},0.9]
[null,"Imp.riservati",9,2,4,6,7,11,11,6,56,1,57]
[null,"var.%",-12.1,-12.9,19.9,-11.1,-16.2,5.8,-18.3,{"v":-25,"d":"-25.0"},-11.3,-49.6,-12.3]
[null,"inc.% su imp.ris.tot.",57.7,57.4,57.2,55.4,53.6,48.1,29.4,7.1,28.2,0.1,4.1]
[null,"ris.medio",{"v":19315,"d":"19,315"},{"v":13705,"d":"13,705"},{"v":15673,"d":"15,673"},{"v":15529,"d":"15,529"},{"v":13221,"d":"13,221"},{"v":14911,"d":"14,911"},{"v":11330,"d":"11,330"},{"v":10917,"d":"10,917"},{"v":13857,"d":"13,857"},{"v":10453,"d":"10,453"},{"v":13787,"d":"13,787"}]
[null,"var.%",-6.2,-32.9,6.5,-26.8,-19.2,12.5,-17.9,29.5,-3.3,21.8,-2.1]
[null,"ris.medio/ris.medio tot.",1.8,1.9,2.6,2.1,2.5,2.3,2.7,3.3,3.2,3.5,4.4]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 28, ramo 3"]

{"sheet":"fd-22-24","index":28,"n_rows":103,"n_cols":33,"rows_kept":103,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 1"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,91,{"v":2049620,"d":"2,049,620"},{"v":36707806,"d":"36,707,806"},{"v":1972908,"d":"1,972,908"},{"v":763752,"d":"763,752"},{"v":10602,"d":"10,602"},{"v":433080,"d":"433,080"},{"v":62555,"d":"62,555"},{"v":97192,"d":"97,192"},{"v":-1455199,"d":"-1,455,199"},{"v":-39618,"d":"-39,618"},{"v":-125829,"d":"-125,829"},{"v":53298,"d":"53,298"},{"v":-72531,"d":"-72,531"},{"v":-93963,"d":"-93,963"},{"v":774350,"d":"774,350"},{"v":767978,"d":"767,978"},692,{"v":58583,"d":"58,583"},{"v":827252,"d":"827,252"},{"v":578056,"d":"578,056"},{"v":22114,"d":"22,114"},{"v":600170,"d":"600,170"},{"v":-1426359,"d":"-1,426,359"},{"v":537259,"d":"537,259"},{"v":2724,"d":"2,724"},{"v":31688,"d":"31,688"},{"v":571672,"d":"571,672"},{"v":201940,"d":"201,940"},{"v":15351,"d":"15,351"},{"v":217291,"d":"217,291"},{"v":-28840,"d":"-28,840"}]
[2008,95,{"v":2158692,"d":"2,158,692"},{"v":36521524,"d":"36,521,524"},{"v":2090919,"d":"2,090,919"},{"v":825757,"d":"825,757"},{"v":8060,"d":"8,060"},{"v":460156,"d":"460,156"},{"v":62485,"d":"62,485"},{"v":94191,"d":"94,191"},{"v":-1510817,"d":"-1,510,817"},{"v":-38916,"d":"-38,916"},{"v":-108452,"d":"-108,452"},{"v":26160,"d":"26,160"},{"v":-82292,"d":"-82,292"},{"v":-103413,"d":"-103,413"},{"v":833816,"d":"833,816"},{"v":791396,"d":"791,396"},702,{"v":48088,"d":"48,088"},{"v":840186,"d":"840,186"},{"v":616844,"d":"616,844"},{"v":21359,"d":"21,359"},{"v":638202,"d":"638,202"},{"v":-1477683,"d":"-1,477,683"},{"v":583159,"d":"583,159"},{"v":1896,"d":"1,896"},{"v":31448,"d":"31,448"},{"v":616505,"d":"616,505"},{"v":219735,"d":"219,735"},{"v":15797,"d":"15,797"},{"v":235532,"d":"235,532"},{"v":-33134,"d":"-33,134"}]
[2009,92,{"v":2193516,"d":"2,193,516"},{"v":35603935,"d":"35,603,935"},{"v":2182697,"d":"2,182,697"},{"v":840704,"d":"840,704"},{"v":3908,"d":"3,908"},{"v":464502,"d":"464,502"},{"v":73902,"d":"73,902"},{"v":88366,"d":"88,366"},{"v":-1639020,"d":"-1,639,020"},{"v":-52470,"d":"-52,470"},{"v":-140053,"d":"-140,053"},{"v":66580,"d":"66,580"},{"v":-73473,"d":"-73,473"},{"v":-78795,"d":"-78,795"},{"v":844616,"d":"844,616"},{"v":820376,"d":"820,376"},463,{"v":54496,"d":"54,496"},{"v":875336,"d":"875,336"},{"v":682679,"d":"682,679"},{"v":24539,"d":"24,539"},{"v":707218,"d":"707,218"},{"v":-1581314,"d":"-1,581,314"},{"v":634122,"d":"634,122"},{"v":1307,"d":"1,307"},{"v":35460,"d":"35,460"},{"v":670890,"d":"670,890"},{"v":249717,"d":"249,717"},{"v":16096,"d":"16,096"},{"v":265812,"d":"265,812"},{"v":-57705,"d":"-57,705"}]
[2010,88,{"v":2167271,"d":"2,167,271"},{"v":34612910,"d":"34,612,910"},{"v":2120043,"d":"2,120,043"},{"v":869649,"d":"869,649"},{"v":1377,"d":"1,377"},{"v":435871,"d":"435,871"},{"v":66496,"d":"66,496"},{"v":88868,"d":"88,868"},{"v":-1556018,"d":"-1,556,018"},{"v":-75467,"d":"-75,467"},{"v":-73166,"d":"-73,166"},{"v":29972,"d":"29,972"},{"v":-43194,"d":"-43,194"},{"v":-52454,"d":"-52,454"},{"v":871024,"d":"871,024"},{"v":798650,"d":"798,650"},684,{"v":47775,"d":"47,775"},{"v":847108,"d":"847,108"},{"v":695071,"d":"695,071"},{"v":23129,"d":"23,129"},{"v":718200,"d":"718,200"},{"v":-1564789,"d":"-1,564,789"},{"v":632106,"d":"632,106"},927,{"v":29600,"d":"29,600"},{"v":662633,"d":"662,633"},{"v":259625,"d":"259,625"},{"v":15638,"d":"15,638"},{"v":275263,"d":"275,263"},{"v":8771,"d":"8,771"}]
[2011,81,{"v":2171776,"d":"2,171,776"},{"v":34999573,"d":"34,999,573"},{"v":2119193,"d":"2,119,193"},{"v":920928,"d":"920,928"},{"v":2682,"d":"2,682"},{"v":407696,"d":"407,696"},{"v":71756,"d":"71,756"},{"v":89356,"d":"89,356"},{"v":-1493386,"d":"-1,493,386"},{"v":-56777,"d":"-56,777"},{"v":5249,"d":"5,249"},{"v":20467,"d":"20,467"},{"v":25716,"d":"25,716"},{"v":3517,"d":"3,517"},{"v":923605,"d":"923,605"},{"v":763764,"d":"763,764"},480,{"v":53129,"d":"53,129"},{"v":817373,"d":"817,373"},{"v":700872,"d":"700,872"},{"v":22287,"d":"22,287"},{"v":723159,"d":"723,159"},{"v":-1539477,"d":"-1,539,477"},{"v":623968,"d":"623,968"},{"v":1282,"d":"1,282"},{"v":32033,"d":"32,033"},{"v":657282,"d":"657,282"},{"v":276494,"d":"276,494"},{"v":16591,"d":"16,591"},{"v":293084,"d":"293,084"},{"v":46091,"d":"46,091"}]
[2012,79,{"v":2136348,"d":"2,136,348"},{"v":34096676,"d":"34,096,676"},{"v":2107580,"d":"2,107,580"},{"v":936028,"d":"936,028"},{"v":5718,"d":"5,718"},{"v":355302,"d":"355,302"},{"v":77234,"d":"77,234"},{"v":89742,"d":"89,742"},{"v":-1541064,"d":"-1,541,064"},{"v":-36582,"d":"-36,582"},{"v":8231,"d":"8,231"},{"v":66143,"d":"66,143"},{"v":74374,"d":"74,374"},{"v":46227,"d":"46,227"},{"v":941745,"d":"941,745"},{"v":796451,"d":"796,451"},4,{"v":66130,"d":"66,130"},{"v":862584,"d":"862,584"},{"v":674237,"d":"674,237"},{"v":23560,"d":"23,560"},{"v":697796,"d":"697,796"},{"v":-1559653,"d":"-1,559,653"},{"v":620087,"d":"620,087"},{"v":1207,"d":"1,207"},{"v":36014,"d":"36,014"},{"v":657308,"d":"657,308"},{"v":319568,"d":"319,568"},{"v":16948,"d":"16,948"},{"v":336516,"d":"336,516"},{"v":18589,"d":"18,589"}]
