|
|
THE SECURITIES ACT OF 1933
|
|
|
|
Pre-Effective Amendment No.
|
☐
|
|
|
Post-Effective Amendment No. 19
|
☒
|
|
|
Amendment No. 61
|
☒
|
| ☐ |
this post-effective amendment designates a new effective date for a previously-filed post-effective amendment.
|
|
The Securities and Exchange Commission has not approved or disapproved this Policy or determined that this prospectus is accurate or complete.
Anyone who tells you otherwise is committing a federal crime.
|
|
Not FDIC Insured
|
|
May Lose Value
|
|
No Bank Guarantee
|
|
3
|
|
|
6
|
|
|
8
|
|
|
9
|
|
|
12
|
|
|
12
|
|
|
12
|
|
|
12
|
|
|
13
|
|
|
13
|
|
|
13
|
|
|
14
|
|
|
14
|
|
|
14
|
|
|
14
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|
16
|
|
|
16
|
|
|
18
|
|
|
18
|
|
|
18
|
|
|
18
|
|
|
19
|
|
|
19
|
|
|
20
|
|
|
20
|
|
|
20
|
|
|
21
|
|
|
21
|
|
|
22
|
|
|
22
|
|
|
23
|
|
|
23
|
|
|
24
|
|
|
24
|
|
|
24
|
|
|
25
|
|
|
25
|
|
|
25
|
|
|
25
|
|
|
26
|
|
|
26
|
|
|
28
|
|
|
29
|
|
|
29
|
|
|
30
|
|
|
30
|
|
|
30
|
|
|
30
|
|
|
30
|
|
|
31
|
|
|
32
|
|
|
32
|
|
|
32
|
|
|
34
|
|
|
34
|
|
|
43
|
|
|
43
|
|
|
43
|
|
|
44
|
|
|
45
|
|
|
45
|
|
|
45
|
|
|
46
|
|
|
49
|
|
|
49
|
|
|
49
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
51
|
|
|
51
|
|
|
51
|
|
|
52
|
|
|
56
|
|
|
56
|
|
|
57
|
|
|
57
|
|
|
A-58
|
|
|
B-63
|
|
|
C-66
|
|
|
D-68
|
|
FEES AND EXPENSES
|
|||||
|
Charges for Early Withdrawal
|
There are surrender charges assessed if your Policy is surrendered during the first 9 Policy years, or within 9 years following any increase in Face Amount. The amount of the charge depends on the age of the
insured person and other factors, but the maximum charge is $44.40 per $1000 of Face Amount. For example, if the Face Amount is $100,000, the highest possible surrender charge would be $4,440.
See “Charges and Deductions – Surrender Charge.”
|
||||
|
Transaction Charges
|
In addition to surrender charges (if applicable), you may also be charged for the following transactions:
• A premium expense charge will be deducted upon the payment of
each premium.
• A partial surrender processing fee will be deducted upon any
partial surrender.
• A transfer fee may be deducted upon transfers into or out of a
variable subaccount (or the fixed account) after you have made more than 12 such transfers in a year.
• A fee may be charged upon request for an additional annual
report.
See “Charges and Deductions.”
|
||||
|
Ongoing Fees and Expenses (annual charges)
|
In addition to surrender charges and transaction charges, you will also be subject to certain ongoing fees and expenses, including fees and expenses covering the cost of insurance under the Policy and the
cost of optional benefits under the Policy. Some of these fees and expenses are based wholly or in part on the characteristics of the insured person (e.g., age, sex, and underwriting classification). You should view the policy
specifications page of your Policy for rates applicable to your Policy.
See “Charges and Deductions.”
You will also bear expenses associated with the underlying portfolios under the Policy, as shown in the following table:
|
||||
|
|
|
Annual Fee
|
Minimum
|
Maximum
|
|
|
Investment options
(Portfolio fees and expenses)*
|
0.19%
|
1.05%
|
|
||
|
* As a percentage of Portfolio net assets.
See “Appendix A: Portfolios Available Under the Policy.”
|
|||||
|
RISKS
|
|||||
|
Risk of Loss
|
You can lose money by investing in the Policy.
See “Principal Policy Risks.”
|
||||
|
Not a Short-Term Investment
|
The Policy is not a short-term investment and is not appropriate for an investor who needs ready access to cash. The Policy is unsuitable as a short-term savings vehicle because of the substantial
policy-level charges, including the premium expense charge and the surrender charge, as well as potential adverse tax consequences from such short-term use.
See “Principal Policy Risks – Effects of Surrender Charges.”
|
||||
|
Risks Associated
with Investment
Options
|
An investment in the Policy is subject to the risk of poor performance and can vary depending on the performance of the Subaccount allocation options available under the Policy (i.e., Portfolios). Each such
option (as well as the Fixed Account) will have its own unique risks, and you should review these options before making an allocation decision.
See “Principal Policy Risks – Risk of Poor Investment Performance.”
|
||||
|
Insurance
Company Risks
|
Your investment in the policy is subject to risks related to Farmers New World Life Insurance Company (“Farmers”), including that the obligations (including under the Fixed Account option), guarantees, or
benefits are subject to the claims-paying ability of Farmers. Information about Farmers, including its financial strength ratings, is available upon request from your Farmers representative. Our current financial strength ratings can also
be obtained at www.ambest.com.
See “Farmers New World Life Insurance Company and Fixed Account – Farmers New World Life Insurance Company.”
|
||||
|
Contract Lapse
|
The Policy may lapse as a result of insufficient premium payments, poor performance of the variable Subaccounts and/or Fixed Account you have chosen, withdrawals, or unpaid loans or loan interest. If a
default is not cured within a 61-day grace period, your policy will lapse without value, and no death benefit or other benefits will be payable. You can apply to reinstate a policy that has gone into default, subject to conditions
including payment of a specified amount of additional premiums.
See “Policy Lapse and Reinstatement.”
|
||||
|
RESTRICTIONS
|
|||||
|
Investments
|
There are limitations on the transfer of Policy value among investment options (i.e., Subaccounts and the Fixed Account).. These restrictions include an annual limit
on the number of free transfers you may make, and a charge for transfers in excess of that limit, as well as a minimum dollar amount for transfers. We also impose additional restrictions to discourage market timing and disruptive trading
activity.
See “Transfers.”
The Policy also allows us to eliminate the shares of a Portfolio or class of Portfolio shares, or to substitute shares of another new or existing Portfolio, subject to applicable legal requirements.
See “The Variable Account and the Portfolios.”
|
||||
|
Optional Benefits
|
There are restrictions and limitations relating to supplemental benefits (riders) offered under the Policy, as well as conditions under which a supplemental benefit may be modified or terminated by us. For
example, certain supplemental benefits may be subject to underwriting, and your election of an option may result in restrictions on certain policy benefits.
See “Other Benefits Available Under the Policy.”
|
||||
|
TAXES
|
|||||
|
Tax Implications
|
You should consult with a tax professional to determine the tax implications of an investment in and payments received under the Policy. There is no additional tax benefit to you if the policy is purchased
through a tax-qualified plan. If we pay out any amount of your policy value upon surrender or partial withdrawal, all or part of that distribution would generally be treated as a return of the premiums you’ve paid and not subjected to
income tax, unless the Policy is a Modified Endowment Contract in which case to the extent there are earnings in the contract, they will be treated as being distributed first and subject to tax. Any portion not treated as a return of your
premiums is includible in your income. The taxable portion of distributions also is subject to tax penalties under some circumstances.
See “Federal Tax Considerations.”
|
||||
|
CONFLICTS OF INTEREST
|
|||||
|
Investment Professional Compensation
|
The policy is currently not being issued, however, some investment professionals may receive compensation in connection with additional Premiums in an outstanding Policy, including by means of commissions,
and may have a financial incentive to recommend such additional premiums over another investment.
See “Additional Information.”
|
||||
|
Exchanges
|
Some investment professionals may have a financial incentive to offer you a new policy in place of the one you already own, and you should only exchange your policy if you determine, after comparing the
features, fees, and risks of both policies, that it is preferable for you to purchase the new policy rather than continue to own the existing policy.
See “The Policy – Tax-Free “Section 1035” Exchanges.”
|
||||
| • |
Option A is a variable death benefit through Attained Age 99 that is the greater of:
|
| ¡ |
the Face Amount of your Policy plus the Contract Value on the date of the Insured’s death; or
|
| ¡ |
the Contract Value on the date of the Insured’s death multiplied by the applicable Death Benefit Percentage.
|
| • |
Option B is a level death benefit through Attained Age 99 that is the greater of:
|
| ¡ |
the Face Amount on the date of the Insured’s death; or
|
| ¡ |
the Contract Value on the date of the Insured’s death multiplied by the applicable Death Benefit Percentage.
|
| • |
Accelerated Benefit Rider for Terminal Illness
|
| • |
Accidental Death Benefit Rider
|
| • |
Automatic Increase Benefit
|
| • |
Children’s Term Insurance Rider
|
| • |
Waiver of Deduction Rider
|
| • |
Monthly Disability Benefit Rider (not available under Policies issued after August 7, 2015)
|
|
Transaction Fees
|
|||
|
Charge
|
When Charge is Deducted
|
Amount Deducted
|
|
|
Guaranteed
Maximum Charge
|
Current Charge
|
||
|
Sales Expense
|
Upon payment of each premium
|
4.8%
|
4.8% in years 1-10 years; 0.8% in years 11+
|
|
Premium Taxes
|
Upon payment of each premium
|
2.2%
|
2.2%
|
|
Maximum Deferred Sales Charge (Load)1
(Per $1,000 of Face Amount)
|
Upon full Surrender of the Policy during first 9 Policy years, or within 9 years following any increase in Face Amount
|
|
|
|
|
|
|
|
|
◆ Minimum Charge in Policy Year 12
|
|
$3.00
|
$3.00
|
|
|
|
|
|
|
◆ Maximum Charge in Policy Year 13
|
|
$44.40
|
$44.40
|
|
|
|
|
|
|
◆ Charge for a Policy issued to a male at age 35, during Policy Year 1
|
$10.06
|
$10.06
|
|
|
Partial Surrender Processing Fees
|
Upon partial surrender
|
2.0%
|
2.0%
|
|
(As a percentage of the amount withdrawn, not to exceed $25.00)
|
|||
|
Transfer Fees
|
Upon transfer
|
First 12 transfers in a Policy year are free, $25 for each subsequent transfer
|
First 12 transfers in a Policy year are free, $25 for each subsequent transfer
|
| 1 |
The Surrender Charge is determined by applying a Surrender Charge Factor (see Appendix D) to the Face Amount, and dividing the result by 1,000 as more fully set out in your Policy.
|
| 2 |
This minimum charge is based on a female Insured age 0 at issue.
|
| 3 |
This maximum charge is based on a male Insured for a Policy that is issued at age 61.
|
|
Periodic Charges Other Than Annual Portfolio Company Expenses
|
|||
|
Charge
|
When Charge is Deducted
|
Amount Deducted
|
|
|
Guaranteed
Maximum Charge
|
Current Charge
|
||
|
Base Contract Charge:
|
|||
|
Cost of Insurance4 (No table rating factor charge or other extra charge 5):
|
Monthly on the Issue Date and on each monthly due date
|
Per $1,000 of Risk Insurance Amount 8
|
Per $1,000 of Risk Insurance Amount
|
|
|
|
|
|
|
◆ Minimum 6
|
|
$0.01
|
$0.01
|
|
|
|
|
|
|
◆ Maximum Charge 7
|
|
$37.12
|
$37.12
|
|
|
|
|
|
|
◆ Charge for a Policy insuring a male, Issue Age 35, in the standard non-nicotine Premium Class, in Policy year 5 with a Face Amount less than $150,000
|
$0.12
|
$0.06
|
|
|
Monthly Underwriting and Sales Expense Charge
(Per $1,000 of original Face Amount and any Face Amount increase)
|
Monthly on Issue Date and (Per $1,000 of original Face Amount and any Face Amount increase) or within 5 years after any increase in Face Amount
|
|
|
|
|
|
|
|
|
◆ Minimum Charge 9
|
|
$0.07
|
$0.07
|
|
|
|
|
|
|
◆ Maximum Charge 10
|
|
$2.21
|
$2.21
|
|
|
|
|
|
|
◆ Charge for a Policy issued to a male at age 35, in a non-nicotine standard class, during the first year
|
$0.26
|
$0.25
|
|
| 4 |
Cost of insurance charges are based on the Insured’s Issue Age, gender, Premium Class, the Contract Value, the number of months since the Issue Date, and the amount of the Face Amount, among other factors. The cost of insurance rate
you pay may increase annually with the age of the Insured. We currently apply higher cost of insurance rates for Policies with a Face Amount of less than $150,000. If you reduce your Face Amount below $150,000 at any time, then the higher
rates will apply in most cases. The cost of insurance charges shown in the table may not be representative of the charges you will pay. Your Policy will indicate the guaranteed maximum cost of insurance charge applicable to your Policy.
You can obtain more information about your cost of insurance charges by contacting your agent.
|
| 5 |
Table rating factor charges and flat extra charges are additional charges assessed on policies insuring individuals considered to have higher mortality risks based on our underwriting standards and guidelines.
|
| 6 |
The minimum charge is based on a female Insured, Issue Age 3, in the juvenile underwriting class.
|
| 7 |
This maximum charge is based on a male Insured, at Attained Age 99, in the nicotine underwriting class, who does not have a table rating factor charge. This maximum charge will be higher for a Policy with a table rating factor charge
or a flat extra charge.
|
| 8 |
The Risk Insurance Amount, on the Monthly Due Date, equals the adjusted death benefit, minus the adjusted Contract Value on that date. The adjusted death benefit and the adjusted Contract Value are determined by using the Contract
Value on the respective Monthly Due Date and deducting all applicable charges and fees, except the cost of insurance charge.
|
| 9 |
This minimum charge is based on a female Insured that is 0 at issue, assuming no subsequent increases in Face Amount.
|
|
Mortality and Expense Risk Fees (As an annualized percentage of daily net assets in each Subaccount)
|
Daily
|
0.60%
|
0.30%
|
|
Administrative Expenses
|
Monthly on the Issue Date and on each monthly due date
|
$12.00
|
$12.00, up to Attained Age 100
|
|
Loan Interest Rates
|
Interest is charged daily, and is due and payable at the end of each Policy year, or on the date of any Policy loan increase or repayment, if earlier.
|
These rates may change at our discretion, but are guaranteed not to exceed 6.5%.
|
For years 1 through 15, we will charge you loan interest at a rate of 4.5%, compounded annually. For years 16 and beyond, we will charge you loan interest at a rate 2.5%, compounded annually.
|
|
Optional Benefit Charges:
|
|||
|
Accelerated Benefit Rider for Terminal Illness
|
When a benefit is paid under this rider
|
$250 plus the actuarial discount
|
$150 plus the actuarial discount
|
|
Accidental Death Benefit Rider (Per $1,000 of rider Face Amount)
|
Monthly on the Issue Date and on each monthly due date
|
|
|
|
|
|
|
|
|
◆ Minimum Charge 11
|
|
$0.08
|
$0.04
|
|
|
|
|
|
|
◆ Maximum Charge 12
|
|
$0.56
|
$0.51
|
|
|
|
|
|
|
◆ Charge for an Insured at Attained Age 35
|
$0.08
|
$0.06
|
|
|
Children’s Term Insurance Rider (Per $1,000 of rider amount)
|
Monthly on Issue Date and on each Monthly Due Date
|
$0.87
|
$0.78
|
|
Monthly Disability Benefit Rider (Per $100 of monthly benefit)
|
Monthly on Issue Date and on each Monthly Due Date
|
|
|
|
|
|
|
|
|
◆ Minimum Charge 13
|
|
$6
|
$4
|
|
|
|
|
|
|
◆ Maximum Charge
|
|
$62
|
$45
|
|
|
|
|
|
|
◆ Charge at the Insured’s Attained Age 35
|
$7
|
$4.5
|
|
|
Waiver of Deduction Rider (As a percentage of all other monthly charges)
|
Monthly on the Issue Date and on each monthly due date
|
|
|
|
|
|
|
|
|
◆ Minimum Charge 13
|
|
6%
|
4%
|
|
|
|
|
|
|
◆ Maximum Charge
|
|
60%
|
45%
|
|
|
|
|
|
|
◆ Charge at the Insured’s Attained Age 35
|
7%
|
4.5%
|
|
|
Annual Portfolio Company Expenses 14
|
Minimum
|
Maximum
|
|
(Expenses that are deducted from Portfolio Company assets, including management fees, distribution and/or service (12b-1) fees, and other expenses)
|
0.19%
|
1.05%
|
| • |
Rule 12b-1 Fees. We and/or FFS, the principal underwriter and distributor for the Policies, receive some or all of the 12b-1 fees from the Portfolios that charge a 12b-1 fee.
See the prospectuses for the Portfolios for more information. The 12b-1 fees we and/or FFS receive are calculated as a percentage of the average daily net assets of the Portfolios owned by the Subaccounts available under this Policy and
certain other variable insurance products that we issue.
|
| • |
Administrative, Marketing and Support Service Fees (“Support Fees”). We and/or FFS may receive compensation from some of the Portfolios’ service providers for administrative
and other services we perform relating to Variable Account operations that might otherwise have been provided by the Portfolios. The amount of this compensation is based on a percentage of the average assets of the particular Portfolios
attributable to the Policy and to certain other variable insurance products that we issue. These percentages currently range from 0.00% to 0.25% and may be significant. Some service providers may pay us more than others.
|
|
Incoming Payments to Farmers and/or FFS
|
|||
|
From the following Funds and
their Service Providers:
|
Maximum %
of assets*
|
From the following Funds and their
Service Providers:
|
Maximum %
of assets*
|
|
American Funds
|
0.25%
|
Franklin Templeton
|
0.25%
|
|
DWS
|
0.25%
|
Janus
|
0.25%
|
|
BNY Mellon
|
0.25%
|
PIMCO
|
0.15%
|
|
Fidelity®
|
0.25%
|
Principal
|
0.25%
|
| * |
Payments are based on a percentage of the average assets of each underlying Portfolio owned by the Subaccounts available under this Policy and under certain other variable insurance products offered by us.
|
| • |
Other payments. We and/or FFS also may directly or indirectly receive additional amounts or different percentages of assets under management from some of the Portfolio’s
service providers with regard to the variable insurance products we issue. These payments may be derived, in whole or in part, from the advisory fees deducted from assets of the Portfolios. Policy Owners, through their indirect investment
in the Portfolios, bear the costs of these advisory fees. Certain investment advisors or their affiliates may provide us and/or FFS with wholesaling services to assist us in the distribution of the Policy, may pay us and/or FFS amounts to
participate in sales meetings or may reimburse our sales costs, and may provide us and/or FFS with occasional gifts, meals, tickets, or other compensation or reimbursement. The amounts in the aggregate may be significant and may provide
the investment advisor (or other affiliates) with increased access to us and FFS.
|
| • |
The date insurance coverage under the Policy becomes effective;
|
| • |
The date you receive notice that either the temporary insurance coverage or the application has been declined, and in no event later than 12:01 a.m. Pacific Time of the fifth day after Farmers has mailed a letter giving such notice; or
|
| • |
The date Farmers receives a signed request from the Proposed Policy Owner(s) to cancel or withdraw either the Application or the TIA.
|
|
Changing the Owner
|
• You may change the Owner by providing a written request to us at
any time while the Insured is alive, subject to any existing assignments of your Policy.
|
|
|
• The change takes effect on the date that the written request is
signed.
|
|
|
• We are not liable for any actions we may have taken before we
received the written request.
|
|
|
• Changing the Owner does not automatically change the Beneficiary.
