Calculation

Document Sample
Calculation Powered By Docstoc
					                                             DRAFT 11/25/2011 at 1:49 PM
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Calculation - - For Sensitivity Testing

                                                                                                                               Exhibit 1
                                                                                                                                 Page 1
                                          PRELIMINARY DRAFT - Subject to Change

                                   North Dakota - Workforce Safety and Insurance
                                              Experience Rating Plan
                        Indicated Experience Modification Factor and Deductible Adjustment

                                          Coverage Incepting in Fiscal Year 2006-07

    Employer Name:                           N. Burbaki, Inc.

    Policy Number:                           98-123-456

    Coverage Inception Date:                 July 1, 2005

          (A)        Underlying Loss Information

                              Loss                                           Loss Excluding $250 Medical Assessment
         Fiscal            Including              Recovered          -----------------------------------------------------------------------
         Year           $250 Medical                Medical                                       Limited to               Excess of
    Of Coverage Assessment                       Assessment                  Total                 $10,000                 $10,000
      Inception             (Col. 1)                (Col. 2)                (Col. 3)                (Col. 4)                (Col. 5)
    ---------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
       1999-00                                                                           0                                                0
       2000-01                                                                           0                                                0
       2001-02                                                                           0                                                0
       2002-03                                                                           0                                                0
       2003-04                                                                           0                                                0
       2004-05                                                                           0                                                0

       Subtotal                                                                        $0                      $0                      $0

          (B)        Expected Losses                                            294,459                 113,550                 180,909

          (C)        Credibility                                              1,000,000                      1.00                    0.22

          (D)        Credibility Weighted Losses                                141,109                          0              141,109

          (E)        Ballast                                                      20,000

          (F)        Experience Modification Factor                                0.512

          (G)        Experience Credit or (Debit)                                  0.488


          (H)        Deductible - Formula Experience Modification Factor                                                           0.802

          (I)        Target Decuctible Rate Modification Factor                                                                    0.802

          (J)        Deductible Adjustment Factor                                                                                  1.566


                                                 Notes Appear on Exhibit 1, Page 2
                                                                                                                               Exhibit 1
                                                                                                                                 Page 2
                                             DRAFT 11/25/2011 at 1:49 PM
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Calculation - - For Sensitivity Testing

                                   North Dakota - Workforce Safety and Insurance

                                               Notes to Exhibit 1, Page 1

                      Indicated Experience Modification Factor and Deductible Adjustment
                                   Coverage Incepting in Fiscal Year 2006-07




          (A)      Underlying Loss Information

                        Column 1        Input Data
                        Column 2        Input Data
                        Column 3        (A: Column 1) - (A: Column 2)
                        Column 4        Input Data
                        Column 5        (A: Column 3) - (A: Column 4)

          (B)      Expected Losses - Based on Payroll Data Input in Exhibit 2

                        Column 3        Exhibit 3
                        Column 4        (B: Column 3) - (B: Column 5)
                        Column 5        Exhibit 4

          (C)      Credibility

                        Column 3        Credibility Constant - Plan Parameter
                        Column 4        1.00 : Actual limited losses are assumed to be fully credible.
                        Column 5        (B: Column 3) / [ (B: Column 3) + (C: Column 3) ]


          (D)      Credibility Weighted Losses

                        Column 3        (D: Column 4) + (D: Column 5)
                        Column 4        (A: Column 4)
                        Column 5        (A: Col. 5) x (C: Col. 5) + (B: Col. 5) x [1.000 - (C: Col. 5)]

          (E)      Ballast - Plan Paramater

          (F)      Experience Modification Factor :         [ (D: Col. 3) + (E) ] / [ (B: Col. 3) + (E) ]

          (G)      Experience Credit or (Debit) :           1.000 - (F)

          (H)      Deductible Formula RMF:                  [ (D: Col. 5) + (E) ] / [ (B: Col. 5) + (E) ]

          (I)      If [ (F) > 1.000 and (H) > 1.000 ] :     Max [ (F) and (H) ]
                   If [ (F) < 1.000 and (H) < 1.000 ] :     Max [ (F) and (H) ]
                   Otherwise :                              1.000


          (J)      (I) / (F)
 4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Expected Losses - 11/25/2011 at 1:49 PM
                                              DRAFT - For Sensitivity Testing
                                                                                                                                            Exhibit 2
                                            North Dakota Workers Compensation Bureau
                                                           Experience Rating Plan
                                                                 N. Burbaki, Inc.
                                              Coverage Incepting in Fiscal Year 2006-07
                                                                 Limited Payroll

                                                                Fiscal Year of Coverage Inception
                   --------------------------------------------------------------------------------------------------------------------------------------
   Class               2004-05            2003-04            2002-03             2001-02            2000-01            1999-00            Subtotal
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ -------------------------------------

   5100                       0                      0               0                  0                  0                   0                    0
   5205                       0                      0               0                  0                  0                   0                    0
   5410        F      1,500,000                      0       1,450,000          1,425,000          1,400,000           1,350,000         7,125,000
   5410        X              0                      0               0             14,233              5,000               5,000             24,233
   5502                       0                      0               0                  0                  0                   0                    0
   6221                  13,400                      0          13,000             14,233              6,000               6,000             52,633
   8747                       0                      0               0                  0                  0                   0                    0
   8747        X         26,800                      0          26,000             42,699             40,000              40,000           175,499
   8805                  26,800                      0          29,877             14,233              7,500               7,500             85,910
   8805        X              0                      0               0                  0              7,500               7,500             15,000
   0000                                                                                                                                             0
   0000                                                                                                                                             0
   0000                                                                                                                                             0
   0000                                                                                                                                             0
   0000                                                                                                                                             0
   0000                                                                                                                                             0
   0000                                                                                                                                             0
                   ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
 Subtotal              1,567,000                     0       1,518,877          1,510,398          1,466,000          1,416,000          7,478,275




                                                                                                                                                            0000
                                                                                                                                                            0000
 4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Expected Losses - 11/25/2011 at 1:49 PM
                                              DRAFT - For Sensitivity Testing
                                                                                                                                          Exhibit 3
                                            North Dakota Workers Compensation Bureau
                                                           Experience Rating Plan
                                                                N. Burbaki, Inc.
                                              Coverage Incepting in Fiscal Year 2006-07
                                                         Expected Total Limits Loss

                                                      Fiscal Year of Coverage Inception
                   ------------------------------------------------------------------------------------------------------------------
   Class               2004-05            2003-04            2002-03             2001-02            2000-01            1999-00           Subtotal
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------

   5100                        0                     0               0                  0                  0                   0                 0
   5205                        0                     0               0                  0                  0                   0                 0
   5410       F           48,000                     0          59,160             60,705             62,720              60,885           291,470
   5410       X                0                     0               0                606                224                 226             1,056
   5502                        0                     0               0                  0                  0                   0                 0
   6221                      255                     0             316                360                160                 161             1,252
   8747                        0                     0               0                  0                  0                   0                 0
   8747       X               62                     0              75                128                128                 128               521
   8805                       32                     0              48                 24                 14                  14               132
   8805       X                0                     0               0                  0                 14                  14                28
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0

 Subtotal                 48,349                     0          59,599             61,823             63,260              61,428           294,459


   5100                      0.90               1.05                1.15               1.20               1.26               1.27
   5205                      1.84               2.14                2.35               2.45               2.57               2.59
   5410                      3.20               3.73                4.08               4.26               4.48               4.51
   5410                      3.20               3.73                4.08               4.26               4.48               4.51
   5502                      1.61               1.88                2.06               2.15               2.26               2.28
   6221                      1.90               2.22                2.43               2.53               2.66               2.68
   8747                      0.23               0.26                0.29               0.30               0.32               0.32
   8747                      0.23               0.26                0.29               0.30               0.32               0.32
   8805                      0.12               0.15                0.16               0.17               0.18               0.18
   8805                      0.12               0.15                0.16               0.17               0.18               0.18
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
 4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Expected Losses - 11/25/2011 at 1:49 PM
                                              DRAFT - For Sensitivity Testing
                                                                                                                                          Exhibit 4
                                            North Dakota Workers Compensation Bureau
                                                           Experience Rating Plan
                                                                N. Burbaki, Inc.
                                              Coverage Incepting in Fiscal Year 2006-07
                                                  Expected Loss in Excess of $10,000

                                                      Fiscal Year of Coverage Inception
                   ------------------------------------------------------------------------------------------------------------------
   Class               2004-05            2003-04            2002-03             2001-02            2000-01            1999-00           Subtotal
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------

