Table 2—ABC Steamship Company, Inc.; Cargo vessels—Trade Route—X, U.S./Foreign Cost Differential for Hull and Machinery Insurance
| [1985] |
| 1. COMPOSITE FOREIGN PREMIUM COST:
|
| A. Hull and Machinery, Total coverage |
$92,741,996 |
| Average Premium Rate in British Market |
1.00966% |
| Premium Cost in British Market |
|
$936,379 |
| (Estimated Total Loss Payment $92,741,966@ .46500% 1
|
$431,250) |
| B. Increased Value, Total Coverage |
$1,083,325 |
| Average Premium Rate in British Market |
.32550% |
| Premium Cost in British Market |
$3,526 |
| C. Excess Liability, Total Coverage |
None |
| D. Total Premium Cost if Insured 100% in British Market
|
$939,905 |
| E. Deduct Particular Average Portion:
|
| $936,379 Less $431,250=$505,129×62% 2
|
313,180 |
| F. Net Premium Cost Exclusive of Particular Average
|
$626,725 |
|
Trade Route |
Trade Route |
Trade Route |
|
No. X |
No. X |
No. X |
|
Line A |
Line B |
LIne C |
| Particular Average Adjustment: |
| P/A Portion of Premium Cost |
$313,180 |
$313,180 |
$313,180 |
| M & R Subsidy Rate Complement 3
|
84.48% |
86.63% |
87.34% |
| Adjusted P/A Foreign Premium Cost |
$264,574 |
$271,308 |
$273,531 |
| Add: Net Premium Cost (Excluding P/A) |
$626,725 |
$626,725 |
$626,725 |
| 2. Composite Foreign Premium Cost
|
$891,299 |
$898,033 |
$900,256 |
| 3. TOTAL PREMIUM COST TO SUBSIDIZED OPERATORS
|
$1,068,998 |
$1,068,998 |
$1,068,998 |
| 4. DIFFERENTIAL IN DOLLARS 4
|
177.699 |
170,965 |
$168,742 |
| 5. COMPOSITE WEIGHTED DIFFERENTIAL
5
|
16.62% |
15.99% |
15.79% |
| 6. U.S.—FOREIGN COST DIFFERENTIAL
|
16.62% |
15.99% |
15.79% |
|
1 Estimated gross total loss rate adjusted for broker's discounts, policy tax and other costs, as necessary. |
|
2 Percentage of particular average. |
|
3 100% minus M&R subsidy rate of the same calendar year. |
|
4 Line 3 less line 2. |
|
5 Line 4 divided by line 3. |