| ANNUAL PREMIUM CALCULATION |
| Estimated Direct Premium: $50,000 |
|
ITEM |
RATE |
ANNUAL PREMIUM |
| Unmodified Premium | $ 50,000 | |
| Increase Limits | 0.00% | 0 |
| Safety Credit | 2.00% | - 1,000 |
| Drug-Free Workplace | 5.00% | - 2,450 |
| Experience Mod Factor | 1.00 | 0 |
| Contract Credit | 15.00% | - 6,983 |
| Total Standard Premium | $ 39,568 | |
| Premium Discount | 9.73% | - 3,850 |
| Expense Constant | 200 | |
| Estimated Annual Premium | $ 35,918 | |
| SAVINGS | $ 14,082 |