|
|
|
|
|
|
|
|
|
ATTACHMENT
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMISSION PROJECTIONS |
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
COMMISSION RATES |
PREMIUM PER POLICY |
COMMISSION PER POLICY |
RETAINED PREMIUM |
ESTIMATED POLICIES WRITTEN |
TOTAL PREMIUMS |
TOTAL COMMISSIONS |
TOTAL RETAINED PREMIUM |
|
|
|
15% |
$84.50 |
$12.68 |
$71.83 |
50,000 |
$4,225,000 |
$95,062.50 |
$4,129,938 |
|
|
|
20% |
$84.50 |
$16.90 |
$67.60 |
50,000 |
$4,225,000 |
$169,000.00 |
$4,056,000 |
|
|
|
25% |
$84.50 |
$21.13 |
$63.38 |
50,000 |
$4,225,000 |
$264,062.50 |
$3,960,938 |
|
|
|
30% |
$84.50 |
$25.35 |
$59.15 |
50,000 |
$4,225,000 |
$380,250.00 |
$3,844,750 |
|
|
|
35% |
$84.50 |
$29.58 |
$54.93 |
50,000 |
$4,225,000 |
$517,562.50 |
$3,707,438 |
|
|
|
40% |
$84.50 |
$33.80 |
$50.70 |
50,000 |
$4,225,000 |
$676,000.00 |
$3,549,000 |
|
|
|
45% |
$84.50 |
$38.03 |
$46.48 |
50,000 |
$4,225,000 |
$855,562.50 |
$3,369,438 |
|
|
|
50% |
$84.50 |
$42.25 |
$42.25 |
50,000 |
$4,225,000 |
$1,056,250.00 |
$3,168,750 |
|
|
|
55% |
$84.50 |
$46.48 |
$38.03 |
50,000 |
$4,225,000 |
$1,278,062.50 |
$2,946,938 |
|
|
|
60% |
$84.50 |
$50.70 |
$33.80 |
50,000 |
$4,225,000 |
$1,521,000.00 |
$2,704,000 |
|
|
|
65% |
$84.50 |
$54.93 |
$29.58 |
50,000 |
$4,225,000 |
$1,785,062.50 |
$2,439,938 |
|
|
|
70% |
$84.50 |
$59.15 |
$25.35 |
50,000 |
$4,225,000 |
$2,070,250.00 |
$2,154,750 |
|
|
|
75% |
$84.50 |
$63.38 |
$21.13 |
50,000 |
$4,225,000 |
$2,376,562.50 |
$1,848,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Premium Per Policy is based on an average
policy value of $95,000 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|