Changing the Owner may have tax consequences. You should consult a tax advisor before changing the Owner.
|
|
Selecting and
Changing the
Beneficiary
|
• If you designate more than one Beneficiary, then each Beneficiary
shares equally in any Death Benefit Amount Payable unless the Beneficiary designation states otherwise.
|
|
|
• If the Beneficiary dies before the Insured, then any contingent
Beneficiary becomes the Beneficiary.
|
|
|
• If both the Beneficiary and contingent Beneficiary die before the
Insured, then we will pay the Death Benefit Amount Payable to the Owner or the Owner’s estate once the Insured dies.
|
|
|
• You can request a delay clause that provides that if the
Beneficiary dies within a specified number of days (maximum 180 days) following the Insured’s death, then the Death Benefit Amount Payable will be paid as if the Beneficiary had died first.
|
|
|
• You can change the Beneficiary by providing us with a written
request while the Insured is living.
|
|
|
• The change in Beneficiary is effective as of the date you sign
the written request.
|
|
|
• We are not liable for any actions we may have taken before we
received the written request.
|
|
Assigning the
Policy – Collateral
Assignment
|
• You may assign Policy rights while the Insured is alive.
|
|
• The Owner retains any Ownership rights that are not assigned.
|
|
|
• The assignee may not change the Owner or the Beneficiary, and may
not elect or change an optional method of payment. We will pay any amount payable to the assignee in a lump sum.
|
|
|
|
• Claims under any assignment are subject to proof of interest and
the extent of the assignment.
|
|
|
• We are not:
|
|
|
• bound by any assignment unless we receive and record a Written
Notice of the assignment.
|
|
|
• responsible for the validity of any assignment.
|
|
|
• liable for any payment we made before we received Written
Notice of the assignment.
|
|
|
Assigning the Policy may have tax consequences. See the “Federal Tax Considerations” section.
|
| • |
conform the Policy, our operations, or the Variable Account’s operations to the requirements of any law (or regulation issued by a government agency) to which the Policy, our company or the Variable Account is subject;
|
| • |
assure continued qualification of the Policy as a life insurance contract under the federal tax laws; or
|
| • |
reflect a change in the Variable Account’s operations.
|
| • |
the Maturity Date (Insured’s Attained Age 121);
|
| • |
the date the Insured dies;
|
| • |
a grace period ends before we receive the sufficient Premium Payment or Loan Repayment or both as defined in the Grace Period section; or
|
| • |
the date you Surrender the Policy in full.
|
| a. |
the tax problem resolves itself prior to the refund date; or
|
| b. |
the tax problem relates to a MEC and we receive a signed acknowledgment from the Owner prior to the refund date instructing us to process the premium notwithstanding the tax issue involved.
|
| • |
you increase or decrease the Face Amount;
|
| • |
you change the death benefit option;
|
| • |
you change or add a rider;
|
| • |
you take a partial Surrender when you have elected the level death benefit option (Option B); or
|
| • |
the Insured’s Premium Class changes (for example, from nicotine to non-nicotine, or from substandard to standard).
|
| • |
You must put at least 1% of each premium in any Subaccount you select or the Fixed Account.
|
| • |
Allocation percentages must be in whole numbers and the sum of the percentages must equal 100.
|
|
Your Contract Value:
|
• varies from day to day, depending on the investment experience of
the Subaccounts you choose, the interest credited to the Fixed Account, the charges deducted and any other Policy transactions (such as additional premium payments, transfers, partial Surrenders and Policy loans);
|
|
• serves as the starting point for calculating values under a
Policy;
|
|
|
|
• equals the sum of all values in each Subaccount, the loan account
(the Loan Account Value), and the Fixed Account (the Fixed Account Value);
|
|
|
• is determined on the Issue Date and on each Business Day;
|
|
|
• on the Issue Date, equals the Initial Premium received, minus the
premium expense charge, and minus the Monthly Deductions; and
|
|
|
• has no guaranteed minimum amount and may be more or less than
Premiums paid.
|
|
The number of units in any Subaccount on any Business Day equals:
|
• the number of units you had in any Subaccount at the end of the
preceding Business Day; plus
|
|
• units purchased with additional Premiums since the preceding
Business Day and allocated to the Subaccounts, net of the premium expense charge; plus
|
|
|
• units purchased via transfers from another Subaccount, the Fixed
Account, or loan account, to the Subaccount since the preceding Business Day; minus
|
|
|
• units redeemed as part of a transfer to another Subaccount, the
Fixed Account, or the loan account, plus units redeemed to cover any associated transfer fees since the preceding Business Day; minus
|
|
|
|
• units redeemed to pay partial Surrenders and partial Surrender
fees assessed against the Subaccount since the preceding Business Day; minus
|
|
|
• units redeemed to pay for the pro-rata share of the Monthly
Deductions on the Business Day on or after the Monthly Due Date.
|
|
The Fixed Account Value on any Business Day after the Issue Date equals:
|
• the Fixed Account Value on the preceding Business Day plus
interest from the preceding Business Day to the current Business Day; plus
|
|
• the portion of the premium(s), minus the premium expense charge,
allocated to the Fixed Account since the preceding Business Day, plus interest from the date such premium(s) were received to the current Business Day; plus
|
|
|
• any amounts transferred to the Fixed Account since the preceding
Business Day, plus interest from the effective date of such transfers since the preceding Business Day to the current Business Day; minus
|
|
|
|
• the amount of any transfer from the Fixed Account to the
Subaccounts and the loan account, and any associated transfer fees, since the preceding Business Day, plus interest on each transferred amount and transfer fees from the effective date of such transfers since the preceding Business Day to
the current Business Day; minus
|
|
|
• the amount of any partial Surrenders and any applicable partial
Surrender fees deducted from the Fixed Account since the preceding Business Day, plus interest on those Surrendered amounts from the effective date of each partial Surrender since the preceding Business Day to the current Business Day; minus
|
|
|
• the amount equal to a pro-rata share of the Monthly Deduction on
the Business Day on or after each Monthly Due Date, for the month beginning on that Monthly Due Date.
|
|
The Loan Account
Value on any Business Day after the Issue Date equals:
|
• the Loan Account Value on the preceding Business Day plus
interest from the preceding Business Day to the date of calculation; plus
|
|
• any amounts transferred to the loan account since the preceding
Business Day, plus interest from the effective date of such transfers to the date of calculation; minus
|
|
|
|
• the amount of any transfer from the loan account to the
Subaccounts and the Fixed Account since the preceding Business Day, plus interest from the effective date of such transfers since the preceding Business Day to the date of calculation.
|
|
Services and benefits we provide:
|
• the death benefit, Surrender and loan benefits under the Policy,
and the benefits provided by riders.
|
|
|
• investment options, including premium allocations.
|
|
|
• administration of elective options.
|
|
|
• the distribution of reports to Owners.
|
|
Costs and expenses we incur:
|
• costs associated with processing and underwriting applications,
issuing and administering the Policy (including any riders).
|
|
|
• overhead and other expenses for providing services and benefits.
|
|
|
• sales and marketing expenses, including compensation paid in
connection with the sale of the Policies.
|
|
|
• other costs of doing business, such as collecting Premiums,
maintaining records, processing claims, affecting transactions, and paying federal, state and local premium and other taxes and fees.
|
|
Risks we assume include but are not limited to:
|
• that the cost of insurance charges we deduct are insufficient to
meet our actual claims because Insureds die sooner than we anticipate.
|
|
• that the costs of providing the services and benefits under the
Policies exceed the charges we deduct.
|
| • |
The monthly administration charge; plus
|
| • |
The cost of insurance charge for the Policy; plus
|
| • |
The monthly underwriting and sales expense charge, if any; plus
|
| • |
The risk charges of any attached riders.
|
| 1. |
the monthly cost of insurance rate per $1,000; times
|
| 2. |
the table rating factor charge for your Policy, if any, as shown on your Policy’s specifications page; plus
|
| 3. |
the flat extra charge for your Policy, if any, as shown on your Policy’s specifications page.
|
| 1. |
the adjusted death benefit; minus
|
| 2. |
the adjusted Contract Value on that date.
|
| 1. |
Find the appropriate monthly underwriting and sales expense charge per $1,000 for the Insured’s Issue Age in Appendix C; then
|
| 2. |
Multiply this charge per $1,000 by the original Face Amount; and then
|
| 3. |
Divide the result by 1,000.
|
| • |
Monthly Underwriting and Sales Expense Charge discount (“MUSEC discount”). We may provide a discount on the base monthly underwriting and sales expense charge if a “qualifying” policy is in force, applied for, or pending when we
receive your Policy application. Qualifying policies currently include those where the Policy Owner, the payor of the Policy or the primary Insured on the Policy is an active driver on a Farmers Insurance® auto policy, or is
one of the named Insureds under a Farmers Insurance® home owner’s or renter’s policy, or owns another life insurance or commercial policy issued by us. We may also provide the discount prospectively if, after issue, you
purchase a qualifying policy, subject to state restrictions. Contact us or your agent for details concerning the rate of MUSEC discount that may be applied to your Policy. The size of the qualifying policy does not affect the amount of
the discount.
|
| • |
Accidental Death Benefit Rider
|
| • |
Children’s Term Insurance Rider
|
| • |
Waiver of Deduction Rider
|
| • |
Monthly Disability Benefit Rider (not available effective August 7, 2015)
|
| • |
your Contract Value in each Subaccount; multiplied by
|
| • |
the daily portion of the annual mortality and expense risk charge rate, which is currently 0.30%.
|
| • |
We reserve the right, at our discretion, to increase the annual mortality and expense risk charge rate to no more than 0.60%.
|
| 1. |
you pay Premiums equal to or not much higher than the minimum premium shown in your Policy, or
|
| 2. |
investment performance is too low.
|
| 1. |
the Surrender Charge for the Face Amount on the Issue Date; plus
|
| 2. |
the Surrender Charge for each increase in Face Amount.
|
| • |
We currently allow you to make 12 transfers each Policy year free from charge. Any unused free transfers do not carry over to the next Policy year.
|
| • |
We charge $25 for each additional transfer. We will not increase this charge.
|
| • |
For purposes of assessing the transfer charge, each written or telephone request is considered to be one transfer, regardless of the number of Subaccounts (or Fixed Account) affected by the transfer.
|
| • |
We deduct the transfer charge from the Subaccounts and Fixed Account on a pro-rata basis, or on a different basis if you so request.
|
| • |
Transfers we effect on the Reallocation Date, and transfers due to loans, dollar cost averaging, and death benefit processing do not count as transfers for the purpose of assessing this charge.
|
| • |
For years 1 through 15, we will charge you loan interest at a rate of 4.5%, compounded annually. For years 16 and beyond, we will charge you loan interest at a rate 2.5%, compounded annually. These rates may change at our discretion,
but are guaranteed not to exceed 6.5%.
|
| • |
Interest is charged daily, and is due and payable at the end of each Policy year, or on the date of any Policy loan increase or repayment, if earlier.
|
| • |
Unpaid interest becomes part of the Outstanding Loan Amount and accrues interest daily.
|
| • |
Amounts in the loan account earn interest at the guaranteed minimum rate of 2.5% per year.
|
| ◾ |
We may charge a fee not to exceed $25 for each additional annual report you request. We currently charge $0 for each additional annual report you request.
|
| ◾ |
Certain riders attached to the Policy will have their own charges. See the “Fee Table” for more information.
|
|
Death benefit Amount Payable equals:
|
• the death benefit (described below) in effect as of the date of
the Insured’s death; minus
|
|
• any Monthly Deductions due and unpaid at the date of the
Insured’s death; minus
|
|
|
|
• any Outstanding Loan Amount you owe on the Policy loan(s); plus
|
|
|
• the amounts to be paid under the terms of any riders you added to
the Policy.
|
|
The variable death benefit under Option A is the greater of:
|
• your Policy’s Face Amount, plus your Contract Value on the date
of the Insured’s death; or
|
|
• your Contract Value on the date of the Insured’s death multiplied
by the applicable death benefit percentage.
|
|
The level death benefit under Option B is the greater of:
|
• your Policy’s Face Amount on the date of the Insured’s death; or
|
|
• your Contract Value on the date of the Insured’s death multiplied
by the applicable death benefit percentage.
|
|
Attained Age
|
|
Death Benefit Percentage
|
|
40 and under
|
|
250%
|
|
41 to 45
|
|
250% minus 7% for each age over age 40
|
|
46 to 50
|
|
209% minus 6% for each age over age 46
|
|
51 to 55
|
|
178% minus 7% for each age over age 51
|
|
56 to 60
|
|
146% minus 4% for each age over age 56
|
|
61 to 65
|
|
128% minus 2% for each age over age 61
|
|
66 to 70
|
|
119% minus 1% for each age over age 66
|
|
71 to 74
|
|
113% minus 2% for each age over age 71
|
|
75 to 90
|
|
105%
|
|
91 to 94
|
|
104% minus 1% for each age over age 91
|
|
95 and above
|
|
100%
|
| • |
You may increase the Face Amount by submitting a signed, written request and providing evidence of insurability satisfactory to us. The increase will be effective on the Monthly Due Date following our approval of your request. We can
deny your request for reasons including, but not limited to, the following:
|
| ¡ |
We do not wish to increase the death benefits due to the Insured’s health, occupation, avocations, or any factor that we believe has a bearing on the Insured’s risk of death.
|
| ¡ |
We conclude the Insured has an excessive amount of insurance coverage.
|
| ¡ |
We conclude the Owner no longer has an insurable interest in the Insured.
|
| • |
You can increase the Face Amount at any time after the first Policy year and before the Insured’s Attained Age 81.
|
| • |
The minimum increase is $10,000.
|
| • |
An additional monthly underwriting and sales expense charge will be imposed each month during the 60 months following each increase in Face Amount. We assess this charge on the amount of the increase in Face Amount. See the “Charges
and Deductions – Monthly Deduction – Monthly Underwriting and Sales Expense Charge” section of this prospectus for an explanation of how this charge is calculated.
|
| • |
An additional Surrender Charge will be imposed on full Surrenders occurring within 9 years of each increase in Face Amount.
|
| • |
Increasing the Face Amount will increase your Policy’s minimum premium.
|
| • |
You may decrease the Face Amount, but not below the minimum Face Amount shown on your Policy specifications page.
|
| • |
You must submit a signed, written request to decrease the Face Amount. Evidence of insurability is not required.
|
| • |
Any decrease will be effective on the Monthly Due Date following our approval of your request.
|
| • |
Any decrease will first be used to reduce:
|
| ¡ |
the most recent increase; then
|
| ¡ |
the next most recent increases in succession; and then
|
| ¡ |
the Face Amount on the Issue Date.
|
| • |
A reduction in Face Amount will not reduce any monthly underwriting and sales expense charges or Surrender Charges on the Policy.
|
| • |
A decrease in Face Amount may require that a portion of a Policy’s Cash Surrender Value be distributed as a partial Surrender in order to maintain federal tax compliance. Decreasing the Face Amount may also cause your Policy to become
a Modified Endowment Policy, or “MEC,” under federal tax law and receive less favorable tax treatment than other life insurance policies. See the “Federal Tax Considerations – Tax Treatment of Policy Benefits – Modified Endowment
Contracts” section.
|
| • |
Decreasing the Face Amount will reduce your Policy’s minimum premium.
|
| • |
Decreasing the Face Amount may increase the rates we charge you for the cost of insurance. Except for juvenile policies, we currently charge higher rates if the Face Amount is below $150,000 than if it is at least $150,000.
|
|
Optional Benefits with No Additional Charge
|
||
|
Name of Benefit
|
Purpose
|
Brief Description of
Restrictions/Limitation
|
|
Accelerated Benefit Rider for Terminal Illness
|
Access up to 50% of the Death Benefit (subject to a $150,000 maximum) under the Policy if the Insured is diagnosed with a terminal illness as defined in the Policy.
|
• The Policy’s expiration/maturity date must be more than 2 years
from the request of the benefit under this rider.
• Consent from irrevocable beneficiaries and permitted assignees,
if any, needed.
• No benefit if the Policy Owner is a) required by law to use this
benefit to meet the claims of creditors, whether in bankruptcy or otherwise, or b) required by a government entity to use this benefit in order to apply for, obtain, or otherwise keep a
|
|
government benefit or entitlement, or for any other reason.
• No benefit if the Terminal Illness results from actions of the
Insured that are intended or would be expected to result in injury.
|
||
|
Automatic Increase Benefit Rider
|
Automatic annual increases in Face Amount.
|
• Increases apply on each Policy Anniversary prior to the Insured’s
Attained Age 55, or on the first two Policy Anniversaries if the Insured’s Issue Age is between 53 and 55 when the rider is issued.
• The rider ends when the Insured attains age 55.
|
|
Accidental Death Benefit Rider
|
Payment of an additional death benefit if the Insured’s death was caused by accidental bodily injury.
|
• Exclusions from Coverage – Death resulting from:
¡ Suicide whether sane
or insane;
¡ War or any act
attributable to war, declared or undeclared, whether the Insured is in the military service or not;
¡ Bodily or mental
infirmity, illness or disease of any kind;
¡ Bacterial infection
other than infection occurring as a result of accidental or external bodily injuries;
¡ Committing or
attempting to commit an assault or felony;
¡ Voluntary taking of
any poison, drug or sedative, asphyxiation from voluntary inhalation of gas;
¡ Participating in
aviation, except as a passenger.
|
|
Children’s Term Insurance Rider
|
Term insurance on the Insured’s current and future legal dependent children.
|
• Insurance coverage for each insured child continues until the
earlier: (1) the child’s 22nd birthday, or (2) the Insured reaches Attained Age 65.
|
|
Waiver of Deduction Rider
|
Waives Monthly Deductions due to the Insured’s qualifying total disability. This rider may help prevent the Policy from lapsing during a period of total disability by waiving Monthly Deductions.
|
• Exclusions from coverage – disability resulting from:
¡ Intentional
self-inflicted injury;
¡ War or any act
attributable to war, declared or undeclared, while the Insured is in the military, naval or air service of any country;
¡ Participation in
aviation, except as a passenger
|
|
Monthly Disability Benefit Rider
|
Payment of a Monthly Disability Benefit if the insured is totally Disabled.
|
• Effective August 7, 2015, the Monthly Disability Benefit Rider
was no longer available and could not be added to a Policy; Monthly Disability Benefit Riders that were in force as of August 7, 2015 were not affected
• Exclusions from Coverage – Disability resulting from:
¡ Intentional
self-inflicted injury;
¡ War or any act
attributable to war, declared or undeclared, while the Insured is in the military, naval or air service of any country; or
¡ Participation in
aviation, except as a passenger.