   5100                        0                     0               0                  0                  0                   0                 0
   5205                        0                     0               0                  0                  0                   0                 0
   5410       F           22,650                     0          35,525             38,475             41,300              41,040           178,990
   5410       X                0                     0               0                384                148                 152               684
   5502                        0                     0               0                  0                  0                   0                 0
   6221                      154                     0             222                262                119                 122               879
   8747                        0                     0               0                  0                  0                   0                 0
   8747       X               24                     0              42                 73                 76                  80               295
   8805                        5                     0              18                 10                  7                   7                47
   8805       X                0                     0               0                  0                  7                   7                14
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0
   0000                        0                     0               0                  0                  0                   0                 0

 Subtotal                 22,833                     0          35,807             39,204             41,657              41,408           180,909


   5100                      0.00               0.14                0.27               0.36               0.44               0.48
   5205                      0.81               1.11                1.36               1.50               1.64               1.69
   5410                      1.51               2.04                2.45               2.70               2.95               3.04
   5410                      1.51               2.04                2.45               2.70               2.95               3.04
   5502                      0.42               0.68                0.91               1.05               1.18               1.24
   6221                      1.15               1.47                1.71               1.84               1.98               2.03
   8747                      0.09               0.12                0.16               0.17               0.19               0.20
   8747                      0.09               0.12                0.16               0.17               0.19               0.20
   8805                      0.02               0.05                0.06               0.07               0.09               0.09
   8805                      0.02               0.05                0.06               0.07               0.09               0.09
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
   0000                      0.00               0.00                0.00               0.00               0.00               0.00
                                             DRAFT - For 11/25/2011 at Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Total Limits ELRs - Sensitivity 1:49 PM



                                                                                                                                Table 1
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                              Expected Loss Rates - Total Limits

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            0000                    0.00                0.00               0.00               0.00               0.00                0.00
            0003                    0.94                1.10               1.20               1.26               1.32                1.33
            0004                    2.90                3.38               3.70               3.86               4.07                4.09
            0005                    1.35                1.57               1.72               1.80               1.89                1.90
            0006                    2.49                2.90               3.18               3.31               3.49                3.51
            0007                    0.93                1.09               1.19               1.24               1.31                1.31
            0010                    1.54                1.79               1.96               2.05               2.15                2.17
            0034                    0.44                0.51               0.56               0.58               0.61                0.61
            0050                    1.04                1.21               1.33               1.38               1.45                1.46
            0251                    1.45                1.69               1.86               1.94               2.04                2.05
            1005                    0.94                1.09               1.19               1.25               1.31                1.32
            1320                    1.59                1.85               2.03               2.12               2.23                2.24
            1463                    1.97                2.29               2.51               2.62               2.75                2.77
            1802                    1.45                1.69               1.86               1.94               2.04                2.05
            2000                    1.36                1.58               1.73               1.81               1.90                1.91
            2014                    2.00                2.33               2.55               2.66               2.80                2.82
            2030                    1.53                1.78               1.95               2.04               2.14                2.16
            2041                    1.04                1.21               1.33               1.38               1.45                1.46
            2064                    1.92                2.24               2.45               2.56               2.69                2.71
            2094                    4.02                4.68               5.13               5.35               5.63                5.67
            2163                    1.48                1.73               1.90               1.98               2.08                2.09
            2583                    1.18                1.37               1.50               1.57               1.65                1.66
            2660                    0.45                0.53               0.58               0.60               0.63                0.64
            2681                    1.66                1.93               2.12               2.21               2.32                2.34
            2705                    4.07                4.75               5.20               5.43               5.71                5.75
            2803                    1.62                1.89               2.07               2.16               2.28                2.29
            2860                    1.26                1.47               1.62               1.69               1.77                1.78
            3124                    1.00                1.17               1.28               1.34               1.41                1.42
            3360                    2.35                2.74               3.00               3.13               3.30                3.32
            3504                    1.86                2.17               2.37               2.48               2.61                2.62
            3620                    3.74                4.36               4.77               4.98               5.24                5.27
            3630                    1.00                1.17               1.28               1.34               1.41                1.42
            3685                    0.52                0.61               0.67               0.70               0.73                0.74
            3726                    1.76                2.06               2.25               2.35               2.47                2.49
            3866                    0.80                0.94               1.03               1.07               1.13                1.13
            4036                    1.49                1.74               1.91               1.99               2.09                2.10
            4061                    0.30                0.35               0.38               0.40               0.42                0.42
            4130                    2.35                2.74               3.00               3.13               3.29                3.31
            4150                    0.12                0.15               0.16               0.17               0.18                0.18
            4310                    0.37                0.43               0.47               0.49               0.51                0.52
            4365                    0.29                0.34               0.37               0.39               0.41                0.41
            4583                    1.34                1.57               1.72               1.79               1.88                1.90

                                                                                                                                  Page 6 of 23
                                             DRAFT - For 11/25/2011 at Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Total Limits ELRs - Sensitivity 1:49 PM



                                                                                                                                Table 1
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                              Expected Loss Rates - Total Limits

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            4601                    0.22                0.25               0.28               0.29               0.30                0.30
            4692                    0.32                0.38               0.41               0.43               0.45                0.45
            4740                    0.65                0.76               0.83               0.87               0.91                0.92
            5025                    2.21                2.57               2.82               2.94               3.09                3.11
            5040                    6.52                7.60               8.33               8.69               9.14                9.20
            5100                    0.90                1.05               1.15               1.20               1.26                1.27
            5110                    1.10                1.28               1.41               1.47               1.54                1.55
            5183                    1.50                1.74               1.91               1.99               2.10                2.11
            5190                    1.04                1.21               1.33               1.38               1.45                1.46
            5205                    1.84                2.14               2.35               2.45               2.57                2.59
            5345                    2.15                2.51               2.75               2.87               3.01                3.03
            5410                    3.20                3.73               4.08               4.26               4.48                4.51
            5474                    1.89                2.21               2.42               2.52               2.65                2.67
            5502                    1.61                1.88               2.06               2.15               2.26                2.28
            5545                    6.74                7.85               8.60               8.98               9.44                9.50
            5603                    0.28                0.33               0.36               0.38               0.40                0.40
            6042                    1.54                1.80               1.97               2.05               2.16                2.17
            6200                    2.89                3.37               3.70               3.85               4.05                4.08
            6203                    3.61                4.21               4.61               4.81               5.06                5.10
            6204                    0.53                0.61               0.67               0.70               0.74                0.74
            6205                    3.75                4.37               4.79               5.00               5.25                5.29
            6206                    2.76                3.22               3.53               3.68               3.87                3.90
            6208                    0.86                1.01               1.10               1.15               1.21                1.22
            6209                    4.15                4.83               5.30               5.52               5.81                5.85
            6210                    3.14                3.66               4.01               4.19               4.40                4.43
            6221                    1.90                2.22               2.43               2.53               2.66                2.68
            6223                    4.80                5.59               6.13               6.39               6.72                6.77
            6233                    1.70                1.99               2.18               2.27               2.39                2.40
            6253                   15.40              17.96              19.67              20.53               21.59              21.73
            6301                    2.04                2.38               2.61               2.72               2.86                2.88
            6400                    2.33                2.72               2.98               3.11               3.27                3.29
            7215                    2.62                3.05               3.35               3.49               3.67                3.70
            7217                    1.99                2.32               2.54               2.65               2.79                2.81
            7380                    0.84                0.98               1.08               1.13               1.18                1.19
            7384                    1.70                1.98               2.17               2.27               2.38                2.40
            7403                    0.79                0.92               1.01               1.05               1.11                1.12
            7405                    1.17                1.36               1.49               1.55               1.63                1.65
            7420                    8.16                9.52             10.43              10.88               11.44              11.52
            7500                    0.69                0.80               0.88               0.91               0.96                0.97
            7520                    1.00                1.17               1.28               1.33               1.40                1.41
            7529                    1.04                1.21               1.33               1.39               1.46                1.47
            7531                    0.73                0.85               0.93               0.97               1.02                1.03

                                                                                                                                  Page 7 of 23
                                             DRAFT - For 11/25/2011 at Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Total Limits ELRs - Sensitivity 1:49 PM



                                                                                                                                Table 1
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                              Expected Loss Rates - Total Limits