[2013,77,{"v":2069911,"d":"2,069,911"},{"v":32477807,"d":"32,477,807"},{"v":2101508,"d":"2,101,508"},{"v":901489,"d":"901,489"},{"v":8646,"d":"8,646"},{"v":327803,"d":"327,803"},{"v":77633,"d":"77,633"},{"v":91336,"d":"91,336"},{"v":-1493470,"d":"-1,493,470"},{"v":-44804,"d":"-44,804"},{"v":74124,"d":"74,124"},{"v":46203,"d":"46,203"},{"v":120327,"d":"120,327"},{"v":95059,"d":"95,059"},{"v":910134,"d":"910,134"},{"v":802072,"d":"802,072"},17,{"v":61467,"d":"61,467"},{"v":863555,"d":"863,555"},{"v":683029,"d":"683,029"},{"v":21456,"d":"21,456"},{"v":704484,"d":"704,484"},{"v":-1564791,"d":"-1,564,791"},{"v":558763,"d":"558,763"},{"v":1025,"d":"1,025"},{"v":41377,"d":"41,377"},{"v":601165,"d":"601,165"},{"v":347059,"d":"347,059"},{"v":14434,"d":"14,434"},{"v":361493,"d":"361,493"},{"v":71321,"d":"71,321"}]
[2014,68,{"v":2056411,"d":"2,056,411"},{"v":31767237,"d":"31,767,237"},{"v":2121096,"d":"2,121,096"},{"v":842810,"d":"842,810"},{"v":2817,"d":"2,817"},{"v":321764,"d":"321,764"},{"v":82799,"d":"82,799"},{"v":84199,"d":"84,199"},{"v":-1441231,"d":"-1,441,231"},{"v":-43670,"d":"-43,670"},{"v":144155,"d":"144,155"},{"v":42414,"d":"42,414"},{"v":186570,"d":"186,570"},{"v":149060,"d":"149,060"},{"v":845627,"d":"845,627"},{"v":812623,"d":"812,623"},4,{"v":62892,"d":"62,892"},{"v":875518,"d":"875,518"},{"v":641065,"d":"641,065"},{"v":26326,"d":"26,326"},{"v":667391,"d":"667,391"},{"v":-1541606,"d":"-1,541,606"},{"v":536777,"d":"536,777"},{"v":1177,"d":"1,177"},{"v":31379,"d":"31,379"},{"v":569334,"d":"569,334"},{"v":381453,"d":"381,453"},{"v":16315,"d":"16,315"},{"v":397768,"d":"397,768"},{"v":100376,"d":"100,376"}]
[2015,69,{"v":2142615,"d":"2,142,615"},{"v":31193799,"d":"31,193,799"},{"v":2163278,"d":"2,163,278"},{"v":820637,"d":"820,637"},433,{"v":325161,"d":"325,161"},{"v":85782,"d":"85,782"},{"v":87887,"d":"87,887"},{"v":-1463367,"d":"-1,463,367"},{"v":-59651,"d":"-59,651"},{"v":119385,"d":"119,385"},{"v":41871,"d":"41,871"},{"v":161255,"d":"161,255"},{"v":128257,"d":"128,257"},{"v":821071,"d":"821,071"},{"v":830930,"d":"830,930"},16,{"v":63554,"d":"63,554"},{"v":894500,"d":"894,500"},{"v":634156,"d":"634,156"},{"v":21271,"d":"21,271"},{"v":655428,"d":"655,428"},{"v":-1548977,"d":"-1,548,977"},{"v":506794,"d":"506,794"},{"v":1206,"d":"1,206"},{"v":27963,"d":"27,963"},{"v":535963,"d":"535,963"},{"v":428734,"d":"428,734"},{"v":12796,"d":"12,796"},{"v":441531,"d":"441,531"},{"v":85610,"d":"85,610"}]
["\u001a"]
[]
["Copiare con trasposizione dei dati"]
[]
[]
[]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a","2011 omogeneo a 2012"]
["NIMP",91,95,92,88,81,79,77,68,69,null,80]
["PREM",{"v":2049620,"d":"2,049,620"},{"v":2158692,"d":"2,158,692"},{"v":2193516,"d":"2,193,516"},{"v":2167271,"d":"2,167,271"},{"v":2171776,"d":"2,171,776"},{"v":2136348,"d":"2,136,348"},{"v":2069911,"d":"2,069,911"},{"v":2056411,"d":"2,056,411"},{"v":2142615,"d":"2,142,615"},null,2140847]
["PTOT",{"v":36707806,"d":"36,707,806"},{"v":36521524,"d":"36,521,524"},{"v":35603935,"d":"35,603,935"},{"v":34612910,"d":"34,612,910"},{"v":34999573,"d":"34,999,573"},{"v":34096676,"d":"34,096,676"},{"v":32477807,"d":"32,477,807"},{"v":31767237,"d":"31,767,237"},{"v":31193799,"d":"31,193,799"},null,34935706]
["PREC",{"v":1972908,"d":"1,972,908"},{"v":2090919,"d":"2,090,919"},{"v":2182697,"d":"2,182,697"},{"v":2120043,"d":"2,120,043"},{"v":2119193,"d":"2,119,193"},{"v":2107580,"d":"2,107,580"},{"v":2101508,"d":"2,101,508"},{"v":2121096,"d":"2,121,096"},{"v":2163278,"d":"2,163,278"},null,2091366,{"v":3.438518174245919,"d":"3.4"}]
["RPFR",{"v":763752,"d":"763,752"},{"v":825757,"d":"825,757"},{"v":840704,"d":"840,704"},{"v":869649,"d":"869,649"},{"v":920928,"d":"920,928"},{"v":936028,"d":"936,028"},{"v":901489,"d":"901,489"},{"v":842810,"d":"842,810"},{"v":820637,"d":"820,637"},null,910300]
["RPRC",{"v":10602,"d":"10,602"},{"v":8060,"d":"8,060"},{"v":3908,"d":"3,908"},{"v":1377,"d":"1,377"},{"v":2682,"d":"2,682"},{"v":5718,"d":"5,718"},{"v":8646,"d":"8,646"},{"v":2817,"d":"2,817"},433,null,2682]
["PROV",{"v":433080,"d":"433,080"},{"v":460156,"d":"460,156"},{"v":464502,"d":"464,502"},{"v":435871,"d":"435,871"},{"v":407696,"d":"407,696"},{"v":355302,"d":"355,302"},{"v":327803,"d":"327,803"},{"v":321764,"d":"321,764"},{"v":325161,"d":"325,161"},null,391270]
["SPAQ",{"v":62555,"d":"62,555"},{"v":62485,"d":"62,485"},{"v":73902,"d":"73,902"},{"v":66496,"d":"66,496"},{"v":71756,"d":"71,756"},{"v":77234,"d":"77,234"},{"v":77633,"d":"77,633"},{"v":82799,"d":"82,799"},{"v":85782,"d":"85,782"},null,70247]
["SPAM",{"v":97192,"d":"97,192"},{"v":94191,"d":"94,191"},{"v":88366,"d":"88,366"},{"v":88868,"d":"88,868"},{"v":89356,"d":"89,356"},{"v":89742,"d":"89,742"},{"v":91336,"d":"91,336"},{"v":84199,"d":"84,199"},{"v":87887,"d":"87,887"},null,88543]
["ONER",{"v":-1455199,"d":"-1,455,199"},{"v":-1510817,"d":"-1,510,817"},{"v":-1639020,"d":"-1,639,020"},{"v":-1556018,"d":"-1,556,018"},{"v":-1493386,"d":"-1,493,386"},{"v":-1541064,"d":"-1,541,064"},{"v":-1493470,"d":"-1,493,470"},{"v":-1441231,"d":"-1,441,231"},{"v":-1463367,"d":"-1,463,367"},null,-550060,{"v":-166.0377049776388,"d":"-166.0"}]
["ALTP",{"v":-39618,"d":"-39,618"},{"v":-38916,"d":"-38,916"},{"v":-52470,"d":"-52,470"},{"v":-75467,"d":"-75,467"},{"v":-56777,"d":"-56,777"},{"v":-36582,"d":"-36,582"},{"v":-44804,"d":"-44,804"},{"v":-43670,"d":"-43,670"},{"v":-59651,"d":"-59,651"},null,-1483534,{"v":95.97912821681201,"d":"96.0"}]
["SALT",{"v":-125829,"d":"-125,829"},{"v":-108452,"d":"-108,452"},{"v":-140053,"d":"-140,053"},{"v":-73166,"d":"-73,166"},{"v":5249,"d":"5,249"},{"v":8231,"d":"8,231"},{"v":74124,"d":"74,124"},{"v":144155,"d":"144,155"},{"v":119385,"d":"119,385"},null,-56578,{"v":311.0095796952879,"d":"311.0"}]
["QUTI",{"v":53298,"d":"53,298"},{"v":26160,"d":"26,160"},{"v":66580,"d":"66,580"},{"v":29972,"d":"29,972"},{"v":20467,"d":"20,467"},{"v":66143,"d":"66,143"},{"v":46203,"d":"46,203"},{"v":42414,"d":"42,414"},{"v":41871,"d":"41,871"},null,6221,{"v":573.0589937309114,"d":"573.1"}]
["RISL",{"v":-72531,"d":"-72,531"},{"v":-82292,"d":"-82,292"},{"v":-73473,"d":"-73,473"},{"v":-43194,"d":"-43,194"},{"v":25716,"d":"25,716"},{"v":74374,"d":"74,374"},{"v":120327,"d":"120,327"},{"v":186570,"d":"186,570"},{"v":161255,"d":"161,255"},null,20094,{"v":702.5032347964567,"d":"702.5"}]
["RISN",{"v":-93963,"d":"-93,963"},{"v":-103413,"d":"-103,413"},{"v":-78795,"d":"-78,795"},{"v":-52454,"d":"-52,454"},{"v":3517,"d":"3,517"},{"v":46227,"d":"46,227"},{"v":95059,"d":"95,059"},{"v":149060,"d":"149,060"},{"v":128257,"d":"128,257"},null,26315,{"v":387.3912217366521,"d":"387.4"}]