|
|
= min(150000, 50% × Death Benefit Available)
|
|
|
|
= min(150000, 50% × (325000 + 123000 – 50000))
|
|
|
|
= min(150000, 199000)
|
|
|
|
= 150000
|
|
=
|
Maximum Benefit Available
|
x
|
Outstanding Loan Balance
|
|
Current Death Benefit
|
|
=
|
150000
|
× 50000
|
|
(325000 + 123000 – 50000)
|
||
|
|
|
|
|
|
= 18844.22
|
|
|
=
|
Max Benefit
|
– Reduction for Loan – Administrative Charge
|
|
(1 + Interest Rae + for Discounting)
|
|
|
|
|
|
|
=
|
150000
|
—
|
18844.22–150
|
|
|
1 + 2.96%
|
||
|
|
|
||
|
|
= 126693.42
|
||
|
GUARANTEED MAXIMUM RISK RATES PER $1,000 ATTAINED AGE
|
|||||||||
|
AGE
|
RISK RATE
|
AGE
|
RISK RATE
|
AGE
|
RISK RATE
|
AGE
|
RISK RATE
|
AGE
|
RISK RATE
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
0.104
|
15
|
0.104
|
29
|
0.083
|
43
|
0.104
|
57
|
0.125
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
0.104
|
16
|
0.125
|
30
|
0.083
|
44
|
0.104
|
58
|
0.125
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
0.083
|
17
|
0.146
|
31
|
0.083
|
45
|
0.104
|
59
|
0.125
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
0.083
|
18
|
0.146
|
32
|
0.083
|
46
|
0.104
|
60
|
0.125
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
0.083
|
19
|
0.146
|
33
|
0.083
|
47
|
0.104
|
61
|
0.146
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
0.083
|
20
|
0.146
|
34
|
0.083
|
48
|
0.104
|
62
|
0.146
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
0.083
|
21
|
0.146
|
35
|
0.083
|
49
|
0.104
|
63
|
0.146
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
0.083
|
22
|
0.125
|
36
|
0.083
|
50
|
0.104
|
64
|
0.167
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
0.083
|
23
|
0.125
|
37
|
0.083
|
51
|
0.104
|
65
|
0.167
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
0.083
|
24
|
0.104
|
38
|
0.083
|
52
|
0.104
|
66
|
0.167
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
0.083
|
25
|
0.104
|
39
|
0.083
|
53
|
0.104
|
67
|
0.188
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
0.083
|
26
|
0.104
|
40
|
0.083
|
54
|
0.104
|
68
|
0.188
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
0.083
|
27
|
0.104
|
41
|
0.083
|
55
|
0.125
|
69
|
0.188
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
0.083
|
28
|
0.083
|
42
|
0.083
|
56
|
0.125
|
||
|
Attained Age
|
Risk Rate
|
Guar Max Monthly Charges for
$100,000 Coverage
|
|
|
|
|
|
57
|
0.125
|
$12.50
|
|
|
|
|
|
58
|
0.125
|
$12.50
|
|
|
|
|
|
59
|
0.125
|
$12.50
|
|
|
|
|
|
60
|
0.125
|
$12.50
|
|
|
|
|
|
61
|
0.146
|
$14.60
|
|
|
|
|
|
62
|
0.146
|
$14.60
|
|
|
|
|
|
63
|
0.146
|
$14.60
|
|
|
|
|
|
64
|
0.167
|
$16.70
|
|
|
|
|
|
65
|
0.167
|
$16.70
|
|
|
|
|
|
66
|
0.167
|
$16.70
|
|
|
|
|
|
67
|
0.188
|
$18.80
|
|
|
|
|
|
68
|
0.188
|
$18.80
|
|
|
|
|
|
69
|
0.188
|
$18.80
|
|
Attained Age
|
Date
|
Total Face Amount
|
|
|
|
|
|
51
|
9/20/2020
|
125,000
|
|
|
|
|
|
52
|
9/20/2021
|
128,750
|
|
|
|
|
|
53
|
9/20/2022
|
132,500
|
|
|
|
|
|
54
|
9/20/2023
|
136,250
|
|
|
|
|
|
55
|
9/20/2024
|
136,250
|
|
|
|
|
|
56
|
9/20/2025
|
136,250
|
|
Insured’s
Attained Age
|
Child 1’s
Attained Age
|
Child 2’s
Attained Age
|
Guar Max Monthly
Risk Charge
|
|
|
|
|
|
|
40
|
5
|
na
|
$4.35
|
|
|
|
|
|
|
41
|
6
|
na
|
$4.35
|
|
|
|
|
|
|
|
|
na
|
|
|
|
|
|
|
|
45
|
10
|
0
|
$4.35
|
|
|
|
|
|
|
46
|
11
|
1
|
$4.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
|
21
|
11
|
$4.35
|
|
|
|
|
|
|
57
|
22
|
12
|
$4.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
29
|
19
|
$4.35
|
|
|
|
|
|
|
65
|
30
|
20
|
$—
|
|
GUARANTEED MAXIMUM MONTHLY
WAIVER OF DEDUCTION RISK RATES |
|||
|
Attained Age
|
Rate
|
Attained Age
|
Rate
|
|
|
|
|
|
|
30 and below
|
.06
|
51-55
|
.15
|
|
|
|
|
|
|
31-40
|
.07
|
56-59
|
.20
|
|
|
|
|
|
|
41-45
|
.08
|
60 and above
|
.00
|
|
|
|
|
|
|
46-50
|
.10
|
|
|
|
GUARANTEED MAXIMUM MONTHLY RISK RATES
FOR MONTHLY DISABILITY BENEFIT |
|||
|
Attained Age
|
Rate
|
Attained Age
|
Rate
|
|
|
|
|
|
|
21-30
|
.06
|
46-50
|
.10
|
|
|
|
|
|
|
31-40
|
.07
|
51-55
|
.15
|
|
|
|
|
|
|
41-45
|
.08
|
56 and above
|
.20
|
| • |
the Contract Value as of such date; minus
|
| • |
any Surrender Charge as of such date; minus
|
| • |
any Monthly Deductions due and unpaid as of such date; minus
|
| • |
any Outstanding Loan Amount (including interest you owe) as of such date.
|
|
Full Surrender Conditions:
|
• You must make your Surrender request in writing.
|
|
• Your written Surrender request must contain your signature.
|
|
|
• Send your written request to the Service Center.
|
|
|
• The Insured must be alive and the Policy must be in force when
you make your written request. A Surrender is effective as of the end of the Business Day on which we receive your written request and your Policy.
|
|
|
• You will incur a Surrender Charge if you Surrender the Policy
during the first nine Policy years or within nine years after any increase in the Face Amount. See the “Charges and Deductions” section.
|
|
|
• Once you Surrender your Policy, all coverage and other benefits
under it cease and cannot be reinstated.
|
|
|
• We will pay you the Cash Surrender Value in a lump sum usually
within seven calendar days unless you request other arrangements.
|
|
Partial Surrender Conditions:
|
• You must make your partial Surrender request in writing.
|
|
• Your written partial Surrender request must contain your
signature.
|
|
|
• Send your written request to the Service Center.
|
|
|
• You may make only one partial Surrender each calendar quarter.
|
|
|
• You partial Surrender request must be at least $500.
|
|
|
• You cannot withdraw more than 75% of the Cash Surrender Value
without Surrendering the Policy.
|
|
|
• You can specify the Subaccount(s) and Fixed Account from which to
make the partial Surrender, otherwise we will deduct the amount from the Subaccounts and the Fixed Account on a pro-rata basis (that is, according to the percentage of Contract Value contained in each Subaccount and the Fixed Account). No
portion of the loan account may be withdrawn.
|
|
|
• We will price complete partial Surrender requests that we receive
from you at our Service Center before the NYSE closes for regular trading (usually, 4:00 p.m. Eastern Time, 1:00 p.m. Pacific Time) using the Accumulation Unit value determined at the close of that regular trading session. If we receive
your complete partial Surrender request after the close of regular trading on the NYSE, we will price your partial Surrender request using the Accumulation Unit value determined at the close of the next regular trading session of the
NYSE.
|
|
|
• We will reduce your Contract Value by the amount of the partial
Surrender you requested plus any processing fee.
|
|
|
• We generally will pay a partial Surrender request within seven
calendar days after the Business Day when we receive the request.
|
| • |
the NYSE is closed, other than customary weekend and holiday closings, or trading on the NYSE is restricted as determined by the SEC; or
|
| • |
the SEC permits, by an order, the postponement for the protection of Policy Owners; or
|
| • |
the SEC determines that an emergency exists that would make the disposal of securities held in the Variable Account or the determination of their value not reasonably practicable.
|
| • |
You may make an unlimited number of transfers in a Policy year from and among the Subaccounts (subject to the “Policy and Procedures Regarding Disruptive Trading and Market Timing” section below).
|
| • |
You may only make one transfer each Policy year from the Fixed Account (unless you choose dollar cost averaging).
|
| • |
You may request transfers in writing (in a form we accept), or by telephone. You should send written requests to the Service Center.
|
| • |
For Subaccount transfers, you must transfer at least the lesser of $250, or the total value in the Subaccount.
|
| • |
For Fixed Account transfers, you may not transfer more than 25% of the value in the Fixed Account, unless the balance after the transfer is less than $250, in which case the entire amount will be transferred.
|
| • |
We charge $25 for the 13th and each additional transfer during a Policy year, and unless you instruct us otherwise we deduct the transfer charge from the Subaccounts and Fixed Account on a pro-rata basis.
|
| • |
We consider each written or telephone request to be a single transfer, regardless of the number of Subaccounts (or Fixed Account) involved.
|
| • |
We will price complete transfer requests that we receive at our Service Center before the NYSE closes for regular trading (usually, 4:00 p.m. Eastern Time, 1:00 p.m. Pacific Time) using the Accumulation Unit value determined at the
close of that regular trading session of the NYSE. If we receive your complete transfer request after the close of regular trading on the NYSE, we will price the transfer request using the Accumulation Unit value determined at the close
of the next regular trading session of the NYSE.
|
| • |
We are not liable for any loss, damage, cost or expense from complying with telephone instructions we reasonably believe to be authentic. You bear the risk of any such loss.
|
| • |
We will employ reasonable procedures to confirm that telephone instructions are genuine.
|
| • |
Such procedures may include requiring forms of personal identification prior to acting upon telephone instructions, providing written confirmation of transactions to you, and/or tape recording telephone instructions received from you.
|
| • |
If we do not employ reasonable confirmation procedures, we may be liable for losses due to unauthorized or fraudulent instructions.
|
| • |
dilution of the interests of long-term investors in a Subaccount if market timers manage to transfer into an underlying Portfolio at prices that are below the true value or to transfer out of the underlying Portfolio at prices that are
above the true value of the underlying Portfolio’s investments (some market timers attempt to do this through methods known as “time-zone arbitrage” and “liquidity arbitrage”);
|
| • |
reduced investment performance due to adverse effects on Portfolio management by:
|
| ¡ |
impeding a Portfolio manager’s ability to sustain an investment objective;
|
| ¡ |
causing the underlying Portfolio to maintain a higher level of cash than would otherwise be the case; or
|
| ¡ |
causing an underlying Portfolio to liquidate investments prematurely (or otherwise at an inopportune time) in order to pay partial Surrenders or transfers out of the underlying Portfolio; and
|
| • |
increased costs to you in the form of increased brokerage and administrative expenses. These costs are borne by all Policy Owners invested in those Subaccounts, not just those making the
transfers.
|
| • |
transfers in excess of $1,000,000 per Policy, per day
|
| • |
terminate all telephone, website, email or fax transfer privileges;
|
| • |
limit the total number of transfers;
|
| • |
place further limits on the dollar amount that may be transferred;
|
| • |
require a minimum period of time between transfers; or
|
| • |
refuse transfer requests from intermediaries acting on behalf of you.
|
| • |
impose redemption fees on transfers;
|
| • |
expressly limit the number, size or frequency of transfers in a given period (except for certain Subaccounts listed above where transfers that exceed a certain size are prohibited); or
|
| • |
allow a certain number of transfers in a given period.
|

| 1. |
Provide evidence of insurability sufficient to demonstrate that there has been no material change in the health of the Insured since the Issue Date and that there has been no material change in the health of any natural persons covered
under any riders attached to this policy since that rider’s Issue Date;
|
| 2. |
Pay sufficient premium payments such that after deducting all due and unpaid Monthly Deductions from the first day of the Grace Period to and including the effective date of Reinstatement: a) You must pay sufficient premium payments
such that after deducting all due and unpaid Monthly Deductions from the first day of the Grace Period to and including the effective date of Reinstatement; and (b) You must pay sufficient premium payments so the policy would pass the
Grace Exemption Test (described in the diagram above) is passed as of the effective date of the reinstatement of the Policy, plus pay an additional three minimum premium payments.
|
| • |
All distributions other than death benefits from a MEC, including distributions upon Surrender and partial Surrender, will be treated first as distributions of gain taxable as ordinary income and as tax-free recovery of the Policy
Owner’s investment in the Policy only after all gain has been distributed.
|
| • |
Loans taken from or secured by (e.g., by assignment) such a Policy are treated as distributions and taxed accordingly.
|
| • |
A 10% additional income tax is imposed on the amount included in income except where the distribution or loan is made when you have Attained Age 59 1/2 or are disabled, or where the distribution is part of a
series of substantially equal periodic payments for your life (or life expectancy) or the joint lives (or joint life expectancies) of you, and the Beneficiary.
|
| • |
If a Policy becomes a MEC, distributions that occur during the Policy year will be taxed as distributions from a MEC. In addition, distributions from a Policy within two years before it becomes a MEC will be taxed in this manner. This
means that a distribution from a Policy that is not a MEC at the time when the distribution is made could later become taxable as a distribution from a MEC.
|
|
Investment Objective
|
Portfolio and Adviser/Subadviser
|
Current
Expenses |
Average Annual Total
Returns (as of 12/31/24) |
|||
|
1 year
|
5 year
|
10 year
|
||||
|
Seeks to provide a high total return (including income and capital gains) consistent with preservation of capital over the long term.
|
American Funds Asset Allocation Fund (Class 2 Shares)
Investment Adviser:
Capital Research and Management CompanySM
|
0.54%
|
16.44%
|
8.32%
|
8.32%
|
|
|
Seeks (1) to provide a level of current income that exceeds the average yield on U.S. stocks generally and (2) to provide a growing stream of income over the years. The secondary objective is to provide growth of capital.
|
American Funds Capital Income Builder® (Class 2 Shares)1
Investment Adviser:
Capital Research and Management CompanySM
|
0.66%
|
10.19%
|
6.02%
|
5.48%
|
|
|
Seeks to provide long-term growth of capital while providing current income.
|
American Funds Capital World Growth and Income Fund (Class 2 Shares)1
Investment Adviser:
Capital Research and Management CompanySM
|
0.77%
|
14.00%
|
7.29%
|
8.45%
|
|
|
Seeks to provide a long-term growth of capital.
|
American Funds Global Growth Fund
(Class 2 Shares)
Investment Adviser:
Capital Research and Management CompanySM
|
0.76%
|
13.68%
|
9.76%
|
10.74%
|
|
|
Seeks to provide growth of capital.
|
American Funds Growth Fund
(Class 2 Shares)
Investment Adviser:
Capital Research and Management CompanySM
|
0.59%
|
31.61%
|
18.83%
|
16.58%
|
|
|
Seeks to achieve long-term growth of capital and income.
|
American Funds Growth-Income Fund
(Class 2 Shares)
Investment Adviser:
Capital Research and Management CompanySM
|
0.53%
|
24.23%
|
13.01%
|
12.20%
|
|
|
Seeks to provide long-term growth of capital.
|
American Funds International Fund
(Class 2 Shares)
Investment Adviser:
Capital Research and Management CompanySM
|
0.78%
|
3.16%
|
1.23%
|
4.01%
|
|
|
Seeks capital growth.
|
BNY Mellon Opportunistic Small Cap Portfolio (Service Class Shares)
Investment Adviser:
BNY Mellon Investment Advisors, Inc.
Subadviser:
Newton Investment Management North America, LLC
|
1.05%
|
4.36%
|
5.62%
|
6.20%
|
|
|
Seeks long-term capital appreciation.
|
BNY Mellon Sustainable U.S. Equity Portfolio, Inc. (Service Class Shares)
Investment Adviser:
BNY Mellon Investment Advisors, Inc.
Subadviser:
Newton Investment Management Limited
|
0.92%
|
24.58%
|
13.18%
|
11.25%
|
|
|
Seeks long-term growth of capital.
|
DWS CROCI® International VIP (Series I) (Class A Shares)1
Investment Adviser:
DWS Investment Management Americas, Inc.
|
0.93%
|
2.45%
|
3.47%
|
3.68%
|
|
|
Seeks to achieve a high rate of total return.
|
DWS CROCI® U.S. VIP (Series II)
(Class A Shares)1
Investment Adviser:
DWS Investment Management Americas, Inc.
|
0.78%
|
17.76%
|
6.01%
|
5.72%
|
|
|
Seeks above-average capital appreciation over the long term.
|
DWS Global Small Cap VIP (Series I) (Class A Shares)1
Investment Adviser:
DWS Investment Management Americas, Inc.
|
1.08%
|
5.76%
|
6.18%
|
4.84%
|
|
|
Seeks maximum current income to the extent consistent with stability of principal.
|
DWS Government Money Market VIP (Series II) (Class A Shares)
Investment Adviser:
DWS Investment Management Americas, Inc.
|
0.40%
|
4.92%
|
2.22%
|
1.47%
|
|
|
Seeks to provide a high level of current income.
|
DWS High Income VIP (Series II)
(Class A Shares)1
Investment Adviser:
DWS Investment Management Americas, Inc.
|
0.91%
|
7.14%
|
3.73%
|
4.62%
|
|
|
Seeks high total return with a secondary objective of principal preservation as the fund approaches its target date and beyond.
|
Fidelity® VIP Freedom 2010 Portfolio
(Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.65%
|
5.06%
|
3.26%
|
4.38%
|
|
|
Seeks high total return with a secondary objective of principal preservation as the fund approaches its target date and beyond.
|
Fidelity® VIP Freedom 2015 Portfolio
(Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.68%
|
6.21%
|
4.08%
|
5.11%
|
|
|
Seeks high total return with a secondary objective of principal preservation as the fund approaches its target date and beyond.
|
Fidelity® VIP Freedom 2020 Portfolio
(Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.71%
|
7.40%
|
4.89%
|
5.76%
|
|
|
Seeks high total return with a secondary objective of principal preservation as the fund approaches its target date and beyond.
|
Fidelity® VIP Freedom 2025 Portfolio
(Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.73%
|
8.28%
|
5.52%
|
6.27%
|
|
|
Seeks high total return with a secondary objective of principal preservation as the fund approaches its target date and beyond.
|
Fidelity® VIP Freedom 2030 Portfolio
(Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.76%
|
9.14%
|
6.25%
|
7.03%
|
|
|
Seeks high total return with a secondary objective of principal preservation.
|
Fidelity® VIP Freedom Income Portfolio (Service Class 2 Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.62%
|
4.20%
|
2.26%
|
3.19%
|
|
|
Seeks high current income and, as a secondary objective, capital appreciation.
|
Fidelity® VIP FundsManager 20% Portfolio (Service Class 2 Shares)1
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.66%
|
5.39%
|
2.80%
|
3.16%
|
|
|
Seeks high total return.
|
Fidelity® VIP FundsManager 50% Portfolio (Service Class 2 Shares)1
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.79%
|
8.38%
|
5.60%
|
5.69%
|
|
|
Seeks high total return.
|
Fidelity® VIP FundsManager 70% Portfolio (Service Class 2 Shares)1
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.83%
|
10.68%
|
7.40%
|
7.29%
|
|
|
Seeks high total return.
|
Fidelity® VIP FundsManager 85% Portfolio (Service Class 2 Shares)1
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.86%
|
12.38%
|
8.57%
|
8.45%
|
|
|
Seeks to achieve capital appreciation.
|
Fidelity® VIP Growth Portfolio
(Service Class Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.66%
|
30.27%
|
18.81%
|
16.51%
|
|
|
Seeks investment results that correspond to the total return of common stocks publicly traded in the United States, as represented by the S&P 500.
|
Fidelity® VIP Index 500 Portfolio
(Service Class Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
Subadviser: Geode Capital Management, LLC
|
0.19%
|
24.77%
|
14.29%
|
12.88%
|
|
|
Seeks long-term growth of capital.
|
Fidelity® VIP Mid Cap Portfolio
(Service Class Shares)
Investment Adviser:
Fidelity Management & Research Company LLC
|
0.67%
|
17.35%
|
11.23%
|
9.10%
|
|
|
Seeks long-term total return. Under normal market conditions, the fund invests at least 80% of its net assets in investments of small capitalization companies.
|
Franklin Small Cap Value VIP Fund
(Class 2 Shares)2
Investment Adviser:
Franklin Mutual Advisors, LLC
|
0.90%
|
11.71%
|
8.36%
|
8.17%
|
|
|
Seeks long-term capital growth. Under normal market conditions, the fund invests at least 80% of its net assets in investments of small-capitalization and mid-capitalization companies.
|
Franklin Small-Mid Cap Growth VIP Fund (Class 2 Shares)1
Investment Adviser:
Franklin Advisors, Inc.