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            7533                    1.10                1.28               1.40               1.46               1.54                1.55
            7534                    1.85                2.15               2.36               2.46               2.59                2.61
            7535                    0.44                0.52               0.57               0.59               0.62                0.63
            7600                    0.52                0.60               0.66               0.69               0.73                0.73
            7601                    1.39                1.62               1.77               1.85               1.95                1.96
            7602                    0.11                0.13               0.14               0.15               0.15                0.15
            7603                    1.85                2.16               2.37               2.47               2.60                2.61
            7605                    0.09                0.11               0.12               0.12               0.13                0.13
            7700                    2.52                2.94               3.22               3.36               3.53                3.55
            7710                   12.17              13.92              14.91              15.31               15.49              15.26
            7715                    1.83                2.10               2.25               2.31               2.34                2.30
            7720                    1.01                1.17               1.29               1.34               1.41                1.42
            8000                    0.41                0.48               0.53               0.55               0.58                0.58
            8001                    0.61                0.72               0.78               0.82               0.86                0.87
            8003                    1.47                1.72               1.88               1.96               2.06                2.08
            8010                    0.34                0.40               0.44               0.46               0.48                0.49
            8015                    0.96                1.12               1.22               1.28               1.34                1.35
            8016                    0.80                0.93               1.02               1.06               1.11                1.12
            8022                    1.68                1.96               2.14               2.24               2.35                2.37
            8100                    0.77                0.90               0.99               1.03               1.08                1.09
            8207                    0.98                1.15               1.26               1.31               1.38                1.39
            8221                    2.14                2.49               2.73               2.85               3.00                3.02
            8284                    2.55                2.97               3.26               3.40               3.58                3.60
            8291                    1.98                2.30               2.52               2.63               2.77                2.79
            8292                    1.74                2.03               2.22               2.32               2.44                2.46
            8304                    1.51                1.76               1.93               2.01               2.12                2.13
            8350                    1.19                1.38               1.51               1.58               1.66                1.67
            8380                    0.97                1.13               1.24               1.29               1.36                1.37
            8605                    0.71                0.83               0.90               0.94               0.99                1.00
            8747                    0.23                0.26               0.29               0.30               0.32                0.32
            8805                    0.12                0.15               0.16               0.17               0.18                0.18
            8808                    0.08                0.09               0.10               0.10               0.11                0.11
            8831                    0.58                0.68               0.74               0.78               0.82                0.82
            9002                    0.80                0.93               1.02               1.06               1.11                1.12
            9007                    1.27                1.48               1.63               1.70               1.78                1.80
            9040                    0.56                0.65               0.71               0.74               0.78                0.79
            9041                    0.83                0.96               1.05               1.10               1.16                1.16
            9042                    0.22                0.25               0.28               0.29               0.30                0.30
            9050                    0.93                1.09               1.19               1.24               1.31                1.31
            9061                    0.61                0.71               0.78               0.81               0.85                0.86
            9062                    0.15                0.17               0.19               0.20               0.21                0.21
            9071                    0.47                0.54               0.59               0.62               0.65                0.66

                                                                                                                                  Page 8 of 23
                                             DRAFT - For 11/25/2011 at Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Total Limits ELRs - Sensitivity 1:49 PM



                                                                                                                                Table 1
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                              Expected Loss Rates - Total Limits

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            9078                    0.64                0.75               0.82               0.86               0.90                0.91
            9090                    0.40                0.47               0.51               0.53               0.56                0.57
            9104                    0.12                0.14               0.15               0.16               0.17                0.17
            9180                    4.88                5.69               6.24               6.51               6.85                6.89
            9181                    5.24                6.10               6.69               6.98               7.34                7.39
            9182                    0.61                0.71               0.77               0.81               0.85                0.85
            9220                    0.96                1.12               1.23               1.28               1.35                1.36
            9403                    1.92                2.24               2.45               2.56               2.69                2.71
            9544                    1.54                1.80               1.97               2.05               2.16                2.17
            9580                    0.28                0.32               0.35               0.37               0.39                0.39
            9615                    0.20                0.24               0.26               0.27               0.29                0.29
            9620                    0.66                0.77               0.85               0.88               0.93                0.93
            9757                    0.24                0.28               0.30               0.32               0.33                0.34
            9830                   10.78              12.34              13.21              13.56               13.73              13.52
            9835                    4.20                4.81               5.15               5.28               5.35                5.27
            9840                    2.10                2.40               2.58               2.64               2.68                2.64
            9850                    0.29                0.34               0.37               0.38               0.40                0.41
            9950

          Check                  253.81             295.23             322.60             335.92             351.71              353.22

          Target                 253.81             295.23             322.60             335.92             351.71              353.22




                                                                                                                                  Page 9 of 23
                                             DRAFT - ELRs - 11/25/2011 Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Excess Limits For Sensitivity at 1:49 PM



                                                                                                                                Table 2
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                           Expected Loss Rates - Excess of $10,000

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            0000                    0.00                0.00               0.00               0.00               0.00                0.00
            0003                    0.31                0.47               0.59               0.68               0.75                0.78
            0004                    0.93                1.41               1.80               2.04               2.29                2.37
            0005                    0.45                0.67               0.85               0.97               1.08                1.12
            0006                    1.45                1.85               2.17               2.34               2.54                2.60
            0007                    0.28                0.44               0.56               0.64               0.72                0.74
            0010                    1.11                1.35               1.54               1.65               1.76                1.79
            0034                    0.17                0.24               0.30               0.33               0.37                0.37
            0050                    0.42                0.59               0.73               0.81               0.89                0.92
            0251                    0.26                0.49               0.71               0.84               0.96                1.01
            1005                    0.58                0.73               0.84               0.92               0.99                1.01
            1320                    0.90                1.16               1.36               1.48               1.61                1.64
            1463                    1.10                1.42               1.67               1.81               1.96                2.01
            1802                    0.59                0.83               1.03               1.14               1.26                1.30
            2000                    0.34                0.56               0.74               0.87               0.98                1.02
            2014                    0.76                1.08               1.35               1.51               1.67                1.73
            2030                    0.91                1.16               1.35               1.47               1.58                1.62
            2041                    0.28                0.45               0.60               0.68               0.76                0.80
            2064                    0.63                0.95               1.20               1.37               1.52                1.59
            2094                    0.89                1.54               2.10               2.45               2.79                2.94
            2163                    0.39                0.64               0.85               0.97               1.09                1.14
            2583                    0.28                0.47               0.63               0.74               0.84                0.88
            2660                    0.17                0.25               0.31               0.34               0.38                0.40
            2681                    0.66                0.93               1.15               1.28               1.41                1.47
            2705                    1.57                2.25               2.78               3.12               3.44                3.57
            2803                    0.48                0.75               0.97               1.10               1.25                1.30
            2860                    0.44                0.65               0.83               0.93               1.03                1.07
            3124                    0.23                0.39               0.53               0.62               0.71                0.74
            3360                    1.16                1.54               1.85               2.03               2.22                2.28
            3504                    0.58                0.89               1.13               1.29               1.45                1.50
            3620                    2.17                2.78               3.25               3.52               3.81                3.90
            3630                    0.29                0.45               0.59               0.68               0.76                0.80
            3685                    0.11                0.20               0.27               0.32               0.36                0.38
            3726                    0.79                1.09               1.32               1.45               1.59                1.65
            3866                    0.17                0.31               0.42               0.49               0.56                0.58
            4036                    0.52                0.77               0.98               1.09               1.21                1.26
            4061                    0.08                0.13               0.17               0.20               0.22                0.23
            4130                    0.63                1.01               1.33               1.53               1.73                1.81
            4150                    0.00                0.01               0.03               0.04               0.05                0.06
            4310                    0.10                0.16               0.21               0.24               0.27                0.28
            4365                    0.09                0.14               0.18               0.20               0.23                0.24
            4583                    0.81                1.04               1.21               1.30               1.40                1.44

                                                                                                                                Page 10 of 23
                                             DRAFT - ELRs - 11/25/2011 Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Excess Limits For Sensitivity at 1:49 PM



                                                                                                                                Table 2
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                           Expected Loss Rates - Excess of $10,000

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            4601                    0.05                0.08               0.12               0.14               0.15                0.16
            4692                    0.00                0.05               0.09               0.12               0.15                0.16
            4740                    0.22                0.32               0.41               0.47               0.52                0.54
            5025                    1.24                1.59               1.88               2.04               2.21                2.26
            5040                    4.28                5.35               6.16               6.61               7.10                7.24
            5100                    0.00                0.14               0.27               0.36               0.44                0.48
            5110                    0.41                0.59               0.74               0.83               0.92                0.95
            5183                    0.57                0.81               1.01               1.13               1.26                1.30
            5190                    0.41                0.57               0.72               0.79               0.87                0.91
            5205                    0.81                1.11               1.36               1.50               1.64                1.69
            5345                    0.98                1.34               1.62               1.79               1.95                2.01
            5410                    1.51                2.04               2.45               2.70               2.95                3.04
            5474                    0.90                1.22               1.46               1.60               1.75                1.80
            5502                    0.42                0.68               0.91               1.05               1.18                1.24
            5545                    3.54                4.64               5.50               6.01               6.53                6.71
            5603                    0.11                0.16               0.20               0.23               0.25                0.26
            6042                    0.77                1.03               1.23               1.34               1.47                1.50
            6200                    1.13                1.61               2.00               2.22               2.45                2.55
            6203                    2.43                3.02               3.46               3.71               3.99                4.07
            6204                    0.08                0.16               0.23               0.28               0.33                0.35
            6205                    2.07                2.69               3.16               3.44               3.73                3.82
            6206                    1.42                1.88               2.23               2.44               2.65                2.73
            6208                    0.43                0.58               0.69               0.75               0.82                0.85
            6209                    2.49                3.16               3.69               3.98               4.30                4.40
            6210                    2.06                2.58               2.97               3.19               3.42                3.49
            6221                    1.15                1.47               1.71               1.84               1.98                2.03
            6223                    1.86                2.64               3.28               3.66               4.05                4.20
            6233                    0.66                0.94               1.17               1.30               1.44                1.49
            6253                    5.96                8.48             10.52              11.77               13.01              13.48
            6301                    1.27                1.61               1.87               2.01               2.17                2.21
            6400                    0.92                1.31               1.62               1.80               1.99                2.06
            7215                    1.44                1.86               2.20               2.39               2.60                2.67
            7217                    0.77                1.10               1.36               1.52               1.68                1.75
            7380                    0.30                0.44               0.56               0.63               0.69                0.72
            7384                    0.71                0.99               1.21               1.35               1.48                1.53
            7403                    0.31                0.44               0.55               0.61               0.68                0.70
            7405                    1.01                1.20               1.34               1.40               1.49                1.51
            7420                    6.81                8.17               9.12               9.63              10.22              10.34
            7500                    0.11                0.22               0.32               0.37               0.43                0.46
            7520                    0.17                0.34               0.48               0.56               0.65                0.69
            7529                    0.41                0.58               0.72               0.81               0.89                0.92
            7531                    0.35                0.47               0.56               0.62               0.67                0.70