["I004",{"v":774350,"d":"774,350"},{"v":833816,"d":"833,816"},{"v":844616,"d":"844,616"},{"v":871024,"d":"871,024"},{"v":923605,"d":"923,605"},{"v":941745,"d":"941,745"},{"v":910134,"d":"910,134"},{"v":845627,"d":"845,627"},{"v":821071,"d":"821,071"},null,5359,{"v":15221.347266281024,"d":"15221.3"}]
["I007",{"v":767978,"d":"767,978"},{"v":791396,"d":"791,396"},{"v":820376,"d":"820,376"},{"v":798650,"d":"798,650"},{"v":763764,"d":"763,764"},{"v":796451,"d":"796,451"},{"v":802072,"d":"802,072"},{"v":812623,"d":"812,623"},{"v":830930,"d":"830,930"},null,912978]
["I008",692,702,463,684,480,4,17,4,16,null,760769]
["I009",{"v":58583,"d":"58,583"},{"v":48088,"d":"48,088"},{"v":54496,"d":"54,496"},{"v":47775,"d":"47,775"},{"v":53129,"d":"53,129"},{"v":66130,"d":"66,130"},{"v":61467,"d":"61,467"},{"v":62892,"d":"62,892"},{"v":63554,"d":"63,554"},null,1]
["I010",{"v":827252,"d":"827,252"},{"v":840186,"d":"840,186"},{"v":875336,"d":"875,336"},{"v":847108,"d":"847,108"},{"v":817373,"d":"817,373"},{"v":862584,"d":"862,584"},{"v":863555,"d":"863,555"},{"v":875518,"d":"875,518"},{"v":894500,"d":"894,500"},null,52669]
["I011",{"v":578056,"d":"578,056"},{"v":616844,"d":"616,844"},{"v":682679,"d":"682,679"},{"v":695071,"d":"695,071"},{"v":700872,"d":"700,872"},{"v":674237,"d":"674,237"},{"v":683029,"d":"683,029"},{"v":641065,"d":"641,065"},{"v":634156,"d":"634,156"},null,813439]
["I012",{"v":22114,"d":"22,114"},{"v":21359,"d":"21,359"},{"v":24539,"d":"24,539"},{"v":23129,"d":"23,129"},{"v":22287,"d":"22,287"},{"v":23560,"d":"23,560"},{"v":21456,"d":"21,456"},{"v":26326,"d":"26,326"},{"v":21271,"d":"21,271"},null,696807]
["I013",{"v":600170,"d":"600,170"},{"v":638202,"d":"638,202"},{"v":707218,"d":"707,218"},{"v":718200,"d":"718,200"},{"v":723159,"d":"723,159"},{"v":697796,"d":"697,796"},{"v":704484,"d":"704,484"},{"v":667391,"d":"667,391"},{"v":655428,"d":"655,428"},null,22287]
["I018",{"v":-1426359,"d":"-1,426,359"},{"v":-1477683,"d":"-1,477,683"},{"v":-1581314,"d":"-1,581,314"},{"v":-1564789,"d":"-1,564,789"},{"v":-1539477,"d":"-1,539,477"},{"v":-1559653,"d":"-1,559,653"},{"v":-1564791,"d":"-1,564,791"},{"v":-1541606,"d":"-1,541,606"},{"v":-1548977,"d":"-1,548,977"},null,719094]
["I023",{"v":537259,"d":"537,259"},{"v":583159,"d":"583,159"},{"v":634122,"d":"634,122"},{"v":632106,"d":"632,106"},{"v":623968,"d":"623,968"},{"v":620087,"d":"620,087"},{"v":558763,"d":"558,763"},{"v":536777,"d":"536,777"},{"v":506794,"d":"506,794"},null,-1531478]
["I024",{"v":2724,"d":"2,724"},{"v":1896,"d":"1,896"},{"v":1307,"d":"1,307"},927,{"v":1282,"d":"1,282"},{"v":1207,"d":"1,207"},{"v":1025,"d":"1,025"},{"v":1177,"d":"1,177"},{"v":1206,"d":"1,206"},null,619372]
["I025",{"v":31688,"d":"31,688"},{"v":31448,"d":"31,448"},{"v":35460,"d":"35,460"},{"v":29600,"d":"29,600"},{"v":32033,"d":"32,033"},{"v":36014,"d":"36,014"},{"v":41377,"d":"41,377"},{"v":31379,"d":"31,379"},{"v":27963,"d":"27,963"},null,1229]
["I026",{"v":571672,"d":"571,672"},{"v":616505,"d":"616,505"},{"v":670890,"d":"670,890"},{"v":662633,"d":"662,633"},{"v":657282,"d":"657,282"},{"v":657308,"d":"657,308"},{"v":601165,"d":"601,165"},{"v":569334,"d":"569,334"},{"v":535963,"d":"535,963"},null,31983]
["I027",{"v":201940,"d":"201,940"},{"v":219735,"d":"219,735"},{"v":249717,"d":"249,717"},{"v":259625,"d":"259,625"},{"v":276494,"d":"276,494"},{"v":319568,"d":"319,568"},{"v":347059,"d":"347,059"},{"v":381453,"d":"381,453"},{"v":428734,"d":"428,734"},null,652583]
["I028",{"v":15351,"d":"15,351"},{"v":15797,"d":"15,797"},{"v":16096,"d":"16,096"},{"v":15638,"d":"15,638"},{"v":16591,"d":"16,591"},{"v":16948,"d":"16,948"},{"v":14434,"d":"14,434"},{"v":16315,"d":"16,315"},{"v":12796,"d":"12,796"},null,275676]
["I029",{"v":217291,"d":"217,291"},{"v":235532,"d":"235,532"},{"v":265812,"d":"265,812"},{"v":275263,"d":"275,263"},{"v":293084,"d":"293,084"},{"v":336516,"d":"336,516"},{"v":361493,"d":"361,493"},{"v":397768,"d":"397,768"},{"v":441531,"d":"441,531"},null,16591]
["I035",{"v":-28840,"d":"-28,840"},{"v":-33134,"d":"-33,134"},{"v":-57705,"d":"-57,705"},{"v":8771,"d":"8,771"},{"v":46091,"d":"46,091"},{"v":18589,"d":"18,589"},{"v":71321,"d":"71,321"},{"v":100376,"d":"100,376"},{"v":85610,"d":"85,610"},null,292266]
[]
[]
[]
[]
[]
["Senza compagnie"]
["ANNO","NIMP","PREM","PTOT","PREC","RPFR","RPRC","PROV","SPAQ","SPAM","ONER","ALTP","SALT","QUTI","RISL","RISN","I004","I007","I008","I009","I010","I011","I012","I013","I018","I023","I024","I025","I026","I027","I028","I029","I035"]
[2007,87,1981006,35326880,1899161,741614,7351,417908,60187,92119,-1399800,-39293,-121113,52001,-69112,-90383,748960,737316,690,55368,793373,551240,20236,571476,-1363831,515406,2667,29018,547092,194199,14948,209147,-35969]
[2008,91,2088415,34912496,2018841,803818,6411,443513,59614,89188,-1465230,-37417,-108808,26135,-82673,-103218,810228,762431,700,45365,808496,594147,20634,614780,-1422657,563357,1825,28726,593910,215013,15662,230675,-42573]
[2009,88,2122021,33842660,2108372,819962,3892,447760,71235,83576,-1587533,-50758,-137267,64425,-72842,-77875,823857,793196,461,52157,845815,661244,23663,684907,-1529520,615172,1238,33016,649427,243234,15993,259226,-58012]
[2010,87,2167271,34578756,2120043,869649,1377,435871,66496,88868,-1556019,-75467,-73167,29972,-43195,-52455,871024,798650,684,47775,847108,695071,23129,718200,-1564789,632106,927,29600,662633,259625,15638,275263,8770]
[2011,81,2171776,34999573,2119193,920928,2682,407696,71756,89356,-1493386,-56777,5249,20467,25716,3517,923605,763764,480,53129,817373,700872,22287,723159,-1539477,623968,1282,32033,657282,276494,16591,293084,46091]
[2012,79,2136348,34096676,2107580,936028,5718,355302,77234,89742,-1541064,-36582,8231,66143,74374,46227,941745,796451,4,66130,862584,674237,23560,697796,-1559653,620087,1207,36014,657308,319568,16948,336516,18589]
[2013,77,2069911,32477807,2101508,901489,8646,327803,77633,91336,-1493470,-44804,74124,46203,120327,95059,910134,802072,17,61467,863555,683029,21456,704484,-1564791,558763,1025,41377,601165,347059,14434,361493,71321]
[2014,68,2056411,31767237,2121096,842810,2817,321764,82799,84199,-1441231,-43670,144155,42414,186570,149060,845627,812623,4,62892,875518,641065,26326,667391,-1541606,536777,1177,31379,569334,381453,16315,397768,100376]