|
1.09%
|
11.04%
|
9.75%
|
9.32%
|
|
|
Seeks long-term capital growth, consistent with preservation of capital and balanced by current income.
|
Janus Henderson Balanced Portfolio
(Service Class Shares)
Investment Adviser:
Janus Henderson Investors US LLC
|
0.87%
|
15.15%
|
8.06%
|
8.40%
|
|
|
Seeks long-term growth of capital.
|
Janus Henderson Forty Portfolio
(Institutional Shares)
Investment Adviser:
Janus Henderson Investors US LLC
|
0.58%
|
28.47%
|
15.40%
|
15.65%
|
|
|
Seeks maximum total return, consistent with preservation of capital and prudent investment management.
|
PIMCO International Bond Portfolio (U.S. Dollar-Hedged) (Administrative Class Shares)
Investment Adviser:
Pacific Investment Management Company LLC (“PIMCO”)
|
1.01%
|
5.46%
|
1.34%
|
2.51%
|
|
|
Seeks maximum total return, consistent with preservation of capital and prudent investment management.
|
PIMCO Low Duration Portfolio (Administrative Class Shares)
Investment Adviser:
Pacific Investment Management Company LLC (“PIMCO”)
|
0.67%
|
4.50%
|
1.08%
|
1.28%
|
|
|
Seeks to provide as high a level of total return (consisting of reinvested income and capital appreciation) as is consistent with reasonable risk.
|
Principal SAM Balanced Portfolio
(Class 2 Shares)
Investment Adviser:
Principal Global Investors, LLC
|
0.48%
|
12.38%
|
6.48%
|
6.52%
|
|
|
Seeks to provide a high level of total return (consisting of reinvestment of income and capital appreciation), consistent with a moderate degree of principal risk.
|
Principal SAM Conservative Balanced Portfolio (Class 2 Shares)
Investment Adviser:
Principal Global Investors, LLC
|
0.49%
|
8.69%
|
4.39%
|
4.89%
|
|
|
Seeks to provide long-term capital appreciation.
|
Principal SAM Conservative Growth Portfolio (Class 2 Shares)
Investment Adviser:
Principal Global Investors, LLC
|
0.48%
|
14.94%
|
8.24%
|
7.98%
|
|
|
Seeks to provide a high level of total return (consistent of income with some capital appreciation).
|
Principal SAM Flexible Income Portfolio (Class 2 Shares)
Investment Adviser:
Principal Global Investors, LLC
|
0.49%
|
6.43%
|
2.82%
|
3.73%
|
|
|
Seeks to provide long-term capital appreciation.
|
Principal SAM Strategic Growth Portfolio (Class 2 Shares)
Investment Adviser:
Principal Global Investors, LLC
|
0.48%
|
16.68%
|
9.61%
|
8.79%
|
|
| 1 |
This Portfolio is subject to an expense reimbursement or fee waiver arrangement resulting in a temporary expense reduction. See the Portfolio’s prospectus for additional information.
|
| 2 |
The Subaccount that invests in this Portfolio is closed to new investors.
|
|
GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES
|
|||||||||||||||||
|
Per 1,000 of Risk Insurance Amount
|
|||||||||||||||||
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
0
|
N/A
|
0.06001
|
N/A
|
0.03500
|
51
|
0.31471
|
0.61121
|
0.27458
|
0.53155
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1
|
N/A
|
0.03834
|
N/A
|
0.02583
|
52
|
0.34732
|
0.67332
|
0.30551
|
0.59108
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
2
|
N/A
|
0.02750
|
N/A
|
0.01916
|
53
|
0.38498
|
0.74807
|
0.33812
|
0.65569
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
3
|
N/A
|
0.02000
|
N/A
|
0.01666
|
54
|
0.43269
|
0.83717
|
0.37242
|
0.72454
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
4
|
N/A
|
0.01750
|
N/A
|
0.01583
|
55
|
0.48629
|
0.93226
|
0.41176
|
0.79765
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
5
|
N/A
|
0.01750
|
N/A
|
0.01500
|
56
|
0.54161
|
1.03082
|
0.45446
|
0.87587
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
6
|
N/A
|
0.01833
|
N/A
|
0.01583
|
57
|
0.59527
|
1.12189
|
0.49970
|
0.95500
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
7
|
N/A
|
0.01833
|
N/A
|
0.01750
|
58
|
0.64897
|
1.20883
|
0.54664
|
1.03756
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
8
|
N/A
|
0.01833
|
N/A
|
0.01750
|
59
|
0.71194
|
1.31107
|
0.59443
|
1.12611
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
9
|
N/A
|
0.01916
|
N/A
|
0.01750
|
60
|
0.78840
|
1.43713
|
0.64478
|
1.21812
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
10
|
N/A
|
0.02000
|
N/A
|
0.01833
|
61
|
0.88176
|
1.59135
|
0.70019
|
1.31784
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
11
|
N/A
|
0.02333
|
N/A
|
0.02083
|
62
|
0.99037
|
1.76877
|
0.75899
|
1.42359
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
12
|
N/A
|
0.02833
|
N/A
|
0.02250
|
63
|
1.10924
|
1.95930
|
0.82119
|
1.53200
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
13
|
N/A
|
0.03333
|
N/A
|
0.02583
|
64
|
1.23333
|
2.15024
|
0.88933
|
1.64904
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
14
|
N/A
|
0.04334
|
N/A
|
0.02833
|
65
|
1.36266
|
2.33731
|
0.96510
|
1.77557
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
15
|
N/A
|
0.05501
|
N/A
|
0.03000
|
66
|
1.49387
|
2.51876
|
1.04768
|
1.91334
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
16
|
N/A
|
0.06502
|
N/A
|
0.03250
|
67
|
1.63122
|
2.70230
|
1.13961
|
2.06666
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
17
|
N/A
|
0.07419
|
N/A
|
0.03417
|
68
|
1.77642
|
2.89051
|
1.24177
|
2.23476
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
18
|
N/A
|
0.07920
|
N/A
|
0.03667
|
69
|
1.93972
|
3.09808
|
1.35336
|
2.42029
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
19
|
N/A
|
0.08170
|
N/A
|
0.03834
|
70
|
2.13062
|
3.33638
|
1.47947
|
2.63021
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
20
|
N/A
|
0.08337
|
N/A
|
0.03917
|
71
|
2.36296
|
3.62993
|
1.62358
|
2.86556
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
21
|
0.07920
|
0.11340
|
0.03917
|
0.05251
|
72
|
2.63536
|
3.97231
|
1.78151
|
3.12222
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
22
|
0.07920
|
0.11924
|
0.04000
|
0.05501
|
73
|
2.92321
|
4.31861
|
1.95420
|
3.40297
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
23
|
0.08003
|
0.12508
|
0.04000
|
0.05751
|
74
|
3.23355
|
4.69520
|
2.14598
|
3.69761
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
24
|
0.08086
|
0.13176
|
0.04167
|
0.06085
|
75
|
3.57270
|
5.11567
|
2.35698
|
4.00801
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
25
|
0.08337
|
0.13927
|
0.04250
|
0.06585
|
76
|
3.95664
|
5.58418
|
2.58905
|
4.34483
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
26
|
0.08670
|
0.14678
|
0.04584
|
0.07002
|
77
|
4.40517
|
6.12911
|
2.84664
|
4.70924
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
27
|
0.08837
|
0.15095
|
0.04751
|
0.07419
|
78
|
4.92894
|
6.75812
|
3.12826
|
5.10421
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
28
|
0.08670
|
0.15179
|
0.05001
|
0.07920
|
79
|
5.51951
|
7.45576
|
3.43845
|
5.53102
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
29
|
0.08587
|
0.15095
|
0.05251
|
0.08420
|
80
|
6.18263
|
8.22452
|
3.82529
|
6.06583
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
30
|
0.08503
|
0.15012
|
0.05501
|
0.08921
|
81
|
6.90909
|
9.04868
|
4.30288
|
6.72401
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
31
|
0.08420
|
0.15095
|
0.05835
|
0.09588
|
82
|
7.68497
|
9.90463
|
4.81112
|
7.40691
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
32
|
0.08503
|
0.15346
|
0.06168
|
0.10255
|
83
|
8.53991
|
10.82608
|
5.34786
|
8.10961
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
33
|
0.08754
|
0.15847
|
0.06585
|
0.11090
|
84
|
9.50017
|
11.87958
|
5.95007
|
8.84722
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
34
|
0.08921
|
0.16431
|
0.07086
|
0.12174
|
85
|
10.58031
|
13.08901
|
6.56439
|
9.53442
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
35
|
0.09338
|
0.17099
|
0.07669
|
0.13259
|
86
|
11.78364
|
14.41951
|
7.29574
|
10.33521
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
36
|
0.09755
|
0.18101
|
0.08253
|
0.14344
|
87
|
13.10250
|
15.85547
|
8.20718
|
11.33853
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
37
|
0.10339
|
0.19270
|
0.08754
|
0.15262
|
88
|
14.52614
|
17.37749
|
9.17863
|
12.35414
|
||||||||
|
38
|
0.11090
|
0.20690
|
0.09171
|
0.16181
|
89
|
16.04444
|
18.97012
|
10.15602
|
13.29346
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
39
|
0.11757
|
0.22277
|
0.09671
|
0.17182
|
90
|
17.58287
|
20.53619
|
10.88246
|
13.83189
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
40
|
0.12675
|
0.24198
|
0.10255
|
0.18268
|
91
|
19.12353
|
22.05253
|
11.58260
|
14.27591
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
41
|
0.13760
|
0.26538
|
0.10923
|
0.19520
|
92
|
20.76683
|
23.63636
|
12.75537
|
15.24260
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
42
|
0.15095
|
0.29297
|
0.11674
|
0.21107
|
93
|
22.53307
|
25.30420
|
14.36966
|
16.62877
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
43
|
0.16681
|
0.32558
|
0.12592
|
0.22862
|
94
|
24.43244
|
27.11897
|
16.42157
|
18.59746
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
44
|
0.18435
|
0.36238
|
0.13676
|
0.24950
|
95
|
26.35437
|
28.98442
|
18.70919
|
20.97702
|
||||||||
|
45
|
0.20356
|
0.39920
|
0.14928
|
0.27374
|
96
|
28.27211
|
30.79253
|
21.02122
|
23.30415
|
||||||||
|
46
|
0.22277
|
0.43604
|
0.16431
|
0.30216
|
97
|
30.36217
|
32.73942
|
22.55449
|
24.71403
|
||||||||
|
47
|
0.23864
|
0.46703
|
0.18184
|
0.33729
|
98
|
32.64693
|
34.84234
|
23.39817
|
25.28542
|
||||||||
|
48
|
0.25118
|
0.49048
|
0.20105
|
0.37912
|
99
|
35.15185
|
37.11809
|
25.17504
|
26.84313
|
||||||||
|
49
|
0.26705
|
0.52065
|
0.22277
|
0.42599
|
100+
|
0
|
0
|
0
|
0
|
||||||||
|
50
|
0.28795
|
0.56005
|
0.24700
|
0.47624
|
|||||||||||||
|
GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES
|
|||||||||
|
Per 1,000 of Risk Insurance Amount
|
|||||||||
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
N/A
|
0.02000
|
N/A
|
0.02167
|
51
|
0.21024
|
0.43688
|
0.13343
|
0.33980
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
N/A
|
0.01250
|
N/A
|
0.01167
|
52
|
0.23029
|
0.47457
|
0.14845
|
0.37327
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
N/A
|
0.01083
|
N/A
|
0.00750
|
53
|
0.25118
|
0.51563
|
0.16682
|
0.41176
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
N/A
|
0.01000
|
N/A
|
0.00667
|
54
|
0.27291
|
0.56257
|
0.18686
|
0.45363
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
N/A
|
0.00917
|
N/A
|
0.00667
|
55
|
0.29381
|
0.61625
|
0.20607
|
0.50054
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
N/A
|
0.00833
|
N/A
|
0.00750
|
56
|
0.31304
|
0.67668
|
0.22528
|
0.55419
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
N/A
|
0.00833
|
N/A
|
0.00750
|
57
|
0.33311
|
0.74555
|
0.24366
|
0.61457
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
N/A
|
0.00750
|
N/A
|
0.00667
|
58
|
0.35486
|
0.82372
|
0.26372
|
0.68172
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
N/A
|
0.00750
|
N/A
|
0.00667
|
59
|
0.38163
|
0.91374
|
0.28461
|
0.75563
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
N/A
|
0.00750
|
N/A
|
0.00667
|
60
|
0.41511
|
1.01650
|
0.30886
|
0.83886
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
N/A
|
0.00833
|
N/A
|
0.00750
|
61
|
0.45949
|
1.13455
|
0.33813
|
0.93142
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
N/A
|
0.00917
|
N/A
|
0.00750
|
62
|
0.51060
|
1.26713
|
0.37076
|
1.03251
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
N/A
|
0.01167
|
N/A
|
0.00667
|
63
|
0.56928
|
1.41259
|
0.40842
|
1.14384
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
N/A
|
0.01667
|
N/A
|
0.00750
|
64
|
0.63303
|
1.57355
|
0.44861
|
1.26459
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
N/A
|
0.02417
|
N/A
|
0.01250
|
65
|
0.70187
|
1.74923
|
0.49300
|
1.39566
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
N/A
|
0.03501
|
N/A
|
0.01917
|
66
|
0.77496
|
1.93547
|
0.54077
|
1.53625
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
N/A
|
0.04918
|
N/A
|
0.02500
|
67
|
0.85568
|
2.13062
|
0.59192
|
1.68639
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
N/A
|
0.06502
|
N/A
|
0.02750
|
68
|
0.94574
|
2.34073
|
0.64898
|
1.84358
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
N/A
|
0.06669
|
N/A
|
0.02750
|
69
|
1.05021
|
2.57190
|
0.71531
|
2.01297
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
N/A
|
0.07003
|
N/A
|
0.02750
|
70
|
1.17422
|
2.83375
|
0.79261
|
2.20146
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
0.07086
|
0.07253
|
0.02667
|
0.02667
|
71
|
1.32123
|
3.13172
|
0.88429
|
2.39719
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
0.07086
|
0.07503
|
0.02667
|
0.02667
|
72
|
1.49473
|
3.46183
|
0.99206
|
2.60020
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
0.06919
|
0.07753
|
0.02667
|
0.02750
|
73
|
1.69488
|
3.81834
|
1.11768
|
2.82172
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
0.06836
|
0.08004
|
0.02667
|
0.03000
|
74
|
1.92185
|
4.18936
|
1.26375
|
3.06618
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
0.06836
|
0.08337
|
0.02667
|
0.03334
|
75
|
2.17244
|
4.56366
|
1.43206
|
3.33724
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
0.06586
|
0.08421
|
0.02667
|
0.03334
|
76
|
2.44854
|
4.93423
|
1.62528
|
3.63948
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
0.05668
|
0.08421
|
0.02667
|
0.03417
|
77
|
2.75469
|
5.30456
|
1.85038
|
3.97493
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
0.05168
|
0.08337
|
0.02834
|
0.03417
|
78
|
3.09981
|
5.68439
|
2.11698
|
4.34659
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
0.05001
|
0.08170
|
0.03084
|
0.03584
|
79
|
3.49733
|
6.08900
|
2.43912
|
4.80146
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
0.04668
|
0.08170
|
0.03251
|
0.03834
|
80
|
3.96100
|
6.53125
|
2.82086
|
5.37704
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
0.04501
|
0.08337
|
0.03417
|
0.04084
|
81
|
4.49358
|
7.00358
|
3.23010
|
6.05158
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
0.04835
|
0.08754
|
0.03584
|
0.04418
|
82
|
5.10686
|
7.60972
|
3.65596
|
6.81830
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
0.05168
|
0.09422
|
0.04001
|
0.04751
|
83
|
5.82291
|
8.40539
|
4.14748
|
7.64507
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
0.05668
|
0.10089
|
0.04668
|
0.05668
|
84
|
6.66210
|
9.31617
|
4.82958
|
8.44838
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
0.06586
|
0.10840
|
0.05418
|
0.06836
|
85
|
7.64417
|
10.36138
|
5.61965
|
9.42708
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
0.07670
|
0.11758
|
0.06169
|
0.07920
|
86
|
8.78935
|
11.54945
|
6.41042
|
10.58781
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
0.08838
|
0.12842
|
0.07003
|
0.09338
|
87
|
10.11221
|
12.88214
|
7.32646
|
11.73999
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
0.10006
|
0.14094
|
0.07670
|
0.10840
|
88
|
11.59966
|
14.33254
|
8.38254
|
12.99755
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
0.10923
|
0.15597
|
0.08254
|
0.12258
|
89
|
13.22687
|
15.86442
|
9.56128
|
14.34231
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
0.11591
|
0.17684
|
0.08504
|
0.13343
|
90
|
14.96281
|
17.44422
|
10.85333
|
15.74030
|
|
GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES
|
|||||||||
|
Per 1,000 of Risk Insurance Amount
|
|||||||||
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
Attained
Age
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
0.12175
|
0.19855
|
0.08587
|
0.14345
|
91
|
16.75815
|
19.02260
|
12.26342
|
17.18368
|
|
|
|
|
|
|
|
|
|
|
|
|
41
|
0.12926
|
0.22110
|
0.08671
|
0.15179
|
92
|
18.58107
|
20.57599
|
13.81441
|
18.68869
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
0.13760
|
0.24199
|
0.08671
|
0.16098
|
93
|
20.38033
|
22.06638
|
15.46390
|
20.18093
|
|
|
|
|
|
|
|
|
|
|
|
|
43
|
0.14595
|
0.26037
|
0.08671
|
0.17016
|
94
|
22.06638
|
23.41872
|
17.20990
|
21.64133
|
|
|
|
|
|
|
|
|
|
|
|
|
44
|
0.15096
|
0.27375
|
0.08754
|
0.17934
|
95
|
23.86216
|
24.88209
|
19.26070
|
23.31064
|
|
|
|
|
|
|
|
|
|
|
|
|
45
|
0.15597
|
0.28879
|
0.08921
|
0.19354
|
96
|
25.99959
|
26.72182
|
21.71026
|
25.27107
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
0.16181
|
0.30719
|
0.09255
|
0.21191
|
97
|
28.35327
|
28.80495
|
24.46746
|
27.35722
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
0.16765
|
0.32726
|
0.09755
|
0.23280
|
98
|
30.94902
|
31.17660
|
27.54398
|
29.53318
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
0.17517
|
0.34984
|
0.10339
|
0.25536
|
99
|
33.75115
|
33.81926
|
30.92665
|
31.74040
|
|
|
|
|
|
|
|
|
|
|
|
|
49
|
0.18352
|
0.37494
|
0.11090
|
0.28043
|
100+
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
0.19437
|
0.40423
|
0.12091
|
0.30802
|
|||||
|
GUARANTEED MAXIMUM MONTHLY UNDERWRITING
AND SALES EXPENSE CHARGE
|
|||||||||
|
Per $1,000 of Face Amount
|
|||||||||
|
Issue Age or
Attained
Age at
Increase
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
Issue Age
or Attained
Age at
Increase
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
N/A
|
0.075
|
N/A
|
0.072
|
41
|
0.352
|
0.415
|
0.281
|
0.287
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
N/A
|
0.076
|
N/A
|
0.072
|
42
|
0.368
|
0.436
|
0.292
|
0.298
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
N/A
|
0.077
|
N/A
|
0.073
|
43
|
0.383
|
0.457
|
0.303
|
0.310
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
N/A
|
0.078
|
N/A
|
0.074
|
44
|
0.398
|
0.478
|
0.314
|
0.321
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
N/A
|
0.079
|
N/A
|
0.075
|
45
|
0.414
|
0.499
|
0.325
|
0.332
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
N/A
|
0.080
|
N/A
|
0.076
|
46
|
0.441
|
0.532
|
0.346
|
0.352
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
N/A
|
0.083
|
N/A
|
0.078
|
47
|
0.468
|
0.564
|
0.367
|
0.371
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
N/A
|
0.085
|
N/A
|
0.081
|
48
|
0.495
|
0.597
|
0.388
|
0.391
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
N/A
|
0.088
|
N/A
|
0.083
|
49
|
0.522
|
0.629
|
0.409
|
0.411
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
N/A
|
0.091
|
N/A
|
0.086
|
50
|
0.549
|
0.662
|
0.430
|
0.430
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
N/A
|
0.093
|
N/A
|
0.088
|
51
|
0.591
|
0.707
|
0.461
|
0.461
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
N/A
|
0.098
|
N/A
|
0.092
|
52
|
0.632
|
0.753
|
0.492
|
0.492