                                                                                                                                Page 11 of 23
                                             DRAFT - ELRs - 11/25/2011 Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Excess Limits For Sensitivity at 1:49 PM



                                                                                                                                Table 2
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                           Expected Loss Rates - Excess of $10,000

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            7533                    0.62                0.80               0.94               1.02               1.11                1.13
            7534                    1.00                1.29               1.53               1.67               1.82                1.87
            7535                    0.26                0.34               0.39               0.42               0.45                0.47
            7600                    0.31                0.39               0.46               0.50               0.54                0.55
            7601                    0.76                0.98               1.16               1.26               1.37                1.41
            7602                    0.04                0.06               0.07               0.09               0.09                0.09
            7603                    0.99                1.30               1.54               1.67               1.82                1.86
            7605                    0.05                0.07               0.08               0.08               0.09                0.09
            7700                    1.39                1.81               2.13               2.31               2.50                2.56
            7710                    2.78                4.67               6.18               7.09               7.74                7.97
            7715                    0.70                0.99               1.20               1.32               1.41                1.42
            7720                    0.37                0.52               0.67               0.74               0.83                0.86
            8000                    0.12                0.19               0.25               0.28               0.32                0.33
            8001                    0.15                0.26               0.33               0.39               0.44                0.47
            8003                    0.27                0.52               0.72               0.85               0.97                1.03
            8010                    0.05                0.11               0.16               0.19               0.22                0.24
            8015                    0.35                0.51               0.63               0.72               0.79                0.82
            8016                    0.12                0.25               0.36               0.43               0.49                0.53
            8022                    0.71                0.99               1.21               1.34               1.47                1.53
            8100                    0.29                0.42               0.53               0.59               0.65                0.67
            8207                    0.41                0.57               0.70               0.78               0.86                0.89
            8221                    0.52                0.87               1.16               1.35               1.53                1.61
            8284                    0.31                0.72               1.09               1.32               1.54                1.64
            8291                    0.67                0.98               1.25               1.41               1.58                1.64
            8292                    0.75                1.04               1.26               1.40               1.54                1.59
            8304                    0.86                1.11               1.30               1.41               1.53                1.56
            8350                    0.45                0.64               0.79               0.89               0.99                1.02
            8380                    0.41                0.57               0.70               0.77               0.85                0.88
            8605                    0.39                0.51               0.59               0.64               0.70                0.72
            8747                    0.09                0.12               0.16               0.17               0.19                0.20
            8805                    0.02                0.05               0.06               0.07               0.09                0.09
            8808                    0.02                0.03               0.04               0.04               0.05                0.06
            8831                    0.00                0.09               0.17               0.23               0.28                0.30
            9002                    0.24                0.37               0.48               0.54               0.60                0.63
            9007                    0.47                0.68               0.86               0.96               1.05                1.10
            9040                    0.11                0.20               0.27               0.32               0.37                0.40
            9041                    0.25                0.38               0.49               0.56               0.63                0.65
            9042                    0.05                0.08               0.12               0.14               0.15                0.16
            9050                    0.43                0.58               0.70               0.77               0.85                0.87
            9061                    0.21                0.31               0.39               0.44               0.49                0.51
            9062                    0.03                0.05               0.07               0.09               0.10                0.10
            9071                    0.13                0.20               0.26               0.31               0.34                0.36

                                                                                                                                Page 12 of 23
                                             DRAFT - ELRs - 11/25/2011 Testing
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls : Excess Limits For Sensitivity at 1:49 PM



                                                                                                                                Table 2
                                        North Dakota Workers Compensation Bureau
                                                  Experience Rating Plan

                                           Coverage Incepting in Fiscal Year 2006-07
                                           Expected Loss Rates - Excess of $10,000

                                                            Fiscal Year of Coverage Inception
                         ------------------------------------------------------------------------------------------------------------------
           Class             2004-05            2003-04            2002-03             2001-02            2000-01            1999-00
      ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
            9078                    0.00                0.00               0.07               0.14               0.20                0.23
            9090                    0.05                0.12               0.17               0.21               0.24                0.27
            9104                    0.04                0.06               0.07               0.09               0.10                0.10
            9180                    1.74                2.54               3.20               3.60               4.00                4.15
            9181                    0.00                0.00               0.00               0.00               0.25                0.57
            9182                    0.13                0.23               0.31               0.37               0.42                0.43
            9220                    0.49                0.65               0.78               0.84               0.92                0.95
            9403                    0.55                0.87               1.13               1.29               1.45                1.52
            9544                    0.39                0.65               0.86               0.99               1.12                1.17
            9580                    0.11                0.15               0.18               0.21               0.23                0.24
            9615                    0.15                0.19               0.21               0.22               0.24                0.24
            9620                    0.18                0.29               0.39               0.44               0.50                0.51
            9757                    0.22                0.26               0.28               0.30               0.31                0.32
            9830                    4.17                5.83               7.07               7.77               8.28                8.39
            9835                    1.01                1.67               2.19               2.49               2.72                2.79
            9840                    0.81                1.13               1.38               1.51               1.61                1.64
            9850                    0.12                0.17               0.20               0.22               0.24                0.26
            9950

          Check                  104.93             145.33             177.57             196.73             215.90              222.97

          Target                 104.93             145.33             177.57             196.73             215.90              222.97




                                                                                                                                Page 13 of 23
           4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM



                                                                                                                                                                                                                                                                      Table 2
                                                                                                     North Dakota Workers Compensation Bureau
                                                                                                                 Experience Rating Plan
                                                                                         Coverage Incepting in Fiscal Year 2006-07 - Expected Excess Loss Rates