[2015,69,2142615,31193799,2163278,820637,433,325161,85782,87887,-1463367,-59651,119385,41871,161255,128257,821071,830930,16,63554,894500,634156,21271,655428,-1548977,506794,1206,27963,535963,428734,12796,441531,85610]
["\u001a"]
[]
[]
[]
["ANNO",2007,2008,2009,2010,2011,2012,2013,2014,2015,"\u001a"]
["NIMP",87,91,88,87,81,79,77,68,69]
["PREM",1981006,2088415,2122021,2167271,2171776,2136348,2069911,2056411,2142615]
["PTOT",35326880,34912496,33842660,34578756,34999573,34096676,32477807,31767237,31193799]
["PREC",1899161,2018841,2108372,2120043,2119193,2107580,2101508,2121096,2163278]
["RPFR",741614,803818,819962,869649,920928,936028,901489,842810,820637]
["RPRC",7351,6411,3892,1377,2682,5718,8646,2817,433]
["PROV",417908,443513,447760,435871,407696,355302,327803,321764,325161]
["SPAQ",60187,59614,71235,66496,71756,77234,77633,82799,85782]
["SPAM",92119,89188,83576,88868,89356,89742,91336,84199,87887,null,568808,522278,-0.08180264693886163]
["ONER",-1399800,-1465230,-1587533,-1556019,-1493386,-1541064,-1493470,-1441231,-1463367]
["ALTP",-39293,-37417,-50758,-75467,-56777,-36582,-44804,-43670,-59651]
["SALT",-121113,-108808,-137267,-73167,5249,8231,74124,144155,119385]
["QUTI",52001,26135,64425,29972,20467,66143,46203,42414,41871]
["RISL",-69112,-82673,-72842,-43195,25716,74374,120327,186570,161255]
["RISN",-90383,-103218,-77875,-52455,3517,46227,95059,149060,128257]
["I004",748960,810228,823857,871024,923605,941745,910134,845627,821071]
["I007",737316,762431,793196,798650,763764,796451,802072,812623,830930]
["I008",690,700,461,684,480,4,17,4,16]
["I009",55368,45365,52157,47775,53129,66130,61467,62892,63554]
["I010",793373,808496,845815,847108,817373,862584,863555,875518,894500]
["I011",551240,594147,661244,695071,700872,674237,683029,641065,634156]
["I012",20236,20634,23663,23129,22287,23560,21456,26326,21271]
["I013",571476,614780,684907,718200,723159,697796,704484,667391,655428]
["I018",-1363831,-1422657,-1529520,-1564789,-1539477,-1559653,-1564791,-1541606,-1548977]
["I023",515406,563357,615172,632106,623968,620087,558763,536777,506794]
["I024",2667,1825,1238,927,1282,1207,1025,1177,1206]
["I025",29018,28726,33016,29600,32033,36014,41377,31379,27963]
["I026",547092,593910,649427,662633,657282,657308,601165,569334,535963]
["I027",194199,215013,243234,259625,276494,319568,347059,381453,428734]
["I028",14948,15662,15993,15638,16591,16948,14434,16315,12796]
["I029",209147,230675,259226,275263,293084,336516,361493,397768,441531]
["I035",-35969,-42573,-58012,8770,46091,18589,71321,100376,85610]

{"sheet":"22","index":29,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[0,0,27,0],[2,1,2,7],[4,1,4,7],[6,1,6,7],[24,1,24,7]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 22"]
[]
[null,"Ramo CVT - Indicatori dei sinistri"]
[]
[null,"(valori in %)"]
[null,"Esercizio",2018,2019,2020,2021,2022,2023]
[null,"     Sinistri dell'es./Premi competenza",{"v":60.3,"d":"60.3  "},{"v":69,"d":"69.0  "},{"v":55.8,"d":"55.8  "},{"v":62.3,"d":"62.3  "},{"v":63.8,"d":"63.8  "},{"v":82.7,"d":"82.7  "}]
[null,"     Sinistri di es. prec./Premi competenza",{"v":-1.3,"d":"-1.3  "},{"v":-0.7,"d":"-0.7  "},{"v":-0.2,"d":"-0.2  "},{"v":-1,"d":"-1.0  "},{"v":-0.7,"d":"-0.7  "},{"v":-0.1,"d":"-0.1  "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":59,"d":"59.0  "},{"v":68.3,"d":"68.3  "},{"v":55.6,"d":"55.6  "},{"v":61.2,"d":"61.2  "},{"v":63.1,"d":"63.1  "},{"v":82.6,"d":"82.6  "}]
[null,"     di cui"]
[null,"   Spese liquidaz. pagate e riserv. sin. es./ Premi competenza",{"v":5.4,"d":"5.4  "},{"v":5.6,"d":"5.6  "},{"v":4.9,"d":"4.9  "},{"v":5.3,"d":"5.3  "},{"v":5.4,"d":"5.4  "},{"v":5.7,"d":"5.7  "}]
[null,"Riserva sin. es. + es. prec./Premi contabilizzati",{"v":19.3,"d":"19.3  "},{"v":23.6,"d":"23.6  "},{"v":20.6,"d":"20.6  "},{"v":23.4,"d":"23.4  "},{"v":24.4,"d":"24.4  "},{"v":38.8,"d":"38.8  "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":65.2,"d":"65.2  "},{"v":70.3,"d":"70.3  "},{"v":67.8,"d":"67.8  "},{"v":70.8,"d":"70.8  "},{"v":72,"d":"72.0  "},{"v":85.6,"d":"85.6  "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.5,"d":"93.5  "},{"v":93.9,"d":"93.9  "},{"v":93.9,"d":"93.9  "},{"v":93.7,"d":"93.7  "},{"v":93.6,"d":"93.6  "},{"v":95,"d":"95.0  "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.5,"d":"6.5  "},{"v":6.1,"d":"6.1  "},{"v":6.1,"d":"6.1  "},{"v":6.3,"d":"6.3  "},{"v":6.4,"d":"6.4  "},{"v":5,"d":"5.0  "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":67.7,"d":"67.7  "},{"v":75.8,"d":"75.8  "},{"v":71.3,"d":"71.3  "},{"v":76.6,"d":"76.6  "},{"v":77.7,"d":"77.7  "},{"v":86.7,"d":"86.7  "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":32.3,"d":"32.3  "},{"v":24.2,"d":"24.2  "},{"v":28.7,"d":"28.7  "},{"v":23.4,"d":"23.4  "},{"v":22.3,"d":"22.3  "},{"v":13.3,"d":"13.3  "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":59.1,"d":"59.1  "},{"v":62.2,"d":"62.2  "},{"v":58.4,"d":"58.4  "},{"v":55.9,"d":"55.9  "},{"v":59.7,"d":"59.7  "},{"v":62.8,"d":"62.8  "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":91.1,"d":"91.1  "},{"v":91.5,"d":"91.5  "},{"v":91,"d":"91.0  "},{"v":91.1,"d":"91.1  "},{"v":91.3,"d":"91.3  "},{"v":92.1,"d":"92.1  "}]
[null,"Spese liquidazione/Importi pagati",{"v":8.9,"d":"8.9  "},{"v":8.5,"d":"8.5  "},{"v":9,"d":"9.0  "},{"v":8.9,"d":"8.9  "},{"v":8.7,"d":"8.7  "},{"v":7.9,"d":"7.9  "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":76.9,"d":"76.9  "},{"v":79.8,"d":"79.8  "},{"v":69.9,"d":"69.9  "},{"v":76.5,"d":"76.5  "},{"v":72.7,"d":"72.7  "},{"v":73.2,"d":"73.2  "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":23.1,"d":"23.1  "},{"v":20.2,"d":"20.2  "},{"v":30.1,"d":"30.1  "},{"v":23.5,"d":"23.5  "},{"v":27.3,"d":"27.3  "},{"v":26.8,"d":"26.8  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]

{"sheet":"fd-23","index":30,"n_rows":25,"n_cols":47,"rows_kept":25,"hidden":true,"flags":["formulas_cached_only"]}
["Prospetto 23",null,"la tabella TABPRE2 va copiata con trasposizione dal foglio dati 2-7"]
["FL1",1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,9,9,9,9,9,9,9,9,"\u001a",9,9,9,9]
["ANNO",2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,2008,2009,2010,2011,2012,2013,2014,2015,null,2011,2012,2013,2014,"\u001a"]