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
N/A
|
0.103
|
N/A
|
0.097
|
53
|
0.673
|
0.798
|
0.523
|
0.523
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
N/A
|
0.108
|
N/A
|
0.101
|
54
|
0.714
|
0.843
|
0.553
|
0.553
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
N/A
|
0.113
|
N/A
|
0.106
|
55
|
0.755
|
0.889
|
0.584
|
0.584
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
N/A
|
0.118
|
N/A
|
0.110
|
56
|
0.816
|
0.952
|
0.638
|
0.638
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
N/A
|
0.126
|
N/A
|
0.116
|
57
|
0.877
|
1.015
|
0.693
|
0.693
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
N/A
|
0.134
|
N/A
|
0.122
|
58
|
0.938
|
1.077
|
0.747
|
0.747
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
N/A
|
0.142
|
N/A
|
0.128
|
59
|
0.999
|
1.140
|
0.801
|
0.801
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
N/A
|
0.150
|
N/A
|
0.134
|
60
|
1.060
|
1.203
|
0.855
|
0.855
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
N/A
|
0.158
|
N/A
|
0.140
|
61
|
1.108
|
1.222
|
0.903
|
0.903
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
0.159
|
0.173
|
0.140
|
0.142
|
62
|
1.156
|
1.242
|
0.950
|
0.950
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
0.161
|
0.188
|
0.140
|
0.145
|
63
|
1.204
|
1.261
|
0.998
|
0.998
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
0.162
|
0.203
|
0.140
|
0.147
|
64
|
1.251
|
1.280
|
1.045
|
1.045
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
0.163
|
0.218
|
0.140
|
0.150
|
65
|
1.299
|
1.299
|
1.093
|
1.093
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
0.164
|
0.233
|
0.140
|
0.152
|
66
|
1.351
|
1.351
|
1.144
|
1.144
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
0.173
|
0.242
|
0.146
|
0.159
|
67
|
1.402
|
1.402
|
1.195
|
1.195
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
0.183
|
0.250
|
0.151
|
0.166
|
68
|
1.454
|
1.454
|
1.246
|
1.246
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
0.193
|
0.259
|
0.158
|
0.173
|
69
|
1.505
|
1.505
|
1.297
|
1.297
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
0.202
|
0.268
|
0.163
|
0.180
|
70
|
1.557
|
1.557
|
1.348
|
1.348
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
0.212
|
0.276
|
0.169
|
0.186
|
71
|
1.645
|
1.645
|
1.431
|
1.431
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
0.221
|
0.285
|
0.177
|
0.194
|
72
|
1.733
|
1.733
|
1.515
|
1.515
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
0.231
|
0.293
|
0.185
|
0.202
|
73
|
1.821
|
1.821
|
1.598
|
1.598
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
0.240
|
0.302
|
0.193
|
0.210
|
74
|
1.909
|
1.909
|
1.682
|
1.682
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
0.249
|
0.310
|
0.200
|
0.218
|
75
|
1.997
|
1.997
|
1.765
|
1.765
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
0.258
|
0.319
|
0.208
|
0.225
|
76
|
2.039
|
2.039
|
1.802
|
1.802
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
0.274
|
0.334
|
0.221
|
0.235
|
77
|
2.081
|
2.081
|
1.839
|
1.839
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
0.290
|
0.349
|
0.233
|
0.246
|
78
|
2.123
|
2.123
|
1.876
|
1.876
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
0.306
|
0.364
|
0.245
|
0.256
|
79
|
2.164
|
2.164
|
1.913
|
1.913
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
0.321
|
0.379
|
0.257
|
0.266
|
80
|
2.206
|
2.206
|
1.950
|
1.950
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
0.337
|
0.394
|
0.270
|
0.276
|
|||||
|
GUARANTEED MAXIMUM MONTHLY UNDERWRITING
AND SALES EXPENSE CHARGE
|
|||||||||
|
Per $1,000 of Face Amount
|
|||||||||
|
Issue Age or
Attained
Age at
Increase
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
Issue Age or
Attained
Age at
Increase
|
Male
Non-
Nicotine
|
Male
Nicotine*
|
Female
Non-
Nicotine
|
Female
Nicotine*
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
N/A
|
0.075
|
N/A
|
0.072
|
41
|
0.352
|
0.415
|
0.281
|
0.287
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
N/A
|
0.076
|
N/A
|
0.072
|
42
|
0.368
|
0.436
|
0.292
|
0.298
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
N/A
|
0.077
|
N/A
|
0.073
|
43
|
0.383
|
0.457
|
0.303
|
0.310
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
N/A
|
0.078
|
N/A
|
0.074
|
44
|
0.398
|
0.478
|
0.314
|
0.321
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
N/A
|
0.079
|
N/A
|
0.075
|
45
|
0.414
|
0.499
|
0.325
|
0.332
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
N/A
|
0.080
|
N/A
|
0.076
|
46
|
0.441
|
0.532
|
0.346
|
0.352
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
N/A
|
0.083
|
N/A
|
0.078
|
47
|
0.468
|
0.564
|
0.367
|
0.371
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
N/A
|
0.085
|
N/A
|
0.081
|
48
|
0.495
|
0.597
|
0.388
|
0.391
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
N/A
|
0.088
|
N/A
|
0.083
|
49
|
0.522
|
0.629
|
0.409
|
0.411
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
N/A
|
0.091
|
N/A
|
0.086
|
50
|
0.549
|
0.662
|
0.430
|
0.430
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
N/A
|
0.093
|
N/A
|
0.088
|
51
|
0.591
|
0.707
|
0.461
|
0.461
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
N/A
|
0.098
|
N/A
|
0.092
|
52
|
0.632
|
0.753
|
0.491
|
0.492
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
N/A
|
0.103
|
N/A
|
0.097
|
53
|
0.673
|
0.794
|
0.522
|
0.523
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
N/A
|
0.108
|
N/A
|
0.101
|
54
|
0.714
|
0.801
|
0.553
|
0.553
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
N/A
|
0.113
|
N/A
|
0.106
|
55
|
0.722
|
0.810
|
0.584
|
0.584
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
N/A
|
0.118
|
N/A
|
0.110
|
56
|
0.738
|
0.821
|
0.638
|
0.638
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
N/A
|
0.126
|
N/A
|
0.116
|
57
|
0.753
|
0.827
|
0.693
|
0.693
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
N/A
|
0.134
|
N/A
|
0.122
|
58
|
0.761
|
0.828
|
0.747
|
0.747
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
N/A
|
0.142
|
N/A
|
0.128
|
59
|
0.783
|
0.836
|
0.756
|
0.801
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
N/A
|
0.150
|
N/A
|
0.134
|
60
|
0.798
|
0.880
|
0.760
|
0.855
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
N/A
|
0.158
|
N/A
|
0.140
|
61
|
0.811
|
0.927
|
0.769
|
0.903
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
0.159
|
0.173
|
0.140
|
0.142
|
62
|
0.823
|
0.971
|
0.782
|
0.950
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
0.161
|
0.188
|
0.140
|
0.145
|
63
|
0.835
|
0.969
|
0.796
|
0.998
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
0.162
|
0.203
|
0.140
|
0.147
|
64
|
0.847
|
0.940
|
0.808
|
1.045
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
0.163
|
0.218
|
0.140
|
0.150
|
65
|
0.858
|
0.911
|
0.821
|
1.050
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
0.164
|
0.233
|
0.140
|
0.152
|
66
|
0.869
|
0.881
|
0.834
|
1.023
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
0.173
|
0.242
|
0.146
|
0.159
|
67
|
0.880
|
0.850
|
0.846
|
0.997
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
0.183
|
0.250
|
0.151
|
0.166
|
68
|
0.907
|
0.847
|
0.857
|
0.969
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
0.193
|
0.259
|
0.158
|
0.173
|
69
|
0.916
|
0.854
|
0.870
|
0.940
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
0.202
|
0.268
|
0.163
|
0.180
|
70
|
0.921
|
0.864
|
0.894
|
0.910
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
0.212
|
0.276
|
0.169
|
0.186
|
71
|
0.931
|
0.879
|
0.918
|
0.878
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
0.221
|
0.285
|
0.177
|
0.194
|
72
|
0.942
|
0.897
|
0.914
|
0.874
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
0.231
|
0.293
|
0.185
|
0.202
|
73
|
0.954
|
0.915
|
0.922
|
0.884
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
0.240
|
0.302
|
0.193
|
0.210
|
74
|
0.962
|
0.931
|
0.931
|
0.892
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
0.249
|
0.310
|
0.200
|
0.218
|
75
|
0.972
|
0.949
|
0.939
|
0.899
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
0.258
|
0.319
|
0.208
|
0.225
|
76
|
0.973
|
0.954
|
0.939
|
0.898
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
0.274
|
0.334
|
0.221
|
0.235
|
77
|
0.975
|
0.960
|
0.940
|
0.897
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
0.290
|
0.349
|
0.233
|
0.246
|
78
|
0.976
|
0.963
|
0.942
|
0.898
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
0.306
|
0.364
|
0.245
|
0.256
|
79
|
0.984
|
0.962
|
0.957
|
0.916
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
0.321
|
0.379
|
0.257
|
0.266
|
80
|
0.991
|
0.964
|
0.948
|
0.910
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
0.337
|
0.394
|
0.270
|
0.276
|
|||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||
|
Male Non-Nicotine (Premier, Preferred, & Standard)
|
|||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
21
|
5.22
|
4.96
|
4.65
|
4.38
|
4.12
|
3.86
|
3.29
|
2.19
|
1.10
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
22
|
5.33
|
5.06
|
4.74
|
4.48
|
4.21
|
3.94
|
3.36
|
2.24
|
1.12
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
23
|
5.47
|
5.20
|
4.87
|
4.59
|
4.32
|
4.05
|
3.45
|
2.30
|
1.15
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
24
|
5.63
|
5.35
|
5.01
|
4.73
|
4.45
|
4.17
|
3.55
|
2.36
|
1.18
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
25
|
5.83
|
5.54
|
5.19
|
4.90
|
4.61
|
4.31
|
3.67
|
2.45
|
1.22
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
26
|
6.11
|
5.80
|
5.44
|
5.13
|
4.83
|
4.52
|
3.85
|
2.57
|
1.28
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
27
|
6.48
|
6.16
|
5.77
|
5.44
|
5.12
|
4.80
|
4.08
|
2.72
|
1.36
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
28
|
6.92
|
6.57
|
6.16
|
5.81
|
5.47
|
5.12
|
4.36
|
2.91
|
1.45
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
29
|
7.35
|
6.98
|
6.54
|
6.17
|
5.81
|
5.44
|
4.63
|
3.09
|
1.54
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
30
|
7.78
|
7.39
|
6.92
|
6.54
|
6.15
|
5.76
|
4.90
|
3.27
|
1.63
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
31
|
8.22
|
7.81
|
7.32
|
6.90
|
6.49
|
6.08
|
5.18
|
3.45
|
1.73
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
32
|
8.67
|
8.24
|
7.72
|
7.28
|
6.85
|
6.42
|
5.46
|
3.64
|
1.82
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
33
|
9.13
|
8.67
|
8.13
|
7.67
|
7.21
|
6.76
|
5.75
|
3.83
|
1.92
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
34
|
9.59
|
9.11
|
8.54
|
8.06
|
7.58
|
7.10
|
6.04
|
4.03
|
2.01
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
35
|
10.06
|
9.56
|
8.95
|
8.45
|
7.95
|
7.44
|
6.34
|
4.23
|
2.11
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
36
|
10.63
|
10.10
|
9.46
|
8.93
|
8.40
|
7.87
|
6.70
|
4.46
|
2.23
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
37
|
11.28
|
10.72
|
10.04
|
9.48
|
8.91
|
8.35
|
7.11
|
4.74
|
2.37
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
38
|
11.94
|
11.34
|
10.63
|
10.03
|
9.43
|
8.84
|
7.52
|
5.01
|
2.51
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
39
|
12.60
|
11.97
|
11.21
|
10.58
|
9.95
|
9.32
|
7.94
|
5.29
|
2.65
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
40
|
13.25
|
12.59
|
11.79
|
11.13
|
10.47
|
9.81
|
8.35
|
5.57
|
2.78
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
41
|
13.85
|
13.16
|
12.33
|
11.63
|
10.94
|
10.25
|
8.73
|
5.82
|
2.91
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
42
|
14.43
|
13.71
|
12.84
|
12.12
|
11.40
|
10.68
|
9.09
|
6.06
|
3.03
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
43
|
15.09
|
14.34
|
13.43
|
12.68
|
11.92
|
11.17
|
9.51
|
6.34
|
3.17
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
44
|
15.74
|
14.95
|
14.01
|
13.22
|
12.43
|
11.65
|
9.92
|
6.61
|
3.31
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
45
|
16.26
|
15.45
|
14.47
|
13.66
|
12.85
|
12.03
|
10.24
|
6.83
|
3.41
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
46
|
16.76
|
15.92
|
14.92
|
14.08
|
13.24
|
12.40
|
10.56
|
7.04
|
3.52
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
47
|
17.48
|
16.61
|
15.56
|
14.68
|
13.81
|
12.94
|
11.01
|
7.34
|
3.67
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
48
|
18.37
|
17.45
|
16.35
|
15.43
|
14.51
|
13.59
|
11.57
|
7.72
|
3.86
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
49
|
19.41
|
18.44
|
17.27
|
16.30
|
15.33
|
14.36
|
12.23
|
8.15
|
4.08
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
50
|
20.60
|
19.57
|
18.33
|
17.30
|
16.27
|
15.24
|
12.98
|
8.65
|
4.33
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
51
|
21.81
|
20.72
|
19.41
|
18.32
|
17.23
|
16.14
|
13.74
|
9.16
|
4.58
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
52
|
22.91
|
21.76
|
20.39
|
19.24
|
18.10
|
16.95
|
14.43
|
9.62
|
4.81
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
53
|
24.04
|
22.84
|
21.40
|
20.19
|
18.99
|
17.79
|
15.15
|
10.10
|
5.05
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
54
|
25.27
|
24.01
|
22.49
|
21.23
|
19.96
|
18.70
|
15.92
|
10.61
|
5.31
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
55
|
26.43
|
25.11
|
23.52
|
22.20
|
20.88
|
19.56
|
16.65
|
11.10
|
5.55
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
56
|
27.53
|
26.15
|
24.50
|
23.13
|
21.75
|
20.37
|
17.34
|
11.56
|
5.78
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
57
|
28.84
|
27.40
|
25.67
|
24.23
|
22.78
|
21.34
|
18.17
|
12.11
|
6.06
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
58
|
30.45
|
28.93
|
27.10
|
25.58
|
24.06
|
22.53
|
19.18
|
12.79
|
6.39
|
0.00
|
|||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||
|
Male Non-Nicotine (Premier, Preferred, & Standard)
|
|||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
59
|
32.22
|
30.61
|
28.68
|
27.06
|
25.45
|
23.84
|
20.30
|
13.53
|
6.77
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
60
|
33.90
|
32.21
|
30.17
|
28.48
|
26.78
|
25.09
|
21.36
|
14.24
|
7.12
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
61
|
35.40
|
33.63
|
31.51
|
29.74
|
27.97
|
26.20
|
22.30
|
14.87
|
7.43
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
62
|
36.90
|
35.06
|
32.84
|
31.00
|
29.15
|
27.31
|
23.25
|
15.50
|
7.75
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
63
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
64
|
39.90
|
37.91
|
35.51
|
33.52
|
31.52
|
29.53
|
25.14
|
16.76
|
8.38
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
65
|
41.40
|
39.33
|
36.85
|
34.78
|
32.71
|
30.64
|
26.08
|
17.39
|
8.69
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
66
|
42.90
|
40.76
|
38.18
|
36.04
|
33.89
|
31.75
|
27.03
|
18.02
|
9.01
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
67
|
44.40
|
42.18
|
39.52
|
37.30
|
35.08
|
32.86
|
27.97
|
18.65
|
9.32
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
68
|
44.40
|
42.18
|
39.51
|
37.29
|
35.07
|
32.85
|
27.97
|
18.64
|
9.32
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
69
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
70
|
43.30
|
41.13
|
38.53
|
36.37
|
34.20
|
32.04
|
27.27
|
18.18
|
9.09
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
71
|
42.50
|
40.37
|
37.82
|
35.70
|
33.57
|
31.45
|
26.77
|
17.85
|
8.92
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
72
|
41.60
|
39.52
|
37.02
|
34.94
|
32.86
|
30.78
|
26.20
|
17.47
|
8.73
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
73
|
40.70
|
38.66
|
36.22
|
34.18
|
32.15
|
30.11
|
25.64
|
17.09
|
8.54
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
74
|
39.90
|
37.90
|
35.51
|
33.51
|
31.52
|
29.52
|
25.13
|
16.75
|
8.37
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
75
|
39.00
|
37.05
|
34.71
|
32.76
|
30.81
|
28.86
|
24.57
|
16.38
|
8.19
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
76
|
38.60
|
36.67
|
34.35
|
32.42
|
30.49
|
28.56
|
24.31
|
16.21
|
8.10
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
77
|
38.10
|
36.19
|
33.90
|
32.00
|
30.09
|
28.19
|
24.00
|
16.00
|
8.00
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
78
|
37.60
|
35.72
|
33.46
|
31.58
|
29.70
|
27.82
|
23.68
|
15.79
|
7.89
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
79
|
37.20
|
35.34
|
33.10
|
31.24
|
29.38
|
27.52
|
23.43
|
15.62
|
7.81
|
0.00
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
80
|
36.70
|
34.86
|
32.66
|
30.82
|
28.99
|
27.15
|
23.12
|
15.41
|
7.70
|
0.00
|
|||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||||||||||||||
|
Male Nicotine (Ages 0-20 are juvenile issues.)
|
|||||||||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
0
|
3.27
|
3.11
|
2.91
|
2.75
|
2.58
|
2.42
|
2.06
|
1.37
|
0.69
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
1
|
3.30
|
3.14
|
2.94
|
2.77
|
2.61
|
2.44
|
2.08
|
1.39
|
0.69
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
2
|
3.36
|
3.19
|
2.99
|
2.82
|
2.65
|
2.49
|
2.12
|
1.41
|
0.71
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
3
|
3.44
|
3.27
|
3.06
|
2.89
|
2.72
|
2.55
|
2.17
|
1.44
|
0.72
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
4
|
3.51
|
3.33
|
3.12
|
2.95
|
2.77
|
2.60
|
2.21
|
1.47
|
0.74
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
5
|
3.60
|
3.42
|
3.20
|
3.02
|
2.84
|
2.66
|
2.27
|
1.51
|
0.76
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
6
|
3.68
|
3.50
|
3.28
|
3.09
|
2.91
|
2.72
|
2.32
|
1.55
|
0.77
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
7
|
3.78
|
3.59
|
3.36
|
3.18
|
2.99
|
2.80
|
2.38
|
1.59
|
0.79
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
8
|
3.88
|
3.69
|
3.45
|
3.26
|
3.07
|
2.87
|
2.44
|
1.63
|
0.81
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
9
|
3.98
|
3.78
|
3.54
|
3.34
|
3.14
|
2.95
|
2.51
|
1.67
|
0.84
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
10
|
4.09
|
3.89
|
3.64
|
3.44
|
3.23
|
3.03
|
2.58
|
1.72
|
0.86
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
11
|
4.17
|
3.96
|
3.71
|
3.50
|
3.29
|
3.09
|
2.63
|
1.75
|
0.88
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
12
|
4.26
|
4.05
|
3.79
|
3.58
|
3.37
|
3.15
|
2.68
|
1.79
|
0.89
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
13
|
4.34
|
4.12
|
3.86
|
3.65
|
3.43
|
3.21
|
2.73
|
1.82
|
0.91
|
0.00
|
|||||||||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||||||||||||||
|
Male Nicotine (Ages 0-20 are juvenile issues.)
