Filing at a Glance General Information - Delaware Insurance ...

Allstate Indemnity Company
Private Passenger Auto
Delaware
Determination of Statewide Rate Level Indication
Collision
1) Indicated Provision for Loss and Loss Adjustment Expense
2) Current Fixed Expense Ratio
3) Three Year Average Earned Premium
4) Current Dollar Provision for Fixed Expense [ (2) x (3) ]
5) Factor to Adjust for Subsequent Change in Fixed Expense
6) Indicated Provision for Fixed Expense [ (4) x (5) ]
7) Variable Expense and Profit Ratio
8) Indicated Average Premium [ (1) + (6) ] / [ 1 - (7) ]
9) Projected Average Earned Premium at Current Rates
10) Indicated Rate Level Change [ (8) / (9) - 1.0 ]
Attachment III
Exhibit 1.5
$583.32
9.6 %
$775.47
$74.45
1.075
$80.03
21.5 %
$845.03
$965.32
-12.5 %