["NIMP",6,6,6,6,7,6,5,5,8,7,6,8,5,4,4,4,16,16,16,12,14,14,15,15,65,63,60,55,53,53,44,45,95,92,88,81,79,77,68,69,null,81,79,77,68]
["PREM",1163149,1196587,1205590,1200298,1339858,1354344,1395242,1468954,506961,461760,423902,537537,363637,262566,252188,264764,336280,387871,401058,289307,315924,326831,311563,307884,152302,147298,136721,144634,116929,126170,97418,101013,2158692,2193516,2167271,2171776,2136348,2069911,2056411,2142615,null,2171776,2136348,2069911,2056411]
["SPES",239542,247317,235556,231820,236104,250803,260582,255004,179093,168341,135836,157128,118460,83593,77560,84134,135314,154341,171608,122331,116464,109558,108673,113172,62883,56771,48235,57529,51250,52818,41947,46520,616832,626770,591235,568808,522278,496772,488762,498830,null,568808,522278,496772,488762]
["PREC",1152230,1220943,1211039,1197251,1336484,1375578,1449705,1491372,486623,454962,416779,518297,347177,280299,268743,274363,308475,373867,362071,271601,302919,318084,305153,295301,143591,132925,130154,132044,121000,127547,97495,102242,0,0,0,0,0,0,0,0,null,0,0,0,0]
["ONER",-962619,-1042866,-984312,-955083,-1057737,-1057543,-1045449,-1094305,-298293,-289490,-291060,-350748,-236550,-187052,-176589,-178705,-172581,-238345,-210476,-132940,-193838,-188948,-172690,-145546,-77324,-68319,-70170,-54615,-52939,-59927,-46503,-44811,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I004",397822,390627,385877,391454,399090,393112,355292,332804,231144,216275,171778,222285,189673,151058,134503,125178,143055,135942,225221,218472,233790,247530,282901,277386,61795,101772,88148,91394,119192,118434,72931,85703,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I007",493912,513269,526475,490653,571606,585022,609772,645412,172733,159696,154150,184363,125133,100867,100779,95083,84168,111472,89527,62631,74707,88950,81136,72625,40583,35939,28498,26117,25005,27233,20936,17810,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I008",14,27,264,0,2,10,2,0,253,143,9,1,2,2,1,1,313,256,375,479,0,0,0,8,122,37,36,0,0,5,1,7,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I009",27855,28840,30487,35260,49294,44011,48178,46870,9082,12050,8624,12156,9461,8323,7975,10231,7913,11170,6516,3723,5009,6508,4328,4198,3238,2436,2148,1990,2366,2625,2411,2255,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I010",521781,542137,557225,525913,620901,629042,657951,692282,182068,171889,162783,196520,134596,109192,108755,105315,92394,122898,96418,66833,79716,95458,85464,76831,43943,38412,30682,28107,27371,29863,23348,20072,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I011",386300,438039,443987,452598,457059,473657,440276,434785,122279,109102,114096,152259,94660,80665,74931,74258,74967,102556,101212,67581,95235,96913,102142,99455,33298,32982,35776,28434,27283,31794,23716,25658,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I012",7555,9644,9063,8755,11535,12736,17357,12475,8279,7954,6845,8499,4524,2713,3565,4011,3705,5445,5308,3700,4965,4628,4097,3438,1820,1496,1913,1333,2536,1379,1307,1347,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I013",393854,447683,453050,461353,468593,486392,457633,447260,130558,117056,120941,160758,99184,83378,78496,78269,78672,108001,106520,71281,100200,101541,106239,102893,35118,34478,37689,29767,29819,33173,25023,27006,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I018",-915275,-989145,-1009948,-986659,-1089102,-1114900,-1114907,-1138722,-312271,-288588,-283576,-356293,-233626,-191142,-186956,-183538,-170977,-230826,-202840,-137930,-179785,-196834,-191378,-179641,-79160,-72755,-68425,-58595,-57140,-61915,-48365,-47076,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I023",376712,434275,412444,405110,412882,372150,370387,349794,112007,94736,102707,142759,94156,66539,74537,69517,60093,76794,92099,50549,89436,89477,68666,68190,34347,28317,24856,25550,23613,30597,23187,19293,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I024",737,519,571,789,797,678,763,761,490,370,260,277,216,136,211,228,476,287,36,122,123,143,127,162,193,131,60,94,71,68,76,55,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I025",17304,19666,16215,19521,23694,28831,20746,17938,7957,7274,6350,8192,5102,4945,4967,4848,3903,6651,5195,2730,5650,5845,4042,3680,2284,1869,1840,1590,1568,1756,1624,1497,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I026",394754,454461,429229,425419,437373,401659,391897,368493,120454,102380,109317,151228,99474,71620,79715,74593,64473,83732,97330,53401,95209,95465,72835,72032,36824,30317,26757,27234,25252,32421,24887,20845,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I027",116198,148008,145521,149544,170714,207020,248356,296624,40250,44144,39349,72137,46086,41030,34193,34885,45683,41665,55330,40622,85863,77874,85950,80265,17604,15900,19425,14191,16905,21135,12954,16960,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I028",9799,10012,8582,7860,7110,7468,9083,6774,2939,3385,2814,5118,2905,1431,1669,1327,2098,1893,3302,2865,5865,4523,4935,3925,961,806,940,748,1068,1012,628,770,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I029",125997,158020,154103,157403,177824,214488,257439,303398,43189,47529,42163,77255,48991,42461,35862,36212,47781,43558,58632,43487,91728,82397,90885,84190,18565,16705,20365,14939,17973,22147,13582,17731,0,0,0,0,0,0,0,0,null,0,0,0,0]
["I035",-47344,-53721,25636,31576,31365,57357,69459,44417,13978,-902,-7484,5545,-2924,4090,10367,4833,-1604,-7519,-7636,4990,-14053,7886,18688,34095,1836,4437,-1745,3980,4201,1988,1862,2265,0,0,0,0,0,0,0,0,null,0,0,0,0]

{"sheet":"23","index":31,"n_rows":78,"n_cols":8,"rows_kept":78,"merged":[[1,0,1,7],[3,0,3,6],[4,0,4,7],[6,0,21,0],[22,0,37,0],[40,0,40,6],[42,0,42,6],[43,0,43,6],[45,0,60,0],[61,0,76,0],[77,0,77,6]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
[]
["TAVOLA N. 23"]
[]
["Ramo CVT - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2018,2019,2020,2021,2022,2023]