|
|||||||||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
14
|
4.43
|
4.21
|
3.94
|
3.72
|
3.50
|
3.28
|
2.79
|
1.86
|
0.93
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
15
|
4.52
|
4.29
|
4.02
|
3.80
|
3.57
|
3.34
|
2.85
|
1.90
|
0.95
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
16
|
4.63
|
4.40
|
4.12
|
3.89
|
3.66
|
3.43
|
2.92
|
1.94
|
0.97
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
17
|
4.75
|
4.51
|
4.23
|
3.99
|
3.75
|
3.52
|
2.99
|
2.00
|
1.00
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
18
|
4.87
|
4.63
|
4.33
|
4.09
|
3.85
|
3.60
|
3.07
|
2.05
|
1.02
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
19
|
5.00
|
4.75
|
4.45
|
4.20
|
3.95
|
3.70
|
3.15
|
2.10
|
1.05
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
20
|
5.13
|
4.87
|
4.57
|
4.31
|
4.05
|
3.80
|
3.23
|
2.15
|
1.08
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
21
|
7.23
|
6.87
|
6.43
|
6.07
|
5.71
|
5.35
|
4.55
|
3.04
|
1.52
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
22
|
7.46
|
7.09
|
6.64
|
6.27
|
5.89
|
5.52
|
4.70
|
3.13
|
1.57
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
23
|
7.67
|
7.29
|
6.83
|
6.44
|
6.06
|
5.68
|
4.83
|
3.22
|
1.61
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
24
|
7.87
|
7.48
|
7.00
|
6.61
|
6.22
|
5.82
|
4.96
|
3.31
|
1.65
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
25
|
8.10
|
7.70
|
7.21
|
6.80
|
6.40
|
5.99
|
5.10
|
3.40
|
1.70
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
26
|
8.39
|
7.97
|
7.47
|
7.05
|
6.63
|
6.21
|
5.29
|
3.52
|
1.76
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
27
|
8.77
|
8.33
|
7.81
|
7.37
|
6.93
|
6.49
|
5.53
|
3.68
|
1.84
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
28
|
9.20
|
8.74
|
8.19
|
7.73
|
7.27
|
6.81
|
5.80
|
3.86
|
1.93
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
29
|
9.61
|
9.13
|
8.55
|
8.07
|
7.59
|
7.11
|
6.05
|
4.04
|
2.02
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
30
|
10.01
|
9.51
|
8.91
|
8.41
|
7.91
|
7.41
|
6.31
|
4.20
|
2.10
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
31
|
10.42
|
9.90
|
9.27
|
8.75
|
8.23
|
7.71
|
6.56
|
4.38
|
2.19
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
32
|
10.85
|
10.31
|
9.66
|
9.11
|
8.57
|
8.03
|
6.84
|
4.56
|
2.28
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
33
|
11.31
|
10.74
|
10.07
|
9.50
|
8.93
|
8.37
|
7.13
|
4.75
|
2.38
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
34
|
11.80
|
11.21
|
10.50
|
9.91
|
9.32
|
8.73
|
7.43
|
4.96
|
2.48
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
35
|
12.32
|
11.70
|
10.96
|
10.35
|
9.73
|
9.12
|
7.76
|
5.17
|
2.59
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
36
|
12.86
|
12.22
|
11.45
|
10.80
|
10.16
|
9.52
|
8.10
|
5.40
|
2.70
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
37
|
13.44
|
12.77
|
11.96
|
11.29
|
10.62
|
9.95
|
8.47
|
5.64
|
2.82
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
38
|
14.05
|
13.35
|
12.50
|
11.80
|
11.10
|
10.40
|
8.85
|
5.90
|
2.95
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
39
|
14.70
|
13.97
|
13.08
|
12.35
|
11.61
|
10.88
|
9.26
|
6.17
|
3.09
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
40
|
15.43
|
14.66
|
13.73
|
12.96
|
12.19
|
11.42
|
9.72
|
6.48
|
3.24
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
41
|
16.22
|
15.41
|
14.44
|
13.62
|
12.81
|
12.00
|
10.22
|
6.81
|
3.41
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
42
|
17.02
|
16.17
|
15.15
|
14.30
|
13.45
|
12.59
|
10.72
|
7.15
|
3.57
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
43
|
17.83
|
16.94
|
15.87
|
14.98
|
14.09
|
13.19
|
11.23
|
7.49
|
3.74
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
44
|
18.67
|
17.74
|
16.62
|
15.68
|
14.75
|
13.82
|
11.76
|
7.84
|
3.92
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
45
|
19.55
|
18.57
|
17.40
|
16.42
|
15.44
|
14.47
|
12.32
|
8.21
|
4.11
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
46
|
20.47
|
19.45
|
18.22
|
17.19
|
16.17
|
15.15
|
12.90
|
8.60
|
4.30
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
47
|
21.43
|
20.36
|
19.07
|
18.00
|
16.93
|
15.86
|
13.50
|
9.00
|
4.50
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
48
|
22.46
|
21.34
|
19.99
|
18.87
|
17.74
|
16.62
|
14.15
|
9.43
|
4.72
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
49
|
23.59
|
22.41
|
21.00
|
19.82
|
18.64
|
17.46
|
14.86
|
9.91
|
4.95
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
50
|
24.75
|
23.51
|
22.03
|
20.79
|
19.55
|
18.32
|
15.59
|
10.40
|
5.20
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
51
|
25.86
|
24.57
|
23.02
|
21.72
|
20.43
|
19.14
|
16.29
|
10.86
|
5.43
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
52
|
26.95
|
25.60
|
23.99
|
22.64
|
21.29
|
19.94
|
16.98
|
11.32
|
5.66
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
53
|
28.18
|
26.77
|
25.08
|
23.67
|
22.26
|
20.85
|
17.75
|
11.84
|
5.92
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
54
|
29.61
|
28.13
|
26.35
|
24.87
|
23.39
|
21.91
|
18.65
|
12.44
|
6.22
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
55
|
31.03
|
29.48
|
27.62
|
26.07
|
24.51
|
22.96
|
19.55
|
13.03
|
6.52
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
56
|
32.43
|
30.81
|
28.86
|
27.24
|
25.62
|
24.00
|
20.43
|
13.62
|
6.81
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
57
|
34.24
|
32.53
|
30.47
|
28.76
|
27.05
|
25.34
|
21.57
|
14.38
|
7.19
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
58
|
36.45
|
34.63
|
32.44
|
30.62
|
28.80
|
26.97
|
22.96
|
15.31
|
7.65
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
59
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
60
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
61
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
62
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
63
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
64
|
39.90
|
37.91
|
35.51
|
33.52
|
31.52
|
29.53
|
25.14
|
16.76
|
8.38
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
65
|
41.40
|
39.33
|
36.85
|
34.78
|
32.71
|
30.64
|
26.08
|
17.39
|
8.69
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
66
|
42.90
|
40.76
|
38.18
|
36.04
|
33.89
|
31.75
|
27.03
|
18.02
|
9.01
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
67
|
44.40
|
42.18
|
39.52
|
37.30
|
35.08
|
32.86
|
27.97
|
18.65
|
9.32
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
68
|
44.40
|
42.18
|
39.51
|
37.29
|
35.07
|
32.85
|
27.97
|
18.64
|
9.32
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
69
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
70
|
43.30
|
41.13
|
38.53
|
36.37
|
34.20
|
32.04
|
27.27
|
18.18
|
9.09
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
71
|
42.50
|
40.37
|
37.82
|
35.70
|
33.57
|
31.45
|
26.77
|
17.85
|
8.92
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
72
|
41.60
|
39.52
|
37.02
|
34.94
|
32.86
|
30.78
|
26.20
|
17.47
|
8.73
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
73
|
40.70
|
38.66
|
36.22
|
34.18
|
32.15
|
30.11
|
25.64
|
17.09
|
8.54
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
74
|
39.90
|
37.90
|
35.51
|
33.51
|
31.52
|
29.52
|
25.13
|
16.75
|
8.37
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
75
|
39.00
|
37.05
|
34.71
|
32.76
|
30.81
|
28.86
|
24.57
|
16.38
|
8.19
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
76
|
38.60
|
36.67
|
34.35
|
32.42
|
30.49
|
28.56
|
24.31
|
16.21
|
8.10
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
77
|
38.10
|
36.19
|
33.90
|
32.00
|
30.09
|
28.19
|
24.00
|
16.00
|
8.00
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
78
|
37.60
|
35.72
|
33.46
|
31.58
|
29.70
|
27.82
|
23.68
|
15.79
|
7.89
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
79
|
37.20
|
35.34
|
33.10
|
31.24
|
29.38
|
27.52
|
23.43
|
15.62
|
7.81
|
0.00
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
80
|
36.70
|
34.86
|
32.66
|
30.82
|
28.99
|
27.15
|
23.12
|
15.41
|
7.70
|
0.00
|
|||||||||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
||||||||||||||||||||||||||||
|
Female Non-Nicotine (Premier, Preferred, & Standard)
|
||||||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
21
|
4.65
|
4.42
|
4.14
|
3.91
|
3.67
|
3.44
|
2.93
|
1.95
|
0.98
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
22
|
4.75
|
4.51
|
4.23
|
3.99
|
3.75
|
3.52
|
2.99
|
2.00
|
1.00
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
23
|
4.84
|
4.60
|
4.31
|
4.07
|
3.82
|
3.58
|
3.05
|
2.03
|
1.02
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
24
|
4.94
|
4.69
|
4.40
|
4.15
|
3.90
|
3.66
|
3.11
|
2.07
|
1.04
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
25
|
5.03
|
4.78
|
4.48
|
4.23
|
3.97
|
3.72
|
3.17
|
2.11
|
1.06
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
26
|
5.25
|
4.99
|
4.67
|
4.41
|
4.15
|
3.89
|
3.31
|
2.21
|
1.10
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
27
|
5.48
|
5.21
|
4.88
|
4.60
|
4.33
|
4.06
|
3.45
|
2.30
|
1.15
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
28
|
5.72
|
5.43
|
5.09
|
4.80
|
4.52
|
4.23
|
3.60
|
2.40
|
1.20
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
29
|
5.98
|
5.68
|
5.32
|
5.02
|
4.72
|
4.43
|
3.77
|
2.51
|
1.26
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
30
|
6.26
|
5.95
|
5.57
|
5.26
|
4.95
|
4.63
|
3.94
|
2.63
|
1.31
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
31
|
6.59
|
6.26
|
5.87
|
5.54
|
5.21
|
4.88
|
4.15
|
2.77
|
1.38
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
32
|
6.96
|
6.61
|
6.19
|
5.85
|
5.50
|
5.15
|
4.38
|
2.92
|
1.46
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
33
|
7.37
|
7.00
|
6.56
|
6.19
|
5.82
|
5.45
|
4.64
|
3.10
|
1.55
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
34
|
7.79
|
7.40
|
6.93
|
6.54
|
6.15
|
5.76
|
4.91
|
3.27
|
1.64
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
35
|
8.20
|
7.79
|
7.30
|
6.89
|
6.48
|
6.07
|
5.17
|
3.44
|
1.72
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
36
|
8.62
|
8.19
|
7.67
|
7.24
|
6.81
|
6.38
|
5.43
|
3.62
|
1.81
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
37
|
9.08
|
8.63
|
8.08
|
7.63
|
7.17
|
6.72
|
5.72
|
3.81
|
1.91
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
38
|
9.63
|
9.15
|
8.57
|
8.09
|
7.61
|
7.13
|
6.07
|
4.04
|
2.02
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
39
|
10.20
|
9.69
|
9.08
|
8.57
|
8.06
|
7.55
|
6.43
|
4.28
|
2.14
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
40
|
10.70
|
10.17
|
9.52
|
8.99
|
8.45
|
7.92
|
6.74
|
4.49
|
2.25
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
41
|
11.11
|
10.55
|
9.89
|
9.33
|
8.78
|
8.22
|
7.00
|
4.67
|
2.33
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
42
|
11.53
|
10.95
|
10.26
|
9.69
|
9.11
|
8.53
|
7.26
|
4.84
|
2.42
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
43
|
11.96
|
11.36
|
10.64
|
10.05
|
9.45
|
8.85
|
7.53
|
5.02
|
2.51
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
44
|
12.35
|
11.73
|
10.99
|
10.37
|
9.76
|
9.14
|
7.78
|
5.19
|
2.59
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
45
|
12.83
|
12.19
|
11.42
|
10.78
|
10.14
|
9.49
|
8.08
|
5.39
|
2.69
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
46
|
13.43
|
12.76
|
11.95
|
11.28
|
10.61
|
9.94
|
8.46
|
5.64
|
2.82
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
47
|
14.08
|
13.38
|
12.53
|
11.83
|
11.12
|
10.42
|
8.87
|
5.91
|
2.96
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
48
|
14.75
|
14.01
|
13.13
|
12.39
|
11.65
|
10.92
|
9.29
|
6.20
|
3.10
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
49
|
15.47
|
14.70
|
13.77
|
12.99
|
12.22
|
11.45
|
9.75
|
6.50
|
3.25
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
50
|
16.23
|
15.42
|
14.44
|
13.63
|
12.82
|
12.01
|
10.22
|
6.82
|
3.41
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
51
|
17.16
|
16.30
|
15.27
|
14.41
|
13.56
|
12.70
|
10.81
|
7.21
|
3.60
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
52
|
17.94
|
17.04
|
15.97
|
15.07
|
14.17
|
13.28
|
11.30
|
7.53
|
3.77
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
53
|
18.72
|
17.78
|
16.66
|
15.72
|
14.79
|
13.85
|
11.79
|
7.86
|
3.93
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
54
|
19.58
|
18.60
|
17.43
|
16.45
|
15.47
|
14.49
|
12.34
|
8.22
|
4.11
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
55
|
20.53
|
19.50
|
18.27
|
17.25
|
16.22
|
15.19
|
12.93
|
8.62
|
4.31
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
56
|
21.75
|
20.66
|
19.36
|
18.27
|
17.18
|
16.10
|
13.70
|
9.14
|
4.57
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
57
|
23.05
|
21.90
|
20.51
|
19.36
|
18.21
|
17.06
|
14.52
|
9.68
|
4.84
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
58
|
24.44
|
23.22
|
21.75
|
20.53
|
19.31
|
18.09
|
15.40
|
10.26
|
5.13
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
59
|
25.92
|
24.62
|
23.07
|
21.77
|
20.48
|
19.18
|
16.33
|
10.89
|
5.44
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
60
|
27.40
|
26.03
|
24.39
|
23.02
|
21.65
|
20.28
|
17.26
|
11.51
|
5.75
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
61
|
28.90
|
27.46
|
25.72
|
24.28
|
22.83
|
21.39
|
18.21
|
12.14
|
6.07
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
62
|
30.40
|
28.88
|
27.06
|
25.54
|
24.02
|
22.50
|
19.15
|
12.77
|
6.38
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
63
|
31.90
|
30.31
|
28.39
|
26.80
|
25.20
|
23.61
|
20.10
|
13.40
|
6.70
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
65
|
34.90
|
33.16
|
31.06
|
29.32
|
27.57
|
25.83
|
21.99
|
14.66
|
7.33
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
66
|
36.40
|
34.58
|
32.40
|
30.58
|
28.76
|
26.94
|
22.93
|
15.29
|
7.64
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
67
|
37.90
|
36.01
|
33.73
|
31.84
|
29.94
|
28.05
|
23.88
|
15.92
|
7.96
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
68
|
39.40
|
37.43
|
35.06
|
33.09
|
31.12
|
29.15
|
24.82
|
16.54
|
8.27
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
69
|
40.90
|
38.85
|
36.40
|
34.35
|
32.31
|
30.26
|
25.76
|
17.17
|
8.58
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
70
|
42.40
|
40.28
|
37.73
|
35.61
|
33.49
|
31.37
|
26.71
|
17.80
|
8.90
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
71
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
72
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
73
|
43.10
|
40.94
|
38.35
|
36.20
|
34.04
|
31.89
|
27.15
|
18.10
|
9.05
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
74
|
42.20
|
40.09
|
37.55
|
35.44
|
33.33
|
31.22
|
26.58
|
17.72
|
8.86
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
75
|
41.40
|
39.33
|
36.84
|
34.77
|
32.70
|
30.63
|
26.08
|
17.38
|
8.69
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
76
|
41.00
|
38.95
|
36.49
|
34.44
|
32.39
|
30.34
|
25.83
|
17.22
|
8.61
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
77
|
40.60
|
38.57
|
36.13
|
34.10
|
32.07
|
30.04
|
25.57
|
17.05
|
8.52
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
78
|
40.20
|
38.19
|
35.77
|
33.76
|
31.75
|
29.74
|
25.32
|
16.88
|
8.44
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
79
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.29
|
8.14
|
0.00
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
80
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.29
|
8.14
|
0.00
|
||||||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||||||||
|
Female Nicotine (Ages 0-20 are juvenile issues.)
