SLIDE 13 * Loss Development Factors Accident Year 12 to 24 24 to 36 36 to 48 48 to 60 60 to 72 72 to 84 2011 2012 2013 2014 2015 2016 Simple average Last 3 Average Average X Hi/Lo ighted Average 12 to 24 24 to 36 36 to 48 48 to 60 60 to 72 72 to 84 84 to ultimate Selected 12 to ult 24 to ult 36 to ult 48 to ult 60 to ult 72 to ult 84 to ult Cumulative Loss Reserve Estimate Accident Year 2011 2012 2013 2014 2015 2016 2017 Total
Paid losses @ 2017 Cumulative Loss Factor Indicated Ultimate Loss
(ultimate loss minus paid losses)
Sum of cumulative Development Accident Year 12 24 36 48 60 72 84 2011 $403,082 $688,542 $808,102 $917,258 $1,069,538 $1,124,462 $1,167,216 2012 $229,968 $367,469 $401,836 $427,278 $428,350 $428,350 2013 $175,320 $303,919 $348,486 $356,487 $393,186 2014 $226,710 $326,284 $364,840 $367,698 2015 $275,881 $405,696 $445,860 2016 $137,245 $238,268 2017 $40,913 Loss Development Factors Accident Year 12 to 24 24 to 36 36 to 48 48 to 60 60 to 72 72 to 84 2011 1.708 1.174 1.135 1.166 1.051 1.038 2012 1.598 1.094 1.063 1.003 1.000 2013 1.734 1.147 1.023 1.103 2014 1.439 1.118 1.008 2015 1.471 1.099 2016 1.736 Simple average 1.614 1.126 1.057 1.090 1.026 1.038 Last 3 Average 1.549 1.121 1.031 1.090 Average X Hi/Lo 1.628 1.121 1.043 1.103 Weighted Average 1.609 1.133 1.076 1.112 1.037 1.038 12 to 24 24 to 36 36 to 48 48 to 60 60 to 72 72 to 84 84 to ultimate Selected 1.610 1.130 1.067 1.100 1.03 1.03 1.03 12 to ult 24 to ult 36 to ult 48 to ult 60 to ult 72 to ult 84 to ult Cumulative 2.333 1.449 1.283 1.202 1.093 1.061 1.030 Loss Reserve Estimate Accident Year paid losses @2014 2011 2012 2013 2014 2015 $445,860 2016 2017 Total $459,685 $40,913 $238,268 $367,698 $393,186 $428,350 $1,167,216 $454,479.35 $1,202,232.48
Cumulative Loss Factor
1.03 2.333 1.449 1.283 1.202 1.093 1.061 $36,566 $26,129 $35,016
(ultimate loss minus paid losses) Indicated Ultimate Loss
$95,450.03 $345,250.33 $572,038.38 $441,973.00 $429,752.30 $54,537 $106,982 $126,178 $74,275