["P≥100 mln","     Sinistri dell'es./Premi competenza",{"v":60.3,"d":"60.3   "},{"v":69.8,"d":"69.8   "},{"v":56.5,"d":"56.5   "},{"v":61.3,"d":"61.3   "},{"v":63.1,"d":"63.1   "},{"v":80.3,"d":"80.3   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-1.2,"d":"-1.2   "},{"v":-0.3,"d":"-0.3   "},{"v":0.2,"d":"0.2   "},{"v":-0.9,"d":"-0.9   "},{"v":-1,"d":"-1.0   "},{"v":-0.1,"d":"-0.1   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":59.1,"d":"59.1   "},{"v":69.5,"d":"69.5   "},{"v":56.7,"d":"56.7   "},{"v":60.4,"d":"60.4   "},{"v":62.1,"d":"62.1   "},{"v":80.2,"d":"80.2   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":5.8,"d":"5.8   "},{"v":6.3,"d":"6.3   "},{"v":5.5,"d":"5.5   "},{"v":5.6,"d":"5.6   "},{"v":5.7,"d":"5.7   "},{"v":5.7,"d":"5.7   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":18.7,"d":"18.7   "},{"v":23,"d":"23.0   "},{"v":19.8,"d":"19.8   "},{"v":22.7,"d":"22.7   "},{"v":23.7,"d":"23.7   "},{"v":37.2,"d":"37.2   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":63.9,"d":"63.9   "},{"v":68,"d":"68.0   "},{"v":65.3,"d":"65.3   "},{"v":66.6,"d":"66.6   "},{"v":69.3,"d":"69.3   "},{"v":82.6,"d":"82.6   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.4,"d":"93.4   "},{"v":93.9,"d":"93.9   "},{"v":93.8,"d":"93.8   "},{"v":93.6,"d":"93.6   "},{"v":93.6,"d":"93.6   "},{"v":95.1,"d":"95.1   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.6,"d":"6.6   "},{"v":6.1,"d":"6.1   "},{"v":6.2,"d":"6.2   "},{"v":6.4,"d":"6.4   "},{"v":6.4,"d":"6.4   "},{"v":4.9,"d":"4.9   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":67.3,"d":"67.3   "},{"v":76.3,"d":"76.3   "},{"v":72.2,"d":"72.2   "},{"v":77.2,"d":"77.2   "},{"v":78.7,"d":"78.7   "},{"v":86.4,"d":"86.4   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":32.7,"d":"32.7   "},{"v":23.7,"d":"23.7   "},{"v":27.8,"d":"27.8   "},{"v":22.8,"d":"22.8   "},{"v":21.3,"d":"21.3   "},{"v":13.6,"d":"13.6   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":60.1,"d":"60.1   "},{"v":63.8,"d":"63.8   "},{"v":59.3,"d":"59.3   "},{"v":53.4,"d":"53.4   "},{"v":57,"d":"57.0   "},{"v":60.8,"d":"60.8   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":90.6,"d":"90.6   "},{"v":90.7,"d":"90.7   "},{"v":90.3,"d":"90.3   "},{"v":90.5,"d":"90.5   "},{"v":90.8,"d":"90.8   "},{"v":91.9,"d":"91.9   "}]
[null,"Spese liquidazione/Importi pagati",{"v":9.4,"d":"9.4   "},{"v":9.3,"d":"9.3   "},{"v":9.7,"d":"9.7   "},{"v":9.5,"d":"9.5   "},{"v":9.2,"d":"9.2   "},{"v":8.1,"d":"8.1   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":77.1,"d":"77.1   "},{"v":80,"d":"80.0   "},{"v":70.3,"d":"70.3   "},{"v":76.7,"d":"76.7   "},{"v":73,"d":"73.0   "},{"v":73.2,"d":"73.2   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":22.9,"d":"22.9   "},{"v":20,"d":"20.0   "},{"v":29.7,"d":"29.7   "},{"v":23.3,"d":"23.3   "},{"v":27,"d":"27.0   "},{"v":26.8,"d":"26.8   "}]
["50 mln≤P<100 mln","     Sinistri dell'es./Premi competenza",{"v":62.4,"d":"62.4   "},{"v":66.9,"d":"66.9   "},{"v":52.3,"d":"52.3   "},{"v":64.3,"d":"64.3   "},{"v":66.3,"d":"66.3   "},{"v":90.1,"d":"90.1   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-1.4,"d":"-1.4   "},{"v":-1.2,"d":"-1.2   "},{"v":-1,"d":"-1.0   "},{"v":-1.1,"d":"-1.1   "},{"v":0,"d":"0.0   "},{"v":-0.8,"d":"-0.8   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":61,"d":"61.0   "},{"v":65.7,"d":"65.7   "},{"v":51.4,"d":"51.4   "},{"v":63.3,"d":"63.3   "},{"v":66.3,"d":"66.3   "},{"v":89.3,"d":"89.3   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":3.9,"d":"3.9   "},{"v":3.8,"d":"3.8   "},{"v":3.1,"d":"3.1   "},{"v":4.2,"d":"4.2   "},{"v":4.5,"d":"4.5   "},{"v":5.2,"d":"5.2   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":19.8,"d":"19.8   "},{"v":24.2,"d":"24.2   "},{"v":22,"d":"22.0   "},{"v":24.9,"d":"24.9   "},{"v":26.2,"d":"26.2   "},{"v":40.2,"d":"40.2   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":69.3,"d":"69.3   "},{"v":77.5,"d":"77.5   "},{"v":74.2,"d":"74.2   "},{"v":89.8,"d":"89.8   "},{"v":83.2,"d":"83.2   "},{"v":84.1,"d":"84.1   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.7,"d":"93.7   "},{"v":93.7,"d":"93.7   "},{"v":93.9,"d":"93.9   "},{"v":93.7,"d":"93.7   "},{"v":93.8,"d":"93.8   "},{"v":94.4,"d":"94.4   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.3,"d":"6.3   "},{"v":6.3,"d":"6.3   "},{"v":6.1,"d":"6.1   "},{"v":6.3,"d":"6.3   "},{"v":6.2,"d":"6.2   "},{"v":5.6,"d":"5.6   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":74.2,"d":"74.2   "},{"v":78.3,"d":"78.3   "},{"v":69.5,"d":"69.5   "},{"v":76,"d":"76.0   "},{"v":74.6,"d":"74.6   "},{"v":89.2,"d":"89.2   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":25.8,"d":"25.8   "},{"v":21.7,"d":"21.7   "},{"v":30.5,"d":"30.5   "},{"v":24,"d":"24.0   "},{"v":25.4,"d":"25.4   "},{"v":10.8,"d":"10.8   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":57.9,"d":"57.9   "},{"v":59.2,"d":"59.2   "},{"v":55.6,"d":"55.6   "},{"v":65.6,"d":"65.6   "},{"v":72.4,"d":"72.4   "},{"v":67.6,"d":"67.6   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":93.9,"d":"93.9   "},{"v":94.2,"d":"94.2   "},{"v":94,"d":"94.0   "},{"v":93,"d":"93.0   "},{"v":92.9,"d":"92.9   "},{"v":93.7,"d":"93.7   "}]
[null,"Spese liquidazione/Importi pagati",{"v":6.1,"d":"6.1   "},{"v":5.8,"d":"5.8   "},{"v":6,"d":"6.0   "},{"v":7,"d":"7.0   "},{"v":7.1,"d":"7.1   "},{"v":6.3,"d":"6.3   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":76.9,"d":"76.9   "},{"v":79.1,"d":"79.1   "},{"v":68.1,"d":"68.1   "},{"v":76.2,"d":"76.2   "},{"v":72.6,"d":"72.6   "},{"v":75.1,"d":"75.1   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":23.1,"d":"23.1   "},{"v":20.9,"d":"20.9   "},{"v":31.9,"d":"31.9   "},{"v":23.8,"d":"23.8   "},{"v":27.4,"d":"27.4   "},{"v":24.9,"d":"24.9   "}]
[{"$nulls":7},"(segue)"]
[]
["TAVOLA N. 23"]
[]
["Ramo CVT - Indicatori dei sinistri per fasce di mercato"]
["(valori in %)"]
["Fasce"," Indicatori",2018,2019,2020,2021,2022,2023]
