ABCDEFGLMNOPQRSTUVWXYZ
1
Workers Compensation Insurance Model
2
Employee #:Burn Treatment:Cut Treatment:Muscle Strain TreatmentAssault Treatment:Total:Premiums:Total Cost:
3
1$2,770.01$0.00$0.00$0.00$2,770.01$1,822.99$2,469,554.00
4
2$0.00$0.00$0.00$0.00$0.00$2,105.34Total Premium
5
3$0.00$232.47$4,837.23$0.00$5,069.70$3,303.21$2,590,418.75
6
4$1,015.22$0.00$0.00$0.00$1,015.22$1,825.93Profit Margin:
7
5$3,849.75$0.00$0.00$0.00$3,849.75$2,045.78$120,864.76
8
6$1,467.51$0.00$0.00$0.00$1,467.51$2,015.47
9
7$1,804.90$2,071.64$8,254.45$0.00$12,130.99$2,820.30
10
8$2,848.11$0.00$875.50$0.00$3,723.61$2,199.27
11
9$2,017.59$0.00$0.00$0.00$2,017.59$2,783.25
12
10$0.00$0.00$0.00$0.00$0.00$1,927.94
13
11$922.64$0.00$0.00$1,485.38$2,408.03$3,394.63
14
12$0.00$64.70$0.00$0.00$64.70$3,085.23
15
13$3,030.27$3,517.42$0.00$0.00$6,547.69$3,370.17
16
14$0.00$0.00$4,142.41$2,403.18$6,545.59$3,110.19
17
15$840.82$0.00$3,803.47$0.00$4,644.29$3,045.26
18
16$0.00$0.00$0.00$0.00$0.00$3,514.66
19
17$3,554.06$3,260.65$0.00$2,460.75$9,275.47$3,070.70
20
18$0.00$1,979.81$0.00$0.00$1,979.81$1,874.96
21
19$697.43$0.00$0.00$0.00$697.43$2,378.23
22
20$2,807.58$0.00$0.00$0.00$2,807.58$2,308.52
23
21$195.59$0.00$5,612.32$0.00$5,807.91$2,199.42
24
22$0.00$0.00$1,379.46$0.00$1,379.46$3,268.63
25
23$2,128.58$0.00$0.00$0.00$2,128.58$2,465.11
26
24$0.00$1,830.43$0.00$0.00$1,830.43$2,947.28
27
25$0.00$0.00$0.00$0.00$0.00$2,866.39
28
26$0.00$352.35$0.00$0.00$352.35$1,945.90
29
27$0.00$0.00$1,202.42$0.00$1,202.42$2,991.21
30
28$0.00$2,116.99$0.00$0.00$2,116.99$3,260.56
31
29$1,129.39$0.00$0.00$0.00$1,129.39$2,040.12
32
30$2,528.28$943.94$7,276.59$0.00$10,748.81$2,150.54
33
31$0.00$0.00$0.00$0.00$0.00$2,284.12
34
32$1,735.67$586.64$0.00$0.00$2,322.31$3,021.30
35
33$3,255.26$0.00$0.00$0.00$3,255.26$1,915.91
36
34$0.00$0.00$0.00$0.00$0.00$2,071.10
37
35$0.00$0.00$0.00$0.00$0.00$1,876.42
38
36$3,789.90$0.00$0.00$0.00$3,789.90$2,569.86
39
37$961.90$930.33$0.00$0.00$1,892.23$2,213.45
40
38$3,371.44$0.00$4,487.10$0.00$7,858.55$1,973.31
41
39$0.00$0.00$0.00$0.00$0.00$2,076.59
42
40$0.00$540.87$0.00$3,084.40$3,625.27$2,022.87
43
41$3,748.14$1,909.96$603.91$0.00$6,262.02$3,053.87
44
42$0.00$0.00$991.65$0.00$991.65$1,971.03
45
43$832.91$1,481.54$0.00$0.00$2,314.44$1,935.52
46
44$35.86$1,225.74$0.00$2,498.43$3,760.04$2,108.53
47
45$0.00$0.00$0.00$0.00$0.00$3,298.66
48
46$1,664.31$0.00$0.00$0.00$1,664.31$2,941.88
49
47$3,016.09$0.00$0.00$912.86$3,928.95$2,066.83
50