|
|||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
0
|
3.00
|
2.85
|
2.67
|
2.52
|
2.37
|
2.22
|
1.89
|
1.26
|
0.63
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
1
|
3.03
|
2.88
|
2.70
|
2.55
|
2.39
|
2.24
|
1.91
|
1.27
|
0.64
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
2
|
3.08
|
2.93
|
2.74
|
2.59
|
2.43
|
2.28
|
1.94
|
1.29
|
0.65
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
3
|
3.15
|
2.99
|
2.80
|
2.65
|
2.49
|
2.33
|
1.98
|
1.32
|
0.66
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
4
|
3.22
|
3.06
|
2.87
|
2.70
|
2.54
|
2.38
|
2.03
|
1.35
|
0.68
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
5
|
3.29
|
3.13
|
2.93
|
2.76
|
2.60
|
2.43
|
2.07
|
1.38
|
0.69
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
6
|
3.36
|
3.19
|
2.99
|
2.82
|
2.65
|
2.49
|
2.12
|
1.41
|
0.71
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
7
|
3.45
|
3.28
|
3.07
|
2.90
|
2.73
|
2.55
|
2.17
|
1.45
|
0.72
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
8
|
3.53
|
3.35
|
3.14
|
2.97
|
2.79
|
2.61
|
2.22
|
1.48
|
0.74
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
9
|
3.62
|
3.44
|
3.22
|
3.04
|
2.86
|
2.68
|
2.28
|
1.52
|
0.76
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
10
|
3.72
|
3.53
|
3.31
|
3.12
|
2.94
|
2.75
|
2.34
|
1.56
|
0.78
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
11
|
3.79
|
3.60
|
3.37
|
3.18
|
2.99
|
2.80
|
2.39
|
1.59
|
0.80
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
12
|
3.86
|
3.67
|
3.44
|
3.24
|
3.05
|
2.86
|
2.43
|
1.62
|
0.81
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
13
|
3.94
|
3.74
|
3.51
|
3.31
|
3.11
|
2.92
|
2.48
|
1.65
|
0.83
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
14
|
4.02
|
3.82
|
3.58
|
3.38
|
3.18
|
2.97
|
2.53
|
1.69
|
0.84
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
15
|
4.10
|
3.90
|
3.65
|
3.44
|
3.24
|
3.03
|
2.58
|
1.72
|
0.86
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
16
|
4.19
|
3.98
|
3.73
|
3.52
|
3.31
|
3.10
|
2.64
|
1.76
|
0.88
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
17
|
4.28
|
4.07
|
3.81
|
3.60
|
3.38
|
3.17
|
2.70
|
1.80
|
0.90
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
18
|
4.38
|
4.16
|
3.90
|
3.68
|
3.46
|
3.24
|
2.76
|
1.84
|
0.92
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
19
|
4.47
|
4.25
|
3.98
|
3.75
|
3.53
|
3.31
|
2.82
|
1.88
|
0.94
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
20
|
4.57
|
4.34
|
4.07
|
3.84
|
3.61
|
3.38
|
2.88
|
1.92
|
0.96
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
21
|
5.09
|
4.84
|
4.53
|
4.28
|
4.02
|
3.77
|
3.21
|
2.14
|
1.07
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
22
|
5.18
|
4.92
|
4.61
|
4.35
|
4.09
|
3.83
|
3.26
|
2.18
|
1.09
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
23
|
5.28
|
5.02
|
4.70
|
4.44
|
4.17
|
3.91
|
3.33
|
2.22
|
1.11
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
24
|
5.35
|
5.08
|
4.76
|
4.49
|
4.23
|
3.96
|
3.37
|
2.25
|
1.12
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
25
|
5.45
|
5.18
|
4.85
|
4.58
|
4.31
|
4.03
|
3.43
|
2.29
|
1.14
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
26
|
5.65
|
5.37
|
5.03
|
4.75
|
4.46
|
4.18
|
3.56
|
2.37
|
1.19
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
27
|
5.95
|
5.65
|
5.30
|
5.00
|
4.70
|
4.40
|
3.75
|
2.50
|
1.25
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
28
|
6.29
|
5.98
|
5.60
|
5.28
|
4.97
|
4.65
|
3.96
|
2.64
|
1.32
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
29
|
6.59
|
6.26
|
5.87
|
5.54
|
5.21
|
4.88
|
4.15
|
2.77
|
1.38
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
30
|
6.87
|
6.53
|
6.11
|
5.77
|
5.43
|
5.08
|
4.33
|
2.89
|
1.44
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
31
|
7.18
|
6.82
|
6.39
|
6.03
|
5.67
|
5.31
|
4.52
|
3.02
|
1.51
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
32
|
7.57
|
7.19
|
6.74
|
6.36
|
5.98
|
5.60
|
4.77
|
3.18
|
1.59
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
33
|
8.02
|
7.62
|
7.14
|
6.74
|
6.34
|
5.93
|
5.05
|
3.37
|
1.68
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
34
|
8.44
|
8.02
|
7.51
|
7.09
|
6.67
|
6.25
|
5.32
|
3.54
|
1.77
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
35
|
8.83
|
8.39
|
7.86
|
7.42
|
6.98
|
6.53
|
5.56
|
3.71
|
1.85
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
36
|
9.21
|
8.75
|
8.20
|
7.74
|
7.28
|
6.82
|
5.80
|
3.87
|
1.93
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
37
|
9.62
|
9.14
|
8.56
|
8.08
|
7.60
|
7.12
|
6.06
|
4.04
|
2.02
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
38
|
10.05
|
9.55
|
8.94
|
8.44
|
7.94
|
7.44
|
6.33
|
4.22
|
2.11
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
39
|
10.48
|
9.96
|
9.33
|
8.80
|
8.28
|
7.76
|
6.60
|
4.40
|
2.20
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
40
|
10.92
|
10.37
|
9.72
|
9.17
|
8.63
|
8.08
|
6.88
|
4.59
|
2.29
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
41
|
11.37
|
10.80
|
10.12
|
9.55
|
8.98
|
8.41
|
7.16
|
4.78
|
2.39
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
42
|
11.83
|
11.24
|
10.53
|
9.94
|
9.35
|
8.75
|
7.45
|
4.97
|
2.48
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
43
|
12.30
|
11.69
|
10.95
|
10.33
|
9.72
|
9.10
|
7.75
|
5.17
|
2.58
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
44
|
12.75
|
12.11
|
11.35
|
10.71
|
10.07
|
9.44
|
8.03
|
5.36
|
2.68
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
45
|
13.13
|
12.47
|
11.69
|
11.03
|
10.37
|
9.72
|
8.27
|
5.51
|
2.76
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
46
|
13.43
|
12.76
|
11.95
|
11.28
|
10.61
|
9.94
|
8.46
|
5.64
|
2.82
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
47
|
14.08
|
13.38
|
12.53
|
11.83
|
11.12
|
10.42
|
8.87
|
5.91
|
2.96
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
48
|
14.75
|
14.01
|
13.13
|
12.39
|
11.65
|
10.92
|
9.29
|
6.20
|
3.10
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
49
|
15.47
|
14.70
|
13.77
|
12.99
|
12.22
|
11.45
|
9.75
|
6.50
|
3.25
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
50
|
16.23
|
15.42
|
14.44
|
13.63
|
12.82
|
12.01
|
10.22
|
6.82
|
3.41
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
51
|
17.16
|
16.30
|
15.27
|
14.41
|
13.56
|
12.70
|
10.81
|
7.21
|
3.60
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
52
|
17.94
|
17.04
|
15.97
|
15.07
|
14.17
|
13.28
|
11.30
|
7.53
|
3.77
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
53
|
18.72
|
17.78
|
16.66
|
15.72
|
14.79
|
13.85
|
11.79
|
7.86
|
3.93
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
54
|
19.58
|
18.60
|
17.43
|
16.45
|
15.47
|
14.49
|
12.34
|
8.22
|
4.11
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
55
|
20.53
|
19.50
|
18.27
|
17.25
|
16.22
|
15.19
|
12.93
|
8.62
|
4.31
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
56
|
21.75
|
20.66
|
19.36
|
18.27
|
17.18
|
16.10
|
13.70
|
9.14
|
4.57
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
57
|
23.05
|
21.90
|
20.51
|
19.36
|
18.21
|
17.06
|
14.52
|
9.68
|
4.84
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
58
|
24.44
|
23.22
|
21.75
|
20.53
|
19.31
|
18.09
|
15.40
|
10.26
|
5.13
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
59
|
26.21
|
24.90
|
23.33
|
22.02
|
20.71
|
19.40
|
16.51
|
11.01
|
5.50
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
60
|
27.40
|
26.03
|
24.39
|
23.02
|
21.65
|
20.28
|
17.26
|
11.51
|
5.75
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
61
|
28.90
|
27.46
|
25.72
|
24.28
|
22.83
|
21.39
|
18.21
|
12.14
|
6.07
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
62
|
30.40
|
28.88
|
27.06
|
25.54
|
24.02
|
22.50
|
19.15
|
12.77
|
6.38
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
63
|
31.90
|
30.31
|
28.39
|
26.80
|
25.20
|
23.61
|
20.10
|
13.40
|
6.70
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
64
|
33.40
|
31.73
|
29.73
|
28.06
|
26.39
|
24.72
|
21.04
|
14.03
|
7.01
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
65
|
34.90
|
33.16
|
31.06
|
29.32
|
27.57
|
25.83
|
21.99
|
14.66
|
7.33
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
66
|
36.40
|
34.58
|
32.40
|
30.58
|
28.76
|
26.94
|
22.93
|
15.29
|
7.64
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
67
|
37.90
|
36.01
|
33.73
|
31.84
|
29.94
|
28.05
|
23.88
|
15.92
|
7.96
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
68
|
39.40
|
37.43
|
35.06
|
33.09
|
31.12
|
29.15
|
24.82
|
16.54
|
8.27
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
69
|
40.90
|
38.85
|
36.40
|
34.35
|
32.31
|
30.26
|
25.76
|
17.17
|
8.58
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
70
|
42.40
|
40.28
|
37.73
|
35.61
|
33.49
|
31.37
|
26.71
|
17.80
|
8.90
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
71
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
72
|
43.90
|
41.70
|
39.07
|
36.87
|
34.68
|
32.48
|
27.65
|
18.43
|
9.21
|
0.00
|
|||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS
|
|||||||||||||||||||||||||
|
Female Nicotine (Ages 0-20 are juvenile issues.)
|
|||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
73
|
43.10
|
40.94
|
38.35
|
36.20
|
34.04
|
31.89
|
27.15
|
18.10
|
9.05
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
74
|
42.20
|
40.09
|
37.55
|
35.44
|
33.33
|
31.22
|
26.58
|
17.72
|
8.86
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
75
|
41.40
|
39.33
|
36.84
|
34.77
|
32.70
|
30.63
|
26.08
|
17.38
|
8.69
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
76
|
41.00
|
38.95
|
36.49
|
34.44
|
32.39
|
30.34
|
25.83
|
17.22
|
8.61
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
77
|
40.60
|
38.57
|
36.13
|
34.10
|
32.07
|
30.04
|
25.57
|
17.05
|
8.52
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
78
|
40.20
|
38.19
|
35.77
|
33.76
|
31.75
|
29.74
|
25.32
|
16.88
|
8.44
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
79
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.29
|
8.14
|
0.00
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
80
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.29
|
8.14
|
0.00
|
|||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS, Male Nicotine/Juvenile
|
||||||||||
|
Per $1,000 of Face Amount
|
||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
3.27
|
3.11
|
2.91
|
2.75
|
2.58
|
2.42
|
2.06
|
1.37
|
0.69
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
3.30
|
3.14
|
2.94
|
2.77
|
2.61
|
2.44
|
2.08
|
1.39
|
0.69
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
3.36
|
3.19
|
2.99
|
2.82
|
2.65
|
2.49
|
2.12
|
1.41
|
0.71
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
3.44
|
3.27
|
3.06
|
2.89
|
2.72
|
2.55
|
2.17
|
1.44
|
0.72
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
3.51
|
3.33
|
3.12
|
2.95
|
2.77
|
2.60
|
2.21
|
1.47
|
0.74
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
3.60
|
3.42
|
3.20
|
3.02
|
2.84
|
2.66
|
2.27
|
1.51
|
0.76
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
3.68
|
3.50
|
3.28
|
3.09
|
2.91
|
2.72
|
2.32
|
1.55
|
0.77
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
3.78
|
3.59
|
3.36
|
3.18
|
2.99
|
2.80
|
2.38
|
1.59
|
0.79
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
3.88
|
3.69
|
3.45
|
3.26
|
3.07
|
2.87
|
2.44
|
1.63
|
0.81
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
3.98
|
3.78
|
3.54
|
3.34
|
3.14
|
2.95
|
2.51
|
1.67
|
0.84
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
4.09
|
3.89
|
3.64
|
3.44
|
3.23
|
3.03
|
2.58
|
1.72
|
0.86
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
4.17
|
3.96
|
3.71
|
3.50
|
3.29
|
3.09
|
2.63
|
1.75
|
0.88
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
4.26
|
4.05
|
3.79
|
3.58
|
3.37
|
3.15
|
2.68
|
1.79
|
0.89
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
4.34
|
4.12
|
3.86
|
3.65
|
3.43
|
3.21
|
2.73
|
1.82
|
0.91
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
4.43
|
4.21
|
3.94
|
3.72
|
3.50
|
3.28
|
2.79
|
1.86
|
0.93
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
4.52
|
4.29
|
4.02
|
3.80
|
3.57
|
3.34
|
2.85
|
1.90
|
0.95
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
4.63
|
4.40
|
4.12
|
3.89
|
3.66
|
3.43
|
2.92
|
1.94
|
0.97
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
4.75
|
4.51
|
4.23
|
3.99
|
3.75
|
3.52
|
2.99
|
2.00
|
1.00
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
4.87
|
4.63
|
4.33
|
4.09
|
3.85
|
3.60
|
3.07
|
2.05
|
1.02
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
5.00
|
4.75
|
4.45
|
4.20
|
3.95
|
3.70
|
3.15
|
2.10
|
1.05
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
5.13
|
4.87
|
4.57
|
4.31
|
4.05
|
3.80
|
3.23
|
2.15
|
1.08
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
7.23
|
6.87
|
6.43
|
6.07
|
5.71
|
5.35
|
4.55
|
3.04
|
1.52
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
7.46
|
7.09
|
6.64
|
6.27
|
5.89
|
5.52
|
4.70
|
3.13
|
1.57
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
7.67
|
7.29
|
6.83
|
6.44
|
6.06
|
5.68
|
4.83
|
3.22
|
1.61
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
7.87
|
7.48
|
7.00
|
6.61
|
6.22
|
5.82
|
4.96
|
3.31
|
1.65
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
8.10
|
7.70
|
7.21
|
6.80
|
6.40
|
5.99
|
5.10
|
3.40
|
1.70
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
8.39
|
7.97
|
7.47
|
7.05
|
6.63
|
6.21
|
5.29
|
3.52
|
1.76
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
8.77
|
8.33
|
7.81
|
7.37
|
6.93
|
6.49
|
5.53
|
3.68
|
1.84
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
9.20
|
8.74
|
8.19
|
7.73
|
7.27
|
6.81
|
5.80
|
3.86
|
1.93
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
9.61
|
9.13
|
8.55
|
8.07
|
7.59
|
7.11
|
6.05
|
4.04
|
2.02
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
10.01
|
9.51
|
8.91
|
8.41
|
7.91
|
7.41
|
6.31
|
4.20
|
2.10
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
10.42
|
9.90
|
9.27
|
8.75
|
8.23
|
7.71
|
6.56
|
4.38
|
2.19
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
10.85
|
10.31
|
9.66
|
9.11
|
8.57
|
8.03
|
6.84
|
4.56
|
2.28
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
11.31
|
10.74
|
10.07
|
9.50
|
8.93
|
8.37
|
7.13
|
4.75
|
2.38
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
11.80
|
11.21
|
10.50
|
9.91
|
9.32
|
8.73
|
7.43
|
4.96
|
2.48
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
12.32
|
11.70
|
10.96
|
10.35
|
9.73
|
9.12
|
7.76
|
5.17
|
2.59
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
12.86
|
12.22
|
11.45
|
10.80
|
10.16
|
9.52
|
8.10
|
5.40
|
2.70
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
13.44
|
12.77
|
11.96
|
11.29
|
10.62
|
9.95
|
8.47
|
5.64
|
2.82
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
14.05
|
13.35
|
12.50
|
11.80
|
11.10
|
10.40
|
8.85
|
5.90
|
2.95
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
14.70
|
13.97
|
13.08
|
12.35
|
11.61
|
10.88
|
9.26
|
6.17
|
3.09
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
15.43
|
14.66
|
13.73
|
12.96
|
12.19
|
11.42
|
9.72
|
6.48
|
3.24
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
|
16.22
|
15.41
|
14.44
|
13.62
|
12.81
|
12.00
|
10.22
|
6.81
|
3.41
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
17.02
|
16.17
|
15.15
|
14.30
|
13.45
|
12.59
|
10.72
|
7.15
|
3.57
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43
|
17.83
|
16.94
|
15.87
|
14.98
|
14.09
|
13.19
|
11.23
|
7.49
|
3.74
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44
|
18.67
|
17.74
|
16.62
|
15.68
|
14.75
|
13.82
|
11.76
|
7.84
|
3.92
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
|
19.55
|
18.57
|
17.40
|
16.42
|
15.44
|
14.47
|
12.32
|
8.21
|
4.11
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
20.47
|
19.45
|
18.22
|
17.19
|
16.17
|
15.15
|
12.90
|
8.60
|
4.30
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
21.43
|
20.36
|
19.07
|
18.00
|
16.93
|
15.86
|
13.50
|
9.00
|
4.50
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
22.46
|
21.34
|
19.99
|
18.87
|
17.74
|
16.62
|
14.15
|
9.43
|
4.72
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49
|
23.59
|
22.41
|
21.00
|
19.82
|
18.64
|
17.46
|
14.86
|
9.91
|
4.95
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
24.75
|
23.51
|
22.03
|
20.79
|
19.55
|
18.32
|
15.59
|
10.40
|
5.20
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51
|
25.86
|
24.57
|
23.02
|
21.72
|
20.43
|
19.14
|
16.29
|
10.86
|
5.43
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
|
26.95
|
25.60
|
23.99
|
22.64
|
21.29
|
19.94
|
16.98
|
11.32
|
5.66
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53
|
28.18
|
26.77
|
25.08
|
23.67
|
22.26
|
20.85
|
17.75
|
11.84
|
5.92
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54
|
29.61
|
28.13
|
26.35
|
24.87
|
23.39
|
21.91
|
18.65
|
12.44
|
6.22
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
|
31.03
|
29.48
|
27.62
|
26.07
|
24.51
|
22.96
|
19.55
|
13.03
|
6.52
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
|
32.43
|
30.81
|
28.86
|
27.24
|
25.62
|
24.00
|
20.43
|
13.62
|
6.81
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57
|
34.24
|
32.53
|
30.47
|
28.76
|
27.05
|
25.34
|
21.57
|
14.38
|
7.19
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58
|
36.45
|
34.63
|
32.44
|
30.62
|
28.80
|
26.97
|
22.96
|
15.31
|
7.65
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63
|
38.40
|
36.48
|
34.18
|
32.26
|
30.34
|
28.42
|
24.19
|
16.13
|
8.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
39.90
|
37.91
|
35.51
|
33.52
|
31.52
|
29.53
|
25.14
|
16.76
|
8.38
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65
|
41.40
|
39.33
|
36.85
|
34.78
|
32.71
|
30.64
|
26.08
|
17.39
|
8.69
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
42.90
|
40.76
|
38.18
|
36.04
|
33.89
|
31.75
|
27.03
|
18.02
|
9.01
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67
|
44.40
|
42.18
|
39.52
|
37.30
|
35.08
|
32.86
|
27.97
|
18.65
|
9.32
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68
|
44.40
|
42.18
|
39.52
|
37.30
|
35.08
|
32.86
|
27.97
|
18.65
|
9.32
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69
|
43.90
|
41.71
|
39.07
|
36.88
|
34.68
|
32.49
|
27.66
|
18.44
|
9.22
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
43.30
|
41.14
|
38.54
|
36.37
|
34.21
|
32.04
|
27.28
|
18.19
|
9.09
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71
|
42.50
|
40.38
|
37.83
|
35.70
|
33.58
|
31.45
|
26.78
|
17.85
|
8.93
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
41.60
|
39.52
|
37.02
|
34.94
|
32.86
|
30.78
|
26.21
|
17.47
|
8.74
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73
|
40.70
|
38.67
|
36.22
|
34.19
|
32.15
|
30.12
|
25.64
|
17.09
|
8.55
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74
|
39.90
|
37.91
|