["10 mln≤P<50 mln","     Sinistri dell'es./Premi competenza",{"v":57.2,"d":"57.2   "},{"v":65.8,"d":"65.8   "},{"v":56,"d":"56.0   "},{"v":63.1,"d":"63.1   "},{"v":63.2,"d":"63.2   "},{"v":91.4,"d":"91.4   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-2.1,"d":"-2.1   "},{"v":-1.5,"d":"-1.5   "},{"v":-1.2,"d":"-1.2   "},{"v":-1.1,"d":"-1.1   "},{"v":0.6,"d":"0.6   "},{"v":1,"d":"1.0   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":55.1,"d":"55.1   "},{"v":64.3,"d":"64.3   "},{"v":54.8,"d":"54.8   "},{"v":62,"d":"62.0   "},{"v":63.8,"d":"63.8   "},{"v":92.4,"d":"92.4   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":4.1,"d":"4.1   "},{"v":4.6,"d":"4.6   "},{"v":4,"d":"4.0   "},{"v":4.7,"d":"4.7   "},{"v":4.5,"d":"4.5   "},{"v":5.7,"d":"5.7   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":19.1,"d":"19.1   "},{"v":23.4,"d":"23.4   "},{"v":20.2,"d":"20.2   "},{"v":22.7,"d":"22.7   "},{"v":24.2,"d":"24.2   "},{"v":48.3,"d":"48.3   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":64.4,"d":"64.4   "},{"v":66.9,"d":"66.9   "},{"v":70.3,"d":"70.3   "},{"v":65.7,"d":"65.7   "},{"v":74.3,"d":"74.3   "},{"v":112.1,"d":"112.1   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.9,"d":"93.9   "},{"v":94.8,"d":"94.8   "},{"v":94.7,"d":"94.7   "},{"v":94.6,"d":"94.6   "},{"v":94.2,"d":"94.2   "},{"v":95.1,"d":"95.1   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.1,"d":"6.1   "},{"v":5.2,"d":"5.2   "},{"v":5.3,"d":"5.3   "},{"v":5.4,"d":"5.4   "},{"v":5.8,"d":"5.8   "},{"v":4.9,"d":"4.9   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":69,"d":"69.0   "},{"v":73.2,"d":"73.2   "},{"v":75.3,"d":"75.3   "},{"v":79,"d":"79.0   "},{"v":80.9,"d":"80.9   "},{"v":88.6,"d":"88.6   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":31,"d":"31.0   "},{"v":26.8,"d":"26.8   "},{"v":24.7,"d":"24.7   "},{"v":21,"d":"21.0   "},{"v":19.1,"d":"19.1   "},{"v":11.4,"d":"11.4   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":52.6,"d":"52.6   "},{"v":56.4,"d":"56.4   "},{"v":54.6,"d":"54.6   "},{"v":55.2,"d":"55.2   "},{"v":59.8,"d":"59.8   "},{"v":74.1,"d":"74.1   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":92,"d":"92.0   "},{"v":91.9,"d":"91.9   "},{"v":91.3,"d":"91.3   "},{"v":91.6,"d":"91.6   "},{"v":91.8,"d":"91.8   "},{"v":92.3,"d":"92.3   "}]
[null,"Spese liquidazione/Importi pagati",{"v":8,"d":"8.0   "},{"v":8.1,"d":"8.1   "},{"v":8.7,"d":"8.7   "},{"v":8.4,"d":"8.4   "},{"v":8.2,"d":"8.2   "},{"v":7.7,"d":"7.7   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":77.8,"d":"77.8   "},{"v":80.3,"d":"80.3   "},{"v":70.8,"d":"70.8   "},{"v":76.5,"d":"76.5   "},{"v":70.8,"d":"70.8   "},{"v":70.6,"d":"70.6   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":22.2,"d":"22.2   "},{"v":19.7,"d":"19.7   "},{"v":29.2,"d":"29.2   "},{"v":23.5,"d":"23.5   "},{"v":29.2,"d":"29.2   "},{"v":29.4,"d":"29.4   "}]
["P<10 mln","     Sinistri dell'es./Premi competenza",{"v":60.8,"d":"60.8   "},{"v":74.4,"d":"74.4   "},{"v":62.5,"d":"62.5   "},{"v":73.4,"d":"73.4   "},{"v":74.3,"d":"74.3   "},{"v":96.2,"d":"96.2   "}]
[null,"     Sinistri di es.prec./Premi competenza",{"v":-2.8,"d":"-2.8   "},{"v":-3.1,"d":"-3.1   "},{"v":-1.4,"d":"-1.4   "},{"v":-4.8,"d":"-4.8   "},{"v":-2.5,"d":"-2.5   "},{"v":-2.3,"d":"-2.3   "}]
[null,"Onere complessivo dei sinistri/Premi competenza",{"v":58,"d":"58.0   "},{"v":71.3,"d":"71.3   "},{"v":61.1,"d":"61.1   "},{"v":68.5,"d":"68.5   "},{"v":71.8,"d":"71.8   "},{"v":93.9,"d":"93.9   "}]
[null,"     di cui:"]
[null,"     Spese liquidaz. pagate e riserv. sin. es./Premi competenza",{"v":5.6,"d":"5.6   "},{"v":6.3,"d":"6.3   "},{"v":5.8,"d":"5.8   "},{"v":7,"d":"7.0   "},{"v":7.2,"d":"7.2   "},{"v":8.7,"d":"8.7   "}]
[null,"Riserva sin. es.+es.prec./Premi contabilizzati",{"v":36.8,"d":"36.8   "},{"v":38.6,"d":"38.6   "},{"v":38.3,"d":"38.3   "},{"v":39.4,"d":"39.4   "},{"v":39.7,"d":"39.7   "},{"v":59.5,"d":"59.5   "}]
[null,"Riserve tecniche/Premi contabilizzati",{"v":87.5,"d":"87.5   "},{"v":89.6,"d":"89.6   "},{"v":85.5,"d":"85.5   "},{"v":82.4,"d":"82.4   "},{"v":84.3,"d":"84.3   "},{"v":100.8,"d":"100.8   "}]
[null,"Riserva sin. per risarc. e spese dir./Riserva sinistri",{"v":93.7,"d":"93.7   "},{"v":93.8,"d":"93.8   "},{"v":93,"d":"93.0   "},{"v":93.2,"d":"93.2   "},{"v":92.5,"d":"92.5   "},{"v":92.8,"d":"92.8   "}]
[null,"Riserva sin. per spese liquidazione/Riserva sinistri",{"v":6.3,"d":"6.3   "},{"v":6.2,"d":"6.2   "},{"v":7,"d":"7.0   "},{"v":6.8,"d":"6.8   "},{"v":7.5,"d":"7.5   "},{"v":7.2,"d":"7.2   "}]
[null,"Riserva sin. es./Riserva sin. es.+es.prec.",{"v":47.9,"d":"47.9   "},{"v":59.8,"d":"59.8   "},{"v":52.6,"d":"52.6   "},{"v":61.5,"d":"61.5   "},{"v":58.7,"d":"58.7   "},{"v":72.8,"d":"72.8   "}]
[null,"Riserva sin. es.prec./Riserva sin. es.+es.prec.",{"v":52.1,"d":"52.1   "},{"v":40.2,"d":"40.2   "},{"v":47.4,"d":"47.4   "},{"v":38.5,"d":"38.5   "},{"v":41.3,"d":"41.3   "},{"v":27.2,"d":"27.2   "}]
[null,"Importi pagati es.+es.prec./Premi contabilizzati",{"v":62.7,"d":"62.7   "},{"v":59.8,"d":"59.8   "},{"v":70.3,"d":"70.3   "},{"v":68.7,"d":"68.7   "},{"v":70.1,"d":"70.1   "},{"v":63.6,"d":"63.6   "}]
[null,"Risarc. e spese dir./Importi pagati",{"v":89,"d":"89.0   "},{"v":89.8,"d":"89.8   "},{"v":89.1,"d":"89.1   "},{"v":89.3,"d":"89.3   "},{"v":89.5,"d":"89.5   "},{"v":89.2,"d":"89.2   "}]
[null,"Spese liquidazione/Importi pagati",{"v":11,"d":"11.0   "},{"v":10.2,"d":"10.2   "},{"v":10.9,"d":"10.9   "},{"v":10.7,"d":"10.7   "},{"v":10.5,"d":"10.5   "},{"v":10.8,"d":"10.8   "}]
[null,"Importi pagati es./Importi pagati es.+es.prec.",{"v":67.6,"d":"67.6   "},{"v":76,"d":"76.0   "},{"v":64.9,"d":"64.9   "},{"v":73,"d":"73.0   "},{"v":72.2,"d":"72.2   "},{"v":73.5,"d":"73.5   "}]
[null,"Importi pagati es.prec./Importi pagati es.+es.prec.",{"v":32.4,"d":"32.4   "},{"v":24,"d":"24.0   "},{"v":35.1,"d":"35.1   "},{"v":27,"d":"27.0   "},{"v":27.8,"d":"27.8   "},{"v":26.5,"d":"26.5   "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]

{"sheet":"24","index":32,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,22,0],[2,1,2,6],[4,1,4,8],[6,1,6,7],[19,1,19,6]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 24"]
[]
[null,"Ramo CVT - Sintesi(*) del conto tecnico del ramo"]
[]
[null,"(importi in milioni di Euro)"]
[null,"Voci",2018,2019,2020,2021,2022,2023]
[null,"Premi di competenza (1)",{"v":2861,"d":"2,861  "},{"v":3026,"d":"3,026  "},{"v":3110,"d":"3,110  "},{"v":3245,"d":"3,245  "},{"v":3440,"d":"3,440  "},{"v":3805,"d":"3,805  "}]
[null,"Oneri relativi ai sinistri (2)",{"v":1687,"d":"1,687  "},{"v":2068,"d":"2,068  "},{"v":1729,"d":"1,729  "},{"v":1986,"d":"1,986  "},{"v":2171,"d":"2,171  "},{"v":3143,"d":"3,143  "}]
