(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)
	(Data)	(Data)	(2)/(1)	(Data)	(Data)	[((3)/(5))-1.0]\(\times\)(4)	[Combined(6)]​/[Weighted(6)]	(1.0+(6))\(\times\)(7)-1.0
Coverage	On-Level Earned Premium	Trended Ultimate Losses	Loss Ratio	Credibility	Permissible Loss Ratio	Indicated Changes	Off-Balance Factor	Revised Indicated Changes
A	$ 450,000	$ 900,000	200.0 %	25 %	65 %	52.3 %		63.0 %
B	$ 500,000	$ 500,000	100.0 %	27 %	65 %	14.3 %		22.3 %
C	$ 1,000,000	$ 800,000	80.0 %	38 %	65 %	8.7 %		16.3 %
D	$ 3,000,000	$ 1,400,000	46.7 %	65 %	65 %	-18.3 %		-12.6 %
E	$ 5,000,000	$ 3,800,000	76.0 %	100 %	65 %	16.9 %		25.1 %
Weighted Average						6.9 %		14.4 %
Combined Total	$ 9,950,000	$ 7,400,000	74.4 %	100 %	65 %	14.4 %	1.070