48$1,034.57$0.00$3,241.84$0.00$4,276.41$2,127.17
51
49$0.00$1,131.69$0.00$0.00$1,131.69$1,876.33
52
50$2,170.88$0.00$0.00$0.00$2,170.88$2,889.89
53
51$0.00$0.00$2,942.64$0.00$2,942.64$2,634.83
54
52$0.00$0.00$1,028.55$395.82$1,424.37$3,220.72
55
53$1,297.13$2,910.28$261.78$0.00$4,469.19$2,955.13
56
54$1,861.60$442.98$0.00$0.00$2,304.58$2,088.24
57
55$0.00$0.00$0.00$0.00$0.00$2,186.65
58
56$0.00$379.57$3,612.99$0.00$3,992.55$2,316.88
59
57$0.00$0.00$0.00$5,949.56$5,949.56$2,272.28
60
58$590.17$0.00$0.00$0.00$590.17$3,223.19
61
59$329.98$3,165.38$1,075.77$0.00$4,571.13$2,945.44
62
60$5,319.09$2,976.56$4,616.59$0.00$12,912.24$3,080.19
63
61$0.00$1,557.38$4,422.27$0.00$5,979.65$2,178.34
64
62$0.00$495.87$0.00$2,084.42$2,580.28$1,778.86
65
63$2,936.66$1,354.88$0.00$0.00$4,291.54$3,114.65
66
64$1,222.24$0.00$2,530.06$0.00$3,752.31$3,095.30
67
65$95.56$0.00$0.00$0.00$95.56$2,411.97
68
66$0.00$0.00$0.00$0.00$0.00$1,757.44
69
67$0.00$0.00$0.00$0.00$0.00$2,801.05
70
68$0.00$0.00$813.96$0.00$813.96$3,452.17
71
69$1,842.27$255.58$102.14$0.00$2,199.99$3,164.05
72
70$0.00$0.00$0.00$0.00$0.00$3,194.46
73
71$2,472.62$73.24$0.00$0.00$2,545.86$1,889.44
74
72$0.00$0.00$3,805.14$1,721.41$5,526.55$2,210.72
75
73$1,986.60$0.00$0.00$0.00$1,986.60$2,279.19
76
74$312.29$0.00$0.00$0.00$312.29$2,041.34
77
75$1,420.23$507.29$0.00$0.00$1,927.51$2,892.60
78
76$0.00$0.00$0.00$0.00$0.00$2,734.18
79
77$0.00$0.00$718.37$0.00$718.37$2,678.87
80
78$3,300.13$0.00$1,165.30$850.82$5,316.24$3,065.92
81
79$0.00$1,676.51$0.00$0.00$1,676.51$3,025.05
82
80$0.00$1,665.26$0.00$0.00$1,665.26$2,769.93
83
81$0.00$0.00$0.00$1,677.61$1,677.61$3,094.59
84
82$1,083.18$2,804.31$3,195.77$227.60$7,310.86$2,997.93
85
83$1,009.86$1,429.63$0.00$3,791.48$6,230.97$1,900.79
86
84$2,250.87$0.00$1,718.95$0.00$3,969.82$2,420.84
87
85$2,107.91$18.23$0.00$0.00$2,126.14$1,871.78
88
86$2,488.05$2,334.18$0.00$2,303.04$7,125.28$2,200.33
89
87$485.41$0.00$3,624.91$0.00$4,110.32$2,288.96
90
88$2,058.79$0.00$0.00$0.00$2,058.79$2,103.43
91
89$1,175.25$0.00$1,683.90$3,731.57$6,590.72$3,163.38
92
90$2,342.71$0.00$1,810.91$0.00$4,153.62$2,928.63
93
91$2,045.10$0.00$1,087.48$0.00$3,132.58$1,755.65
94
92$1,787.93$1,572.69$3,081.43$0.00$6,442.05$3,130.52
95
93$0.00$1,865.82$0.00$0.00$1,865.82$2,300.19
96
94$0.00$549.12$737.84$0.00$1,286.95$3,623.49
97
95$1,726.24$0.00$2,923.09$0.00$4,649.33$3,345.73
98
96$0.00$0.00$0.00$0.00$0.00$1,959.68
99
97$0.00$0.00$0.00$0.00$0.00$3,149.59
100
98$130.55$1,244.01$0.00$1,909.59$3,284.15$3,632.78