[null,"Saldo altre partite tecniche (3)",{"v":-10,"d":"-10  "},{"v":-9,"d":"-9  "},{"v":-13,"d":"-13  "},{"v":-13,"d":"-13  "},{"v":-10,"d":"-10  "},{"v":-17,"d":"-17  "}]
[null,"Spese di gestione (4)",{"v":935,"d":"935  "},{"v":998,"d":"998  "},{"v":993,"d":"993  "},{"v":1066,"d":"1,066  "},{"v":1125,"d":"1,125  "},{"v":1253,"d":"1,253  "}]
[null,"Spese unitarie di gestione (euro)",{"v":47.4,"d":"47  "},{"v":46.6,"d":"47  "},{"v":44.9,"d":"45  "},{"v":47.5,"d":"48  "},{"v":52.4,"d":"52  "},{"v":58,"d":"58  "}]
[null,"Saldo tecn. lav. dir. lordo riassic. (5) = (1) - (4) + (3) - (4)",{"v":229,"d":"229  "},{"v":-49,"d":"-49  "},{"v":375,"d":"375  "},{"v":180,"d":"180  "},{"v":134,"d":"134  "},{"v":-608,"d":"-608  "}]
[null,"Quota dell'utile degli investimenti (6)",{"v":25,"d":"25  "},{"v":45,"d":"45  "},{"v":22,"d":"22  "},{"v":39,"d":"39  "},{"v":13,"d":"13  "},{"v":82,"d":"82  "}]
[null,"Risult. conto tecn. lav. dir. lordo riassic. (7) = (5) + (6)",{"v":254,"d":"254  "},{"v":-4,"d":"-4  "},{"v":397,"d":"397  "},{"v":219,"d":"219  "},{"v":146,"d":"146  "},{"v":-526,"d":"-526  "}]
[null,"Risultato delle cessioni in riassicurazione (8)",{"v":-35,"d":"-35  "},{"v":121,"d":"121  "},{"v":22,"d":"22  "},{"v":23,"d":"23  "},{"v":11,"d":"11  "},{"v":492,"d":"492  "}]
[null,"Risult. conto tecn. lav. dir. netto riassic. (9) = (7) + (8)",{"v":219,"d":"219  "},{"v":117,"d":"117  "},{"v":419,"d":"419  "},{"v":242,"d":"242  "},{"v":158,"d":"158  "},{"v":-34,"d":"-34  "}]
[null,"Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3"]
[null,"(*) La differenza del saldo tecnico con la somma delle voci componenti riportate è dovuta alla variazione delle altre riserve tecniche (voce E del conto tecnico)"]

{"sheet":"25","index":33,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[0,0,0,6],[2,0,2,7],[3,0,3,7],[4,0,4,6],[19,0,19,6]],"flags":["formulas_cached_only"]}
["TAVOLA N. 25"]
[]
["Ramo CVT - Indicatori desunti dal conto tecnico "]
["Portafoglio diretto italiano"]
["(in %)"]
["Voci",2018,2019,2020,2021,2022,2023]
["Sinistri dell'esercizio / Premi di competenza (Loss ratio dell'esercizio)",{"v":60.3,"d":"60.3  "},{"v":69,"d":"69.0  "},{"v":55.8,"d":"55.8  "},{"v":62.3,"d":"62.3  "},{"v":63.8,"d":"63.8  "},{"v":82.7,"d":"82.7  "}]
["Oneri relativi ai sinistri / Premi di competenza (Loss ratio di bilancio)",{"v":59,"d":"59.0  "},{"v":68.3,"d":"68.3  "},{"v":55.6,"d":"55.6  "},{"v":61.2,"d":"61.2  "},{"v":63.1,"d":"63.1  "},{"v":82.6,"d":"82.6  "}]
["Spese di gestione / Premi contabilizzati (Expense ratio)",{"v":31.5,"d":"31.5  "},{"v":32.1,"d":"32.1  "},{"v":31.6,"d":"31.6  "},{"v":31.8,"d":"31.8  "},{"v":31.8,"d":"31.8  "},{"v":31.5,"d":"31.5  "}]
["Combined ratio di bilancio",{"v":90.5,"d":"90.5  "},{"v":100.4,"d":"100.4  "},{"v":87.2,"d":"87.2  "},{"v":93.1,"d":"93.1  "},{"v":94.9,"d":"94.9  "},{"v":114.1,"d":"114.1  "}]
["Combined ratio dell'esercizio",{"v":91.8,"d":"91.8  "},{"v":101.1,"d":"101.1  "},{"v":87.4,"d":"87.4  "},{"v":94.1,"d":"94.1  "},{"v":95.6,"d":"95.6  "},{"v":114.3,"d":"114.3  "}]
["Saldo tecnico lordo riassic. / Premi contabilizzati",{"v":7.7,"d":"7.7  "},{"v":-1.6,"d":"-1.6  "},{"v":11.9,"d":"11.9  "},{"v":5.4,"d":"5.4  "},{"v":3.8,"d":"3.8  "},{"v":-15.3,"d":"-15.3  "}]
["Saldo tecnico lordo riassic. / Premi di competenza",{"v":8,"d":"8.0  "},{"v":-1.6,"d":"-1.6  "},{"v":12.1,"d":"12.1  "},{"v":5.6,"d":"5.6  "},{"v":3.9,"d":"3.9  "},{"v":-16,"d":"-16.0  "}]
["utile degli investimenti / Premi contabilizzati",{"v":0.9,"d":"0.9  "},{"v":1.4,"d":"1.4  "},{"v":0.7,"d":"0.7  "},{"v":1.2,"d":"1.2  "},{"v":0.4,"d":"0.4  "},{"v":2.1,"d":"2.1  "}]
["Risultato tecnico al lordo della riassic. / Premi contabil.",{"v":8.6,"d":"8.6  "},{"v":-0.1,"d":"-0.1  "},{"v":12.6,"d":"12.6  "},{"v":6.6,"d":"6.6  "},{"v":4.1,"d":"4.1  "},{"v":-13.2,"d":"-13.2  "}]
["Risultato tecnico al lordo della riassic. / Premi di competenza",{"v":8.9,"d":"8.9  "},{"v":-0.1,"d":"-0.1  "},{"v":12.7,"d":"12.7  "},{"v":6.8,"d":"6.8  "},{"v":4.3,"d":"4.3  "},{"v":-13.8,"d":"-13.8  "}]
["Risultato tecnico al netto della riassic. / Premi contabil.",{"v":7.4,"d":"7.4  "},{"v":3.8,"d":"3.8  "},{"v":13.3,"d":"13.3  "},{"v":7.2,"d":"7.2  "},{"v":4.4,"d":"4.4  "},{"v":-0.8,"d":"-0.8  "}]
["Risultato tecnico al netto della riassic. / Premi di competenza",{"v":7.6,"d":"7.6  "},{"v":3.9,"d":"3.9  "},{"v":13.5,"d":"13.5  "},{"v":7.5,"d":"7.5  "},{"v":4.6,"d":"4.6  "},{"v":-0.9,"d":"-0.9  "}]
["Risultato tecnico al netto riassic. / unità di rischio assicurate (euro)",{"v":11.1,"d":"11.1  "},{"v":5.5,"d":"5.5  "},{"v":18.9,"d":"18.9  "},{"v":10.8,"d":"10.8  "},{"v":7.3,"d":"7.3  "},{"v":-1.6,"d":"-1.6  "}]
["Fonte: Regolamento ISVAP n. 22/2008, Modulo 17, ramo 3 e Modulo 28, ramo 3 per le unità di rischio assicurate"]

{"sheet":"26","index":34,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[2,1,2,8],[4,1,4,8],[6,1,7,1],[6,2,6,8],[16,1,16,8]],"flags":["formulas_cached_only"]}
[]
[]
[null,"TAVOLA N. 26"]
[]
[null,"RAMO CVT - INDICE DI SMONTAMENTO DELLA RISERVA SINISTRI(*)"]
[]
[null,"Gen. di accadimento","Antidurata"]
[null,null,0,1,2,3,4,5,6]
[null,2016,{"v":0.9209999999999999,"d":"92.1%"},{"v":0.597,"d":"59.7%"},{"v":0.615,"d":"61.5%"},{"v":0.669,"d":"66.9%"},{"v":0.87,"d":"87.0%"},{"v":0.912,"d":"91.2%"},{"v":0.9790000000000001,"d":"97.9%"}]
[null,2017,{"v":1.006,"d":"100.6%"},{"v":0.655,"d":"65.5%"},{"v":0.595,"d":"59.5%"},{"v":0.605,"d":"60.5%"},{"v":0.599,"d":"59.9%"},{"v":0.737,"d":"73.7%"}]
[null,2018,{"v":1.016,"d":"101.6%"},{"v":0.667,"d":"66.7%"},{"v":0.7040000000000001,"d":"70.4%"},{"v":0.805,"d":"80.5%"},{"v":0.888,"d":"88.8%"}]
[null,2019,{"v":1.023,"d":"102.3%"},{"v":0.69,"d":"69.0%"},{"v":0.632,"d":"63.2%"},{"v":0.779,"d":"77.9%"}]
[null,2020,{"v":0.9420000000000001,"d":"94.2%"},{"v":0.622,"d":"62.2%"},{"v":0.723,"d":"72.3%"}]
[null,2021,{"v":1.008,"d":"100.8%"},{"v":0.8220000000000001,"d":"82.2%"}]
[null,2022,{"v":1.07,"d":"107.0%"}]
[null,"Fonte: Regolamento ISVAP n. 22/2008,  Modulo 28, Ramo 3 e allegato 1 al modulo 28"]
[null,"(*) Rapporto percentuale tra: (a) somma dei pagamenti effettuati per quella generazione di sinistri dall'anno di anti-durata successivo fino al 31.12.2023 e della riserva residua a quella data; (b) riserva alla fine dell'anno di anti-durata."]