              Corrected                                                                               Original                                                                                Change
                                   Fiscal Year of Coverage Inception                                                       Fiscal Year of Coverage Inception                                                     Fiscal Year of Coverage Inception
   Class       2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05 2003-04 2002-03 2001-02 2000-01 1999-00
------------- -------------   ------------- ------------- ------------- ------------- -------------   -------------   ------------- ------------- ------------- ------------- -------------   ------------- ------------- ------------- ------------- ------------- -------------
   0000             0.00            0.00          0.00          0.00          0.00          0.00            0.00            0.00          0.00          0.00          0.00          0.00            0.00          0.00          0.00          0.00          0.00          0.00
   0003             0.31            0.47          0.59          0.68          0.75          0.78            0.31            0.47          0.59          0.68          0.75          0.78            0.00          0.00          0.00          0.00          0.00          0.00
   0004             0.93            1.41          1.80          2.04          2.29          2.37            0.93            1.40          1.79          2.03          2.28          2.37            0.00          0.01          0.01          0.01          0.01          0.00
   0005             0.45            0.67          0.85          0.97          1.08          1.12            0.45            0.67          0.85          0.97          1.08          1.12            0.00          0.00          0.00          0.00          0.00          0.00
   0006             1.45            1.85          2.17          2.34          2.54          2.60            1.44            1.84          2.16          2.33          2.53          2.59            0.01          0.01          0.01          0.01          0.01          0.01
   0007             0.28            0.44          0.56          0.64          0.72          0.74            0.27            0.43          0.55          0.63          0.71          0.73            0.01          0.01          0.01          0.01          0.01          0.01
   0010             1.11            1.35          1.54          1.65          1.76          1.79            1.11            1.35          1.54          1.65          1.76          1.79            0.00          0.00          0.00          0.00          0.00          0.00
   0034             0.17            0.24          0.30          0.33          0.37          0.37            0.17            0.24          0.30          0.33          0.37          0.37            0.00          0.00          0.00          0.00          0.00          0.00
   0050             0.42            0.59          0.73          0.81          0.89          0.92            0.42            0.59          0.73          0.81          0.89          0.92            0.00          0.00          0.00          0.00          0.00          0.00
   0251             0.26            0.49          0.71          0.84          0.96          1.01            0.25            0.49          0.70          0.83          0.95          1.00            0.01          0.00          0.01          0.01          0.01          0.01
   1005             0.58            0.73          0.84          0.92          0.99          1.01            0.58            0.73          0.84          0.92          0.99          1.01            0.00          0.00          0.00          0.00          0.00          0.00
   1320             0.90            1.16          1.36          1.48          1.61          1.64            0.90            1.16          1.36          1.48          1.61          1.64            0.00          0.00          0.00          0.00          0.00          0.00
   1463             1.10            1.42          1.67          1.81          1.96          2.01            1.09            1.41          1.66          1.81          1.95          2.00            0.01          0.01          0.01          0.00          0.01          0.01
   1802             0.59            0.83          1.03          1.14          1.26          1.30            0.59            0.83          1.03          1.14          1.26          1.30            0.00          0.00          0.00          0.00          0.00          0.00
   2000             0.34            0.56          0.74          0.87          0.98          1.02            0.34            0.56          0.74          0.87          0.98          1.02            0.00          0.00          0.00          0.00          0.00          0.00
   2014             0.76            1.08          1.35          1.51          1.67          1.73            0.77            1.09          1.35          1.51          1.68          1.74           (0.01)        (0.01)         0.00          0.00         (0.01)        (0.01)
   2030             0.91            1.16          1.35          1.47          1.58          1.62            0.91            1.16          1.35          1.47          1.58          1.62            0.00          0.00          0.00          0.00          0.00          0.00
   2041             0.28            0.45          0.60          0.68          0.76          0.80            0.28            0.45          0.60          0.68          0.76          0.80            0.00          0.00          0.00          0.00          0.00          0.00
   2064             0.63            0.95          1.20          1.37          1.52          1.59            0.62            0.94          1.20          1.36          1.51          1.58            0.01          0.01          0.00          0.01          0.01          0.01
   2094             0.89            1.54          2.10          2.45          2.79          2.94            0.89            1.54          2.10          2.45          2.79          2.94            0.00          0.00          0.00          0.00          0.00          0.00
   2163             0.39            0.64          0.85          0.97          1.09          1.14            0.39            0.64          0.85          0.97          1.09          1.14            0.00          0.00          0.00          0.00          0.00          0.00
   2583             0.28            0.47          0.63          0.74          0.84          0.88            0.28            0.47          0.63          0.74          0.84          0.88            0.00          0.00          0.00          0.00          0.00          0.00
   2660             0.17            0.25          0.31          0.34          0.38          0.40            0.17            0.25          0.31          0.34          0.38          0.40            0.00          0.00          0.00          0.00          0.00          0.00
   2681             0.66            0.93          1.15          1.28          1.41          1.47            0.65            0.92          1.14          1.27          1.40          1.46            0.01          0.01          0.01          0.01          0.01          0.01
   2705             1.57            2.25          2.78          3.12          3.44          3.57            1.58            2.25          2.79          3.12          3.45          3.58           (0.01)         0.00         (0.01)         0.00         (0.01)        (0.01)
   2803             0.48            0.75          0.97          1.10          1.25          1.30            0.49            0.76          0.98          1.11          1.25          1.30           (0.01)        (0.01)        (0.01)        (0.01)         0.00          0.00
   2860             0.44            0.65          0.83          0.93          1.03          1.07            0.44            0.65          0.83          0.93          1.03          1.07            0.00          0.00          0.00          0.00          0.00          0.00
   3124             0.23            0.39          0.53          0.62          0.71          0.74            0.23            0.39          0.53          0.62          0.71          0.74            0.00          0.00          0.00          0.00          0.00          0.00
   3360             1.16            1.54          1.85          2.03          2.22          2.28            1.16            1.54          1.85          2.03          2.22          2.28            0.00          0.00          0.00          0.00          0.00          0.00
   3504             0.58            0.89          1.13          1.29          1.45          1.50            0.59            0.90          1.14          1.30          1.46          1.51           (0.01)        (0.01)        (0.01)        (0.01)        (0.01)        (0.01)
   3620             2.17            2.78          3.25          3.52          3.81          3.90            2.15            2.76          3.23          3.50          3.79          3.88            0.02          0.02          0.02          0.02          0.02          0.02
   3630             0.29            0.45          0.59          0.68          0.76          0.80            0.29            0.45          0.59          0.68          0.76          0.80            0.00          0.00          0.00          0.00          0.00          0.00
   3685             0.11            0.20          0.27          0.32          0.36          0.38            0.11            0.20          0.27          0.32          0.36          0.38            0.00          0.00          0.00          0.00          0.00          0.00




                                                                                                                Pacific Actuarial Consultants
           4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM



                                                                                                                                                                                                                                                                      Table 2
                                                                                                     North Dakota Workers Compensation Bureau
                                                                                                                 Experience Rating Plan
                                                                                         Coverage Incepting in Fiscal Year 2006-07 - Expected Excess Loss Rates

              Corrected                                                                               Original                                                                                Change
                                   Fiscal Year of Coverage Inception                                                       Fiscal Year of Coverage Inception                                                     Fiscal Year of Coverage Inception
   Class       2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05 2003-04 2002-03 2001-02 2000-01 1999-00
------------- -------------   ------------- ------------- ------------- ------------- -------------   -------------   ------------- ------------- ------------- ------------- -------------   ------------- ------------- ------------- ------------- ------------- -------------
   3726             0.79            1.09          1.32          1.45          1.59          1.65            0.79            1.08          1.31          1.45          1.59          1.64            0.00          0.01          0.01          0.00          0.00          0.01
   3866             0.17            0.31          0.42          0.49          0.56          0.58            0.17            0.31          0.42          0.49          0.56          0.58            0.00          0.00          0.00          0.00          0.00          0.00
   4036             0.52            0.77          0.98          1.09          1.21          1.26            0.52            0.77          0.98          1.09          1.21          1.26            0.00          0.00          0.00          0.00          0.00          0.00
   4061             0.08            0.13          0.17          0.20          0.22          0.23            0.08            0.13          0.17          0.20          0.22          0.23            0.00          0.00          0.00          0.00          0.00          0.00
   4130             0.63            1.01          1.33          1.53          1.73          1.81            0.63            1.01          1.33          1.53          1.73          1.81            0.00          0.00          0.00          0.00          0.00          0.00
   4150             0.00            0.01          0.03          0.04          0.05          0.06            0.00            0.01          0.03          0.04          0.05          0.06            0.00          0.00          0.00          0.00          0.00          0.00
   4310             0.10            0.16          0.21          0.24          0.27          0.28            0.10            0.16          0.21          0.24          0.27          0.28            0.00          0.00          0.00          0.00          0.00          0.00
   4365             0.09            0.14          0.18          0.20          0.23          0.24            0.09            0.14          0.18          0.20          0.23          0.24            0.00          0.00          0.00          0.00          0.00          0.00
   4583             0.81            1.04          1.21          1.30          1.40          1.44            0.81            1.04          1.21          1.30          1.40          1.44            0.00          0.00          0.00          0.00          0.00          0.00
   4601             0.05            0.08          0.12          0.14          0.15          0.16            0.05            0.08          0.12          0.14          0.15          0.16            0.00          0.00          0.00          0.00          0.00          0.00
   4692             0.00            0.05          0.09          0.12          0.15          0.16            0.00            0.05          0.09          0.12          0.15          0.16            0.00          0.00          0.00          0.00          0.00          0.00
   4740             0.22            0.32          0.41          0.47          0.52          0.54            0.22            0.32          0.41          0.47          0.52          0.54            0.00          0.00          0.00          0.00          0.00          0.00
   5025             1.24            1.59          1.88          2.04          2.21          2.26            1.23            1.58          1.87          2.03          2.20          2.25            0.01          0.01          0.01          0.01          0.01          0.01
   5040             4.28            5.35          6.16          6.61          7.10          7.24            4.26            5.33          6.14          6.59          7.09          7.23            0.02          0.02          0.02          0.02          0.01          0.01
   5100             0.00            0.14          0.27          0.36          0.44          0.48            0.00            0.13          0.27          0.35          0.43          0.47            0.00          0.01          0.00          0.01          0.01          0.01
   5110             0.41            0.59          0.74          0.83          0.92          0.95            0.41            0.59          0.74          0.83          0.92          0.95            0.00          0.00          0.00          0.00          0.00          0.00
   5183             0.57            0.81          1.01          1.13          1.26          1.30            0.57            0.81          1.01          1.13          1.26          1.30            0.00          0.00          0.00          0.00          0.00          0.00
   5190             0.41            0.57          0.72          0.79          0.87          0.91            0.41            0.57          0.72          0.79          0.87          0.91            0.00          0.00          0.00          0.00          0.00          0.00
   5205             0.81            1.11          1.36          1.50          1.64          1.69            0.81            1.11          1.36          1.50          1.64          1.69            0.00          0.00          0.00          0.00          0.00          0.00
   5345             0.98            1.34          1.62          1.79          1.95          2.01            0.98            1.34          1.62          1.79          1.95          2.01            0.00          0.00          0.00          0.00          0.00          0.00
   5410             1.51            2.04          2.45          2.70          2.95          3.04            1.52            2.05          2.45          2.70          2.96          3.04           (0.01)        (0.01)         0.00          0.00         (0.01)         0.00
   5474             0.90            1.22          1.46          1.60          1.75          1.80            0.90            1.22          1.46          1.60          1.75          1.80            0.00          0.00          0.00          0.00          0.00          0.00
   5502             0.42            0.68          0.91          1.05          1.18          1.24            0.41            0.68          0.90          1.04          1.17          1.23            0.01          0.00          0.01          0.01          0.01          0.01
   5545             3.54            4.64          5.50          6.01          6.53          6.71            3.52            4.62          5.48          6.00          6.52          6.69            0.02          0.02          0.02          0.01          0.01          0.02
   5603             0.11            0.16          0.20          0.23          0.25          0.26            0.11            0.16          0.20          0.23          0.25          0.26            0.00          0.00          0.00          0.00          0.00          0.00
   6042             0.77            1.03          1.23          1.34          1.47          1.50            0.77            1.03          1.23          1.34          1.47          1.50            0.00          0.00          0.00          0.00          0.00          0.00
   6200             1.13            1.61          2.00          2.22          2.45          2.55            1.13            1.61          2.00          2.22          2.45          2.55            0.00          0.00          0.00          0.00          0.00          0.00
   6203             2.43            3.02          3.46          3.71          3.99          4.07            2.43            3.02          3.46          3.71          3.99          4.07            0.00          0.00          0.00          0.00          0.00          0.00
   6204             0.08            0.16          0.23          0.28          0.33          0.35            0.08            0.16          0.23          0.28          0.33          0.35            0.00          0.00          0.00          0.00          0.00          0.00
   6205             2.07            2.69          3.16          3.44          3.73          3.82            2.06            2.68          3.16          3.44          3.72          3.82            0.01          0.01          0.00          0.00          0.01          0.00
   6206             1.42            1.88          2.23          2.44          2.65          2.73            1.43            1.89          2.24          2.45          2.66          2.74           (0.01)        (0.01)        (0.01)        (0.01)        (0.01)        (0.01)
   6208             0.43            0.58          0.69          0.75          0.82          0.85            0.43            0.58          0.69          0.75          0.82          0.85            0.00          0.00          0.00          0.00          0.00          0.00
   6209             2.49            3.16          3.69          3.98          4.30          4.40            2.47            3.15          3.67          3.96          4.29          4.38            0.02          0.01          0.02          0.02          0.01          0.02




