Filing at a Glance General Information - Delaware Insurance ...
Filing at a Glance General Information - Delaware Insurance ...
Filing at a Glance General Information - Delaware Insurance ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Allst<strong>at</strong>e Indemnity Company<br />
Priv<strong>at</strong>e Passenger Auto<br />
<strong>Delaware</strong><br />
Investment Income - Liability Coverages<br />
Calcul<strong>at</strong>ion of Present Value, as of the Average Earning D<strong>at</strong>e of a<br />
Policy Year, of all Income and Outgo @ 2.4% †force of interest,<br />
assuming an Oper<strong>at</strong>ing Profit of 7.10% and six month Policy Terms<br />
Cumul<strong>at</strong>ive<br />
Discounted‡ to<br />
Years From Start Percent of Yearly Percent Time from Start Average Time of Discounted<br />
of Policy Year Losses Paid of Losses Paid of Policy Year Profit @ 2.4% Payments<br />
1 37.7 % 37.70 % 0.69 1.001 37.7 %<br />
2 86.0 48.30 1.39 0.985 47.6<br />
3 103.2 17.20 2.45 0.960 16.5<br />
4 101.7 -1.50 3.47 0.937 -1.4<br />
5 100.9 -0.80 4.45 0.915 -0.7<br />
6 100.0 -0.90 5.44 0.894 -0.8<br />
Subsequent 100.0 0.00 7.46 0.851 0.0<br />
Total<br />
Expected Losses and Loss Expense R<strong>at</strong>io<br />
Present Value of Loss and Loss Expense Payments<br />
<strong>General</strong> Expense<br />
Other Acquisition<br />
Taxes<br />
Licenses and Fees<br />
Commissions<br />
Debt Provision<br />
Profit<br />
98.9 %<br />
69.9 %<br />
69.1 %<br />
4.8 % 0.63 1.003 4.8 %<br />
4.7 % 0.56 1.005 4.7 %<br />
2.3 % 0.52 1.006 2.3 %<br />
0.1 % 0.52 1.006 0.1 %<br />
7.6 % 0.58 1.004 7.6 %<br />
1.3 % 0.75 1.000 1.3 %<br />
9.3 % 0.75 1.000 9.3 %<br />
Total Present Value of Outgo<br />
99.2 %<br />
Premiums<br />
100.0 % 0.61 1.003 100.3 %<br />
Difference, Present Value of Income Less Present Value of Outgo<br />
1.1 %<br />
†Discount r<strong>at</strong>e from Investment Department forecast<br />
‡exp (force of interest x (timing of profit being earned – timing of cash flow))<br />
Attachment III<br />
Exhibit 14.1