                                                                                                                Pacific Actuarial Consultants
           4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM



                                                                                                                                                                                                                                                                      Table 2
                                                                                                     North Dakota Workers Compensation Bureau
                                                                                                                 Experience Rating Plan
                                                                                         Coverage Incepting in Fiscal Year 2006-07 - Expected Excess Loss Rates

              Corrected                                                                               Original                                                                                Change
                                   Fiscal Year of Coverage Inception                                                       Fiscal Year of Coverage Inception                                                     Fiscal Year of Coverage Inception
   Class       2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05 2003-04 2002-03 2001-02 2000-01 1999-00
------------- -------------   ------------- ------------- ------------- ------------- -------------   -------------   ------------- ------------- ------------- ------------- -------------   ------------- ------------- ------------- ------------- ------------- -------------
   6210             2.06            2.58          2.97          3.19          3.42          3.49            2.05            2.57          2.96          3.18          3.41          3.48            0.01          0.01          0.01          0.01          0.01          0.01
   6221             1.15            1.47          1.71          1.84          1.98          2.03            1.15            1.47          1.71          1.84          1.98          2.03            0.00          0.00          0.00          0.00          0.00          0.00
   6223             1.86            2.64          3.28          3.66          4.05          4.20            1.87            2.65          3.29          3.67          4.06          4.21           (0.01)        (0.01)        (0.01)        (0.01)        (0.01)        (0.01)
   6233             0.66            0.94          1.17          1.30          1.44          1.49            0.66            0.94          1.17          1.30          1.44          1.49            0.00          0.00          0.00          0.00          0.00          0.00
   6253             5.96            8.48        10.52         11.77         13.01         13.48             5.99            8.52        10.56         11.80         13.05         13.51            (0.03)        (0.04)        (0.04)        (0.03)        (0.04)        (0.03)
   6301             1.27            1.61          1.87          2.01          2.17          2.21            1.27            1.60          1.86          2.00          2.16          2.20            0.00          0.01          0.01          0.01          0.01          0.01
   6400             0.92            1.31          1.62          1.80          1.99          2.06            0.91            1.30          1.61          1.80          1.98          2.05            0.01          0.01          0.01          0.00          0.01          0.01
   7215             1.44            1.86          2.20          2.39          2.60          2.67            1.44            1.86          2.20          2.39          2.60          2.67            0.00          0.00          0.00          0.00          0.00          0.00
   7217             0.77            1.10          1.36          1.52          1.68          1.75            0.77            1.10          1.36          1.52          1.68          1.75            0.00          0.00          0.00          0.00          0.00          0.00
   7380             0.30            0.44          0.56          0.63          0.69          0.72            0.30            0.44          0.56          0.63          0.69          0.72            0.00          0.00          0.00          0.00          0.00          0.00
   7384             0.71            0.99          1.21          1.35          1.48          1.53            0.71            0.99          1.21          1.35          1.48          1.53            0.00          0.00          0.00          0.00          0.00          0.00
   7403             0.31            0.44          0.55          0.61          0.68          0.70            0.31            0.44          0.55          0.61          0.68          0.70            0.00          0.00          0.00          0.00          0.00          0.00
   7405             1.01            1.20          1.34          1.40          1.49          1.51            1.01            1.20          1.34          1.40          1.49          1.51            0.00          0.00          0.00          0.00          0.00          0.00
   7420             6.81            8.17          9.12          9.63        10.22         10.34             6.81            8.17          9.12          9.63        10.22         10.34             0.00          0.00          0.00          0.00          0.00          0.00
   7500             0.11            0.22          0.32          0.37          0.43          0.46            0.11            0.22          0.32          0.37          0.43          0.46            0.00          0.00          0.00          0.00          0.00          0.00
   7520             0.17            0.34          0.48          0.56          0.65          0.69            0.17            0.33          0.47          0.56          0.64          0.68            0.00          0.01          0.01          0.00          0.01          0.01
   7529             0.41            0.58          0.72          0.81          0.89          0.92            0.41            0.58          0.72          0.81          0.89          0.92            0.00          0.00          0.00          0.00          0.00          0.00
   7531             0.35            0.47          0.56          0.62          0.67          0.70            0.35            0.47          0.56          0.62          0.67          0.70            0.00          0.00          0.00          0.00          0.00          0.00
   7533             0.62            0.80          0.94          1.02          1.11          1.13            0.61            0.79          0.93          1.01          1.10          1.12            0.01          0.01          0.01          0.01          0.01          0.01
   7534             1.00            1.29          1.53          1.67          1.82          1.87            0.99            1.29          1.53          1.66          1.81          1.86            0.01          0.00          0.00          0.01          0.01          0.01
   7535             0.26            0.34          0.39          0.42          0.45          0.47            0.26            0.34          0.39          0.42          0.45          0.47            0.00          0.00          0.00          0.00          0.00          0.00
   7600             0.31            0.39          0.46          0.50          0.54          0.55            0.31            0.39          0.46          0.50          0.54          0.55            0.00          0.00          0.00          0.00          0.00          0.00
   7601             0.76            0.98          1.16          1.26          1.37          1.41            0.75            0.97          1.15          1.25          1.37          1.40            0.01          0.01          0.01          0.01          0.00          0.01
   7602             0.04            0.06          0.07          0.09          0.09          0.09            0.04            0.06          0.07          0.09          0.09          0.09            0.00          0.00          0.00          0.00          0.00          0.00
   7603             0.99            1.30          1.54          1.67          1.82          1.86            0.99            1.30          1.54          1.67          1.82          1.86            0.00          0.00          0.00          0.00          0.00          0.00
   7605             0.05            0.07          0.08          0.08          0.09          0.09            0.05            0.07          0.08          0.08          0.09          0.09            0.00          0.00          0.00          0.00          0.00          0.00
   7700             1.39            1.81          2.13          2.31          2.50          2.56            1.38            1.80          2.12          2.30          2.50          2.56            0.01          0.01          0.01          0.01          0.00          0.00
   7710             2.78            4.67          6.18          7.09          7.74          7.97            2.75            4.65          6.16          7.07          7.72          7.95            0.03          0.02          0.02          0.02          0.02          0.02
   7715             0.70            0.99          1.20          1.32          1.41          1.42            0.71            1.00          1.21          1.33          1.42          1.43           (0.01)        (0.01)        (0.01)        (0.01)        (0.01)        (0.01)
   7720             0.37            0.52          0.67          0.74          0.83          0.86            0.31            0.47          0.62          0.69          0.78          0.81            0.06          0.05          0.05          0.05          0.05          0.05
   8000             0.12            0.19          0.25          0.28          0.32          0.33            0.11            0.17          0.24          0.27          0.30          0.31            0.01          0.02          0.01          0.01          0.02          0.02
   8001             0.15            0.26          0.33          0.39          0.44          0.47            0.11            0.22          0.30          0.36          0.41          0.44            0.04          0.04          0.03          0.03          0.03          0.03
   8003             0.27            0.52          0.72          0.85          0.97          1.03            0.26            0.51          0.71          0.84          0.96          1.02            0.01          0.01          0.01          0.01          0.01          0.01




                                                                                                                Pacific Actuarial Consultants
           4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM



                                                                                                                                                                                                                                                                      Table 2
                                                                                                     North Dakota Workers Compensation Bureau
                                                                                                                 Experience Rating Plan
                                                                                         Coverage Incepting in Fiscal Year 2006-07 - Expected Excess Loss Rates

              Corrected                                                                               Original                                                                                Change
                                   Fiscal Year of Coverage Inception                                                       Fiscal Year of Coverage Inception                                                     Fiscal Year of Coverage Inception
   Class       2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05 2003-04 2002-03 2001-02 2000-01 1999-00
------------- -------------   ------------- ------------- ------------- ------------- -------------   -------------   ------------- ------------- ------------- ------------- -------------   ------------- ------------- ------------- ------------- ------------- -------------
   8010             0.05            0.11          0.16          0.19          0.22          0.24            0.11            0.16          0.21          0.24          0.27          0.28           (0.06)        (0.05)        (0.05)        (0.05)        (0.05)        (0.04)
   8015             0.35            0.51          0.63          0.72          0.79          0.82            0.25            0.40          0.53          0.62          0.69          0.73            0.10          0.11          0.10          0.10          0.10          0.09
   8016             0.12            0.25          0.36          0.43          0.49          0.53            0.23            0.35          0.46          0.53          0.59          0.62           (0.11)        (0.10)        (0.10)        (0.10)        (0.10)        (0.09)
   8022             0.71            0.99          1.21          1.34          1.47          1.53            0.87            1.15          1.36          1.49          1.62          1.66           (0.16)        (0.16)        (0.15)        (0.15)        (0.15)        (0.13)
   8100             0.29            0.42          0.53          0.59          0.65          0.67            0.28            0.41          0.52          0.58          0.64          0.66            0.01          0.01          0.01          0.01          0.01          0.01
   8207             0.41            0.57          0.70          0.78          0.86          0.89            0.26            0.43          0.56          0.64          0.72          0.76            0.15          0.14          0.14          0.14          0.14          0.13
   8221             0.52            0.87          1.16          1.35          1.53          1.61            0.49            0.83          1.13          1.32          1.50          1.58            0.03          0.04          0.03          0.03          0.03          0.03
   8284             0.31            0.72          1.09          1.32          1.54          1.64            0.85            1.27          1.62          1.83          2.04          2.12           (0.54)        (0.55)        (0.53)        (0.51)        (0.50)        (0.48)
   8291             0.67            0.98          1.25          1.41          1.58          1.64            0.53            0.84          1.11          1.28          1.45          1.52            0.14          0.14          0.14          0.13          0.13          0.12
   8292             0.75            1.04          1.26          1.40          1.54          1.59            0.91            1.20          1.42          1.55          1.69          1.74           (0.16)        (0.16)        (0.16)        (0.15)        (0.15)        (0.15)
   8304             0.86            1.11          1.30          1.41          1.53          1.56            0.63            0.88          1.08          1.20          1.32          1.36            0.23          0.23          0.22          0.21          0.21          0.20
   8350             0.45            0.64          0.79          0.89          0.99          1.02            0.49            0.67          0.83          0.93          1.02          1.05           (0.04)        (0.03)        (0.04)        (0.04)        (0.03)        (0.03)
   8380             0.41            0.57          0.70          0.77          0.85          0.88            0.00            0.08          0.23          0.32          0.41          0.46            0.41          0.49          0.47          0.45          0.44          0.42
   8605             0.39            0.51          0.59          0.64          0.70          0.72            0.41            0.52          0.61          0.66          0.71          0.73           (0.02)        (0.01)        (0.02)        (0.02)        (0.01)        (0.01)
   8747             0.09            0.12          0.16          0.17          0.19          0.20            0.04            0.07          0.10          0.12          0.15          0.15            0.05          0.05          0.06          0.05          0.04          0.05
   8805             0.02            0.05          0.06          0.07          0.09          0.09            0.02            0.05          0.06          0.07          0.09          0.09            0.00          0.00          0.00          0.00          0.00          0.00
   8808             0.02            0.03          0.04          0.04          0.05          0.06            0.01            0.02          0.03          0.04          0.05          0.05            0.01          0.01          0.01          0.00          0.00          0.01
   8831             0.00            0.09          0.17          0.23          0.28          0.30            0.03            0.13          0.21          0.27          0.32          0.34           (0.03)        (0.04)        (0.04)        (0.04)        (0.04)        (0.04)
   9002             0.24            0.37          0.48          0.54          0.60          0.63            0.30            0.42          0.53          0.59          0.65          0.68           (0.06)        (0.05)        (0.05)        (0.05)        (0.05)        (0.05)
   9007             0.47            0.68          0.86          0.96          1.05          1.10            0.24            0.45          0.64          0.75          0.85          0.90            0.23          0.23          0.22          0.21          0.20          0.20
   9040             0.11            0.20          0.27          0.32          0.37          0.40            0.17            0.26          0.33          0.38          0.42          0.45           (0.06)        (0.06)        (0.06)        (0.06)        (0.05)        (0.05)
   9041             0.25            0.38          0.49          0.56          0.63          0.65            0.20            0.33          0.44          0.52          0.59          0.61            0.05          0.05          0.05          0.04          0.04          0.04
   9042             0.05            0.08          0.12          0.14          0.15          0.16            0.10            0.13          0.16          0.18          0.19          0.19           (0.05)        (0.05)        (0.04)        (0.04)        (0.04)        (0.03)
   9050             0.43            0.58          0.70          0.77          0.85          0.87            0.33            0.49          0.61          0.68          0.77          0.79            0.10          0.09          0.09          0.09          0.08          0.08
   9061             0.21            0.31          0.39          0.44          0.49          0.51            0.10            0.20          0.28          0.33          0.38          0.41            0.11          0.11          0.11          0.11          0.11          0.10
   9062             0.03            0.05          0.07          0.09          0.10          0.10            0.05            0.07          0.09          0.10          0.12          0.12           (0.02)        (0.02)        (0.02)        (0.01)        (0.02)        (0.02)
   9071             0.13            0.20          0.26          0.31          0.34          0.36            0.00            0.04          0.11          0.16          0.20          0.23            0.13          0.16          0.15          0.15          0.14          0.13
   9078             0.00            0.00          0.07          0.14          0.20          0.23            0.00            0.00          0.10          0.17          0.22          0.26            0.00          0.00         (0.03)        (0.03)        (0.02)        (0.03)
   9090             0.05            0.12          0.17          0.21          0.24          0.27            0.07            0.14          0.19          0.22          0.26          0.28           (0.02)        (0.02)        (0.02)        (0.01)        (0.02)        (0.01)
   9104             0.04            0.06          0.07          0.09          0.10          0.10            0.03            0.05          0.07          0.08          0.09          0.09            0.01          0.01          0.00          0.01          0.01          0.01
   9180             1.74            2.54          3.20          3.60          4.00          4.15            1.38            2.18          2.85          3.27          3.68          3.84            0.36          0.36          0.35          0.33          0.32          0.31
   9181             0.00            0.00          0.00          0.00          0.25          0.57            0.00            0.00          0.00          0.46          0.96          1.25            0.00          0.00          0.00         (0.46)        (0.71)        (0.68)
   9182             0.13            0.23          0.31          0.37          0.42          0.43            0.19            0.29          0.37          0.42          0.47          0.49           (0.06)        (0.06)        (0.06)        (0.05)        (0.05)        (0.06)




                                                                                                                Pacific Actuarial Consultants
           4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM



                                                                                                                                                                                                                                                                      Table 2
                                                                                                     North Dakota Workers Compensation Bureau
                                                                                                                 Experience Rating Plan
                                                                                         Coverage Incepting in Fiscal Year 2006-07 - Expected Excess Loss Rates

              Corrected                                                                               Original                                                                                Change
                                   Fiscal Year of Coverage Inception                                                       Fiscal Year of Coverage Inception                                                     Fiscal Year of Coverage Inception
   Class       2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05         2003-04 2002-03 2001-02 2000-01 1999-00                                 2004-05 2003-04 2002-03 2001-02 2000-01 1999-00
------------- -------------   ------------- ------------- ------------- ------------- -------------   -------------   ------------- ------------- ------------- ------------- -------------   ------------- ------------- ------------- ------------- ------------- -------------
   9220             0.49            0.65          0.78          0.84          0.92          0.95            0.46            0.62          0.75          0.82          0.90          0.93            0.03          0.03          0.03          0.02          0.02          0.02
   9403             0.55            0.87          1.13          1.29          1.45          1.52            0.50            0.82          1.08          1.25          1.40          1.47            0.05          0.05          0.05          0.04          0.05          0.05
   9544             0.39            0.65          0.86          0.99          1.12          1.17            0.57            0.82          1.03          1.15          1.28          1.32           (0.18)        (0.17)        (0.17)        (0.16)        (0.16)        (0.15)
   9580             0.11            0.15          0.18          0.21          0.23          0.24            0.08            0.12          0.16          0.18          0.21          0.22            0.03          0.03          0.02          0.03          0.02          0.02
   9615             0.15            0.19          0.21          0.22          0.24          0.24            0.15            0.19          0.21          0.22          0.24          0.24            0.00          0.00          0.00          0.00          0.00          0.00
   9620             0.18            0.29          0.39          0.44          0.50          0.51            0.00            0.10          0.20          0.26          0.32          0.35            0.18          0.19          0.19          0.18          0.18          0.16
   9757             0.22            0.26          0.28          0.30          0.31          0.32            0.22            0.26          0.28          0.30          0.31          0.32            0.00          0.00          0.00          0.00          0.00          0.00
   9830             4.17            5.83          7.07          7.77          8.28          8.39            4.19            5.85          7.09          7.79          8.30          8.41           (0.02)        (0.02)        (0.02)        (0.02)        (0.02)        (0.02)
   9835             1.01            1.67          2.19          2.49          2.72          2.79            1.63            2.28          2.76          3.03          3.23          3.28           (0.62)        (0.61)        (0.57)        (0.54)        (0.51)        (0.49)
   9840             0.81            1.13          1.38          1.51          1.61          1.64            0.82            1.14          1.39          1.52          1.62          1.64           (0.01)        (0.01)        (0.01)        (0.01)        (0.01)         0.00
   9850             0.12            0.17          0.20          0.22          0.24          0.26            0.12            0.17          0.20          0.22          0.24          0.26            0.00          0.00          0.00          0.00          0.00          0.00
   9950

  Check         104.93          145.33        177.57        196.73        215.90        222.97          104.47          144.70        177.01        196.64        216.08        223.07

  Target        104.93          145.33        177.57        196.73        215.90        222.97          104.47          144.70        177.01        196.64        216.08        223.07




                                                                                                                Pacific Actuarial Consultants
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM




                                                                                    78,869              3
                                                                                    31,454              4
                                                                                    24,488              5
                                                                                   176,201              6
                                                                                         0              7
                                                                                    31,991             10
                                                                                         0             34
                                                                                    22,866             50
                                                                                     7,056            251
                                                                                   195,443          1,005
                                                                                   123,601          1,320
                                                                                     4,025          1,463
                                                                                     7,227          1,802
                                                                                   149,412          2,000
                                                                                   386,452          2,014
                                                                                   199,388          2,030
                                                                                    57,955          2,041
                                                                                    51,088          2,064
                                                                                    22,315          2,094
                                                                                    58,293          2,163
                                                                                   114,639          2,583
                                                                                         0          2,660
                                                                                    46,587          2,681
                                                                                         0          2,705
                                                                                   509,968          2,803
                                                                                     2,480          2,860
                                                                                   359,818          3,124
                                                                                   127,363          3,360
                                                                                 1,187,083          3,504
                                                                                    11,341          3,620
                                                                                   673,412          3,630
                                                                                   391,618          3,685




                                                                        Pacific Actuarial Consultants
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM




                                                                                         0          3,726
                                                                                    45,267          3,866
                                                                                    72,086          4,036
                                                                                         0          4,061
                                                                                    22,852          4,130
                                                                                    29,300          4,150
                                                                                   501,323          4,310
                                                                                    51,492          4,365
                                                                                   160,585          4,583
                                                                                   127,520          4,601
                                                                                    27,675          4,692
                                                                                   175,208          4,740
                                                                                    82,925          5,025
                                                                                    57,506          5,040
                                                                                         0          5,100
                                                                                   260,638          5,110
                                                                                   496,990          5,183
                                                                                   368,537          5,190
                                                                                   214,107          5,205
                                                                                    84,481          5,345
                                                                                 1,031,755          5,410
                                                                                    64,921          5,474
                                                                                    18,882          5,502
                                                                                    15,111          5,545
                                                                                   527,171          5,603
                                                                                 1,230,344          6,042
                                                                                    22,016          6,200
                                                                                   144,649          6,203
                                                                                    26,513          6,204
                                                                                    49,624          6,205
                                                                                   145,626          6,206
                                                                                    12,920          6,208
                                                                                    13,167          6,209




                                                                        Pacific Actuarial Consultants
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM




                                                                                     7,659          6,210
                                                                                    98,429          6,221
                                                                                         0          6,223
                                                                                         0          6,233
                                                                                         0          6,253
                                                                                    99,978          6,301
                                                                                    15,459          6,400
                                                                                 1,096,157          7,215
                                                                                         0          7,217
                                                                                   250,442          7,380
                                                                                     3,524          7,384
                                                                                   123,519          7,403
                                                                                    42,609          7,405
                                                                                     4,697          7,420
                                                                                    35,426          7,500
                                                                                   109,101          7,520
                                                                                    52,385          7,529
                                                                                   325,998          7,531
                                                                                    24,316          7,533
                                                                                    10,802          7,534
                                                                                    48,339          7,535
                                                                                    59,441          7,600
                                                                                    95,536          7,601
                                                                                   239,182          7,602
                                                                                    53,561          7,603
                                                                                    17,860          7,605
                                                                                    75,341          7,700
                                                                                         0          7,710
                                                                                         0          7,715
                                                                                   547,154          7,720
                                                                                 1,805,333          8,000
                                                                                   786,155          8,001
                                                                                   121,331          8,003




                                                                        Pacific Actuarial Consultants
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM




                                                                                 1,098,656          8,010
                                                                                   185,982          8,015
                                                                                   285,384          8,016
                                                                                   125,393          8,022
                                                                                         0          8,100
                                                                                   326,866          8,207
                                                                                    11,072          8,221
                                                                                    25,034          8,284
                                                                                    12,887          8,291
                                                                                   261,483          8,292
                                                                                   291,158          8,304
                                                                                   154,101          8,350
                                                                                 2,083,274          8,380
                                                                                         0          8,605
                                                                                 3,748,152          8,747
                                                                                 5,957,790          8,805
                                                                                 1,558,448          8,808
                                                                                    84,974          8,831
                                                                                    73,641          9,002
                                                                                   890,910          9,007
                                                                                 3,185,600          9,040
                                                                                 1,727,251          9,041
                                                                                 2,093,249          9,042
                                                                                   537,277          9,050
                                                                                 1,426,110          9,061
                                                                                 5,350,391          9,062
                                                                                 2,393,449          9,071
                                                                                    21,324          9,078
                                                                                   139,848          9,090
                                                                                   239,552          9,104
                                                                                     1,902          9,180
                                                                                     3,329          9,181
                                                                                   248,192          9,182




                                                                        Pacific Actuarial Consultants
4b747632-61d4-4f0b-865b-d3af3c2755b7.xls - Sheet2 at 11/25/2011 - 1:49 PM




                                                                                     7,448          9,220
                                                                                    98,662          9,403
                                                                                    39,479          9,544
                                                                                   191,994          9,580
                                                                                         0          9,615
                                                                                    20,077          9,620
                                                                                         0          9,757
                                                                                         0          9,830
                                                                                         0          9,835
                                                                                         0          9,840
                                                                                         0          9,850
                                                                                         0          9,950




                                                                        Pacific Actuarial Consultants

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:26
posted:11/25/2011
language:English
pages:23