35.51
|
33.52
|
31.52
|
29.53
|
25.14
|
16.76
|
8.38
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
39.00
|
37.05
|
34.71
|
32.76
|
30.81
|
28.86
|
24.57
|
16.38
|
8.19
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76
|
38.60
|
36.67
|
34.35
|
32.42
|
30.49
|
28.56
|
24.32
|
16.21
|
8.11
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77
|
38.10
|
36.20
|
33.91
|
32.00
|
30.10
|
28.19
|
24.00
|
16.00
|
8.00
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
|
37.60
|
35.72
|
33.46
|
31.58
|
29.70
|
27.82
|
23.69
|
15.79
|
7.90
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
37.20
|
35.34
|
33.11
|
31.25
|
29.39
|
27.53
|
23.44
|
15.62
|
7.81
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
36.70
|
34.87
|
32.66
|
30.83
|
28.99
|
27.16
|
23.12
|
15.41
|
7.71
|
—
|
|
TABLE OF SURRENDER CHARGE FACTORS, Male Non-Nicotine
|
||||||||||||||||||||
|
Per $1,000 of Face Amount
|
||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
21
|
5.22
|
4.96
|
4.65
|
4.38
|
4.12
|
3.86
|
3.29
|
2.19
|
1.10
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
22
|
5.33
|
5.06
|
4.74
|
4.48
|
4.21
|
3.94
|
3.36
|
2.24
|
1.12
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
23
|
5.47
|
5.20
|
4.87
|
4.59
|
4.32
|
4.05
|
3.45
|
2.30
|
1.15
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
24
|
5.63
|
5.35
|
5.01
|
4.73
|
4.45
|
4.17
|
3.55
|
2.36
|
1.18
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
25
|
5.83
|
5.54
|
5.19
|
4.90
|
4.61
|
4.31
|
3.67
|
2.45
|
1.22
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
26
|
6.11
|
5.80
|
5.44
|
5.13
|
4.83
|
4.52
|
3.85
|
2.57
|
1.28
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
27
|
6.48
|
6.16
|
5.77
|
5.44
|
5.12
|
4.80
|
4.08
|
2.72
|
1.36
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
28
|
6.92
|
6.57
|
6.16
|
5.81
|
5.47
|
5.12
|
4.36
|
2.91
|
1.45
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
29
|
7.35
|
6.98
|
6.54
|
6.17
|
5.81
|
5.44
|
4.63
|
3.09
|
1.54
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
30
|
7.78
|
7.39
|
6.92
|
6.54
|
6.15
|
5.76
|
4.90
|
3.27
|
1.63
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
31
|
8.22
|
7.81
|
7.32
|
6.90
|
6.49
|
6.08
|
5.18
|
3.45
|
1.73
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
32
|
8.67
|
8.24
|
7.72
|
7.28
|
6.85
|
6.42
|
5.46
|
3.64
|
1.82
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
33
|
9.13
|
8.67
|
8.13
|
7.67
|
7.21
|
6.76
|
5.75
|
3.83
|
1.92
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
34
|
9.59
|
9.11
|
8.54
|
8.06
|
7.58
|
7.10
|
6.04
|
4.03
|
2.01
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
35
|
10.06
|
9.56
|
8.95
|
8.45
|
7.95
|
7.44
|
6.34
|
4.23
|
2.11
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
36
|
10.63
|
10.10
|
9.46
|
8.93
|
8.40
|
7.87
|
6.70
|
4.46
|
2.23
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
37
|
11.28
|
10.72
|
10.04
|
9.48
|
8.91
|
8.35
|
7.11
|
4.74
|
2.37
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
38
|
11.94
|
11.34
|
10.63
|
10.03
|
9.43
|
8.84
|
7.52
|
5.01
|
2.51
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
39
|
12.60
|
11.97
|
11.21
|
10.58
|
9.95
|
9.32
|
7.94
|
5.29
|
2.65
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
40
|
13.25
|
12.59
|
11.79
|
11.13
|
10.47
|
9.81
|
8.35
|
5.57
|
2.78
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
41
|
13.85
|
13.16
|
12.33
|
11.63
|
10.94
|
10.25
|
8.73
|
5.82
|
2.91
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
42
|
14.43
|
13.71
|
12.84
|
12.12
|
11.40
|
10.68
|
9.09
|
6.06
|
3.03
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
43
|
15.09
|
14.34
|
13.43
|
12.68
|
11.92
|
11.17
|
9.51
|
6.34
|
3.17
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
44
|
15.74
|
14.95
|
14.01
|
13.22
|
12.43
|
11.65
|
9.92
|
6.61
|
3.31
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
45
|
16.26
|
15.45
|
14.47
|
13.66
|
12.85
|
12.03
|
10.24
|
6.83
|
3.41
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
46
|
16.76
|
15.92
|
14.92
|
14.08
|
13.24
|
12.40
|
10.56
|
7.04
|
3.52
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
47
|
17.48
|
16.61
|
15.56
|
14.68
|
13.81
|
12.94
|
11.01
|
7.34
|
3.67
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
48
|
18.37
|
17.45
|
16.35
|
15.43
|
14.51
|
13.59
|
11.57
|
7.72
|
3.86
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
49
|
19.41
|
18.44
|
17.27
|
16.30
|
15.33
|
14.36
|
12.23
|
8.15
|
4.08
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
50
|
20.60
|
19.57
|
18.33
|
17.30
|
16.27
|
15.24
|
12.98
|
8.65
|
4.33
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
51
|
21.81
|
20.72
|
19.41
|
18.32
|
17.23
|
16.14
|
13.74
|
9.16
|
4.58
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
52
|
22.91
|
21.76
|
20.39
|
19.24
|
18.10
|
16.95
|
14.43
|
9.62
|
4.81
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
53
|
24.04
|
22.84
|
21.40
|
20.19
|
18.99
|
17.79
|
15.15
|
10.10
|
5.05
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
54
|
25.27
|
24.01
|
22.49
|
21.23
|
19.96
|
18.70
|
15.92
|
10.61
|
5.31
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
55
|
26.35
|
25.03
|
23.45
|
22.13
|
20.82
|
19.50
|
16.60
|
11.07
|
5.53
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
56
|
27.03
|
25.68
|
24.06
|
22.71
|
21.35
|
20.00
|
17.03
|
11.35
|
5.68
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
57
|
27.80
|
26.41
|
24.74
|
23.35
|
21.96
|
20.57
|
17.51
|
11.68
|
5.84
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
58
|
28.67
|
27.24
|
25.52
|
24.08
|
22.65
|
21.22
|
18.06
|
12.04
|
6.02
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
59
|
29.64
|
28.16
|
26.38
|
24.90
|
23.42
|
21.93
|
18.67
|
12.45
|
6.22
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
60
|
30.73
|
29.19
|
27.35
|
25.81
|
24.28
|
22.74
|
19.36
|
12.91
|
6.45
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
61
|
32.05
|
30.45
|
28.52
|
26.92
|
25.32
|
23.72
|
20.19
|
13.46
|
6.73
|
—
|
||||||||||
|
62
|
33.51
|
31.83
|
29.82
|
28.15
|
26.47
|
24.80
|
21.11
|
14.07
|
7.04
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
63
|
35.10
|
33.35
|
31.24
|
29.48
|
27.73
|
25.97
|
22.11
|
14.74
|
7.37
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
64
|
36.83
|
34.99
|
32.78
|
30.94
|
29.10
|
27.25
|
23.20
|
15.47
|
7.73
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
65
|
38.72
|
36.78
|
34.46
|
32.52
|
30.59
|
28.65
|
24.39
|
16.26
|
8.13
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
66
|
40.74
|
38.70
|
36.26
|
34.22
|
32.18
|
30.15
|
25.67
|
17.11
|
8.56
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
67
|
42.97
|
40.82
|
38.24
|
36.09
|
33.95
|
31.80
|
27.07
|
18.05
|
9.02
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
68
|
44.40
|
42.18
|
39.52
|
37.30
|
35.08
|
32.86
|
27.97
|
18.65
|
9.32
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
69
|
43.90
|
41.71
|
39.07
|
36.88
|
34.68
|
32.49
|
27.66
|
18.44
|
9.22
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
70
|
43.30
|
41.14
|
38.54
|
36.37
|
34.21
|
32.04
|
27.28
|
18.19
|
9.09
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
71
|
42.50
|
40.38
|
37.83
|
35.70
|
33.58
|
31.45
|
26.78
|
17.85
|
8.93
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
72
|
41.60
|
39.52
|
37.02
|
34.94
|
32.86
|
30.78
|
26.21
|
17.47
|
8.74
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
73
|
40.70
|
38.67
|
36.22
|
34.19
|
32.15
|
30.12
|
25.64
|
17.09
|
8.55
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
74
|
39.90
|
37.91
|
35.51
|
33.52
|
31.52
|
29.53
|
25.14
|
16.76
|
8.38
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
75
|
39.00
|
37.05
|
34.71
|
32.76
|
30.81
|
28.86
|
24.57
|
16.38
|
8.19
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
76
|
38.60
|
36.67
|
34.35
|
32.42
|
30.49
|
28.56
|
24.32
|
16.21
|
8.11
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
77
|
38.05
|
36.15
|
33.86
|
31.96
|
30.06
|
28.16
|
23.97
|
15.98
|
7.99
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
78
|
37.50
|
35.63
|
33.38
|
31.50
|
29.63
|
27.75
|
23.63
|
15.75
|
7.88
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
79
|
36.65
|
34.82
|
32.62
|
30.79
|
28.95
|
27.12
|
23.09
|
15.39
|
7.70
|
—
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
80
|
35.85
|
34.06
|
31.91
|
30.11
|
28.32
|
26.53
|
22.59
|
15.06
|
7.53
|
—
|
||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS, Female Nicotine/Juvenile
|
|||||||||||||||||||||||||||||
|
Per $1,000 of Face Amount
|
|||||||||||||||||||||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
|||||||||||||||||||||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
0
|
3.00
|
2.85
|
2.67
|
2.52
|
2.37
|
2.22
|
1.89
|
1.26
|
0.63
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
1
|
3.03
|
2.88
|
2.70
|
2.55
|
2.39
|
2.24
|
1.91
|
1.27
|
0.64
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
2
|
3.08
|
2.93
|
2.74
|
2.59
|
2.43
|
2.28
|
1.94
|
1.29
|
0.65
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
3
|
3.15
|
2.99
|
2.80
|
2.65
|
2.49
|
2.33
|
1.98
|
1.32
|
0.66
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
4
|
3.22
|
3.06
|
2.87
|
2.70
|
2.54
|
2.38
|
2.03
|
1.35
|
0.68
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
5
|
3.29
|
3.13
|
2.93
|
2.76
|
2.60
|
2.43
|
2.07
|
1.38
|
0.69
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
6
|
3.36
|
3.19
|
2.99
|
2.82
|
2.65
|
2.49
|
2.12
|
1.41
|
0.71
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
7
|
3.45
|
3.28
|
3.07
|
2.90
|
2.73
|
2.55
|
2.17
|
1.45
|
0.72
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
8
|
3.53
|
3.35
|
3.14
|
2.97
|
2.79
|
2.61
|
2.22
|
1.48
|
0.74
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
9
|
3.62
|
3.44
|
3.22
|
3.04
|
2.86
|
2.68
|
2.28
|
1.52
|
0.76
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
10
|
3.72
|
3.53
|
3.31
|
3.12
|
2.94
|
2.75
|
2.34
|
1.56
|
0.78
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
11
|
3.79
|
3.60
|
3.37
|
3.18
|
2.99
|
2.80
|
2.39
|
1.59
|
0.80
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
12
|
3.86
|
3.67
|
3.44
|
3.24
|
3.05
|
2.86
|
2.43
|
1.62
|
0.81
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
13
|
3.94
|
3.74
|
3.51
|
3.31
|
3.11
|
2.92
|
2.48
|
1.65
|
0.83
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
14
|
4.02
|
3.82
|
3.58
|
3.38
|
3.18
|
2.97
|
2.53
|
1.69
|
0.84
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
15
|
4.10
|
3.90
|
3.65
|
3.44
|
3.24
|
3.03
|
2.58
|
1.72
|
0.86
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
16
|
4.19
|
3.98
|
3.73
|
3.52
|
3.31
|
3.10
|
2.64
|
1.76
|
0.88
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
17
|
4.28
|
4.07
|
3.81
|
3.60
|
3.38
|
3.17
|
2.70
|
1.80
|
0.90
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
18
|
4.38
|
4.16
|
3.90
|
3.68
|
3.46
|
3.24
|
2.76
|
1.84
|
0.92
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
19
|
4.47
|
4.25
|
3.98
|
3.75
|
3.53
|
3.31
|
2.82
|
1.88
|
0.94
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
20
|
4.57
|
4.34
|
4.07
|
3.84
|
3.61
|
3.38
|
2.88
|
1.92
|
0.96
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
21
|
5.09
|
4.84
|
4.53
|
4.28
|
4.02
|
3.77
|
3.21
|
2.14
|
1.07
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
22
|
5.18
|
4.92
|
4.61
|
4.35
|
4.09
|
3.83
|
3.26
|
2.18
|
1.09
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
23
|
5.28
|
5.02
|
4.70
|
4.44
|
4.17
|
3.91
|
3.33
|
2.22
|
1.11
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
24
|
5.35
|
5.08
|
4.76
|
4.49
|
4.23
|
3.96
|
3.37
|
2.25
|
1.12
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
25
|
5.45
|
5.18
|
4.85
|
4.58
|
4.31
|
4.03
|
3.43
|
2.29
|
1.14
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
26
|
5.65
|
5.37
|
5.03
|
4.75
|
4.46
|
4.18
|
3.56
|
2.37
|
1.19
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
27
|
5.95
|
5.65
|
5.30
|
5.00
|
4.70
|
4.40
|
3.75
|
2.50
|
1.25
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
28
|
6.29
|
5.98
|
5.60
|
5.28
|
4.97
|
4.65
|
3.96
|
2.64
|
1.32
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
29
|
6.59
|
6.26
|
5.87
|
5.54
|
5.21
|
4.88
|
4.15
|
2.77
|
1.38
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
30
|
6.87
|
6.53
|
6.11
|
5.77
|
5.43
|
5.08
|
4.33
|
2.89
|
1.44
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
31
|
7.18
|
6.82
|
6.39
|
6.03
|
5.67
|
5.31
|
4.52
|
3.02
|
1.51
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
32
|
7.57
|
7.19
|
6.74
|
6.36
|
5.98
|
5.60
|
4.77
|
3.18
|
1.59
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
33
|
8.02
|
7.62
|
7.14
|
6.74
|
6.34
|
5.93
|
5.05
|
3.37
|
1.68
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
34
|
8.44
|
8.02
|
7.51
|
7.09
|
6.67
|
6.25
|
5.32
|
3.54
|
1.77
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
35
|
8.83
|
8.39
|
7.86
|
7.42
|
6.98
|
6.53
|
5.56
|
3.71
|
1.85
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
36
|
9.21
|
8.75
|
8.20
|
7.74
|
7.28
|
6.82
|
5.80
|
3.87
|
1.93
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
37
|
9.62
|
9.14
|
8.56
|
8.08
|
7.60
|
7.12
|
6.06
|
4.04
|
2.02
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
38
|
10.05
|
9.55
|
8.94
|
8.44
|
7.94
|
7.44
|
6.33
|
4.22
|
2.11
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
39
|
10.48
|
9.96
|
9.33
|
8.80
|
8.28
|
7.76
|
6.60
|
4.40
|
2.20
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
40
|
10.92
|
10.37
|
9.72
|
9.17
|
8.63
|
8.08
|
6.88
|
4.59
|
2.29
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
41
|
11.37
|
10.80
|
10.12
|
9.55
|
8.98
|
8.41
|
7.16
|
4.78
|
2.39
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
42
|
11.83
|
11.24
|
10.53
|
9.94
|
9.35
|
8.75
|
7.45
|
4.97
|
2.48
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
43
|
12.30
|
11.69
|
10.95
|
10.33
|
9.72
|
9.10
|
7.75
|
5.17
|
2.58
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
44
|
12.75
|
12.11
|
11.35
|
10.71
|
10.07
|
9.44
|
8.03
|
5.36
|
2.68
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
45
|
13.13
|
12.47
|
11.69
|
11.03
|
10.37
|
9.72
|
8.27
|
5.51
|
2.76
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
46
|
13.43
|
12.76
|
11.95
|
11.28
|
10.61
|
9.94
|
8.46
|
5.64
|
2.82
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
47
|
14.08
|
13.38
|
12.53
|
11.83
|
11.12
|
10.42
|
8.87
|
5.91
|
2.96
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
48
|
14.75
|
14.01
|
13.13
|
12.39
|
11.65
|
10.92
|
9.29
|
6.20
|
3.10
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
49
|
15.47
|
14.70
|
13.77
|
12.99
|
12.22
|
11.45
|
9.75
|
6.50
|
3.25
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
50
|
16.23
|
15.42
|
14.44
|
13.63
|
12.82
|
12.01
|
10.22
|
6.82
|
3.41
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
51
|
17.16
|
16.30
|
15.27
|
14.41
|
13.56
|
12.70
|
10.81
|
7.21
|
3.60
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
52
|
17.94
|
17.04
|
15.97
|
15.07
|
14.17
|
13.28
|
11.30
|
7.53
|
3.77
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
53
|
18.72
|
17.78
|
16.66
|
15.72
|
14.79
|
13.85
|
11.79
|
7.86
|
3.93
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
54
|
19.58
|
18.60
|
17.43
|
16.45
|
15.47
|
14.49
|
12.34
|
8.22
|
4.11
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
55
|
20.53
|
19.50
|
18.27
|
17.25
|
16.22
|
15.19
|
12.93
|
8.62
|
4.31
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
56
|
21.75
|
20.66
|
19.36
|
18.27
|
17.18
|
16.10
|
13.70
|
9.14
|
4.57
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
57
|
23.05
|
21.90
|
20.51
|
19.36
|
18.21
|
17.06
|
14.52
|
9.68
|
4.84
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
58
|
24.44
|
23.22
|
21.75
|
20.53
|
19.31
|
18.09
|
15.40
|
10.26
|
5.13
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
59
|
26.21
|
24.90
|
23.33
|
22.02
|
20.71
|
19.40
|
16.51
|
11.01
|
5.50
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
60
|
27.40
|
26.03
|
24.39
|
23.02
|
21.65
|
20.28
|
17.26
|
11.51
|
5.75
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
61
|
28.90
|
27.46
|
25.72
|
24.28
|
22.83
|
21.39
|
18.21
|
12.14
|
6.07
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
62
|
30.40
|
28.88
|
27.06
|
25.54
|
24.02
|
22.50
|
19.15
|
12.77
|
6.38
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
63
|
31.90
|
30.31
|
28.39
|
26.80
|
25.20
|
23.61
|
20.10
|
13.40
|
6.70
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
64
|
33.40
|
31.73
|
29.73
|
28.06
|
26.39
|
24.72
|
21.04
|
14.03
|
7.01
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
65
|
34.90
|
33.16
|
31.06
|
29.32
|
27.57
|
25.83
|
21.99
|
14.66
|
7.33
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
66
|
36.40
|
34.58
|
32.40
|
30.58
|
28.76
|
26.94
|
22.93
|
15.29
|
7.64
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
67
|
37.90
|
36.01
|
33.73
|
31.84
|
29.94
|
28.05
|
23.88
|
15.92
|
7.96
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
68
|
39.40
|
37.43
|
35.07
|
33.10
|
31.13
|
29.16
|
24.82
|
16.55
|
8.27
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
69
|
40.90
|
38.86
|
36.40
|
34.36
|
32.31
|
30.27
|
25.77
|
17.18
|
8.59
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
70
|
42.40
|
40.28
|
37.74
|
35.62
|
33.50
|
31.38
|
26.71
|
17.81
|
8.90
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
71
|
43.90
|
41.71
|
39.07
|
36.88
|
34.68
|
32.49
|
27.66
|
18.44
|
9.22
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
72
|
43.80
|
41.61
|
38.98
|
36.79
|
34.60
|
32.41
|
27.59
|
18.40
|
9.20
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
73
|
42.95
|
40.80
|
38.23
|
36.08
|
33.93
|
31.78
|
27.06
|
18.04
|
9.02
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
74
|
42.15
|
40.04
|
37.51
|
35.41
|
33.30
|
31.19
|
26.55
|
17.70
|
8.85
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
75
|
41.30
|
39.24
|
36.76
|
34.69
|
32.63
|
30.56
|
26.02
|
17.35
|
8.67
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
76
|
40.90
|
38.86
|
36.40
|
34.36
|
32.31
|
30.27
|
25.77
|
17.18
|
8.59
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
77
|
40.45
|
38.43
|
36.00
|
33.98
|
31.96
|
29.93
|
25.48
|
16.99
|
8.49
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
78
|
39.95
|
37.95
|
35.56
|
33.56
|
31.56
|
29.56
|
25.17
|
16.78
|
8.39
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
79
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.30
|
8.15
|
—
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
80
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.30
|
8.15
|
—
|
|||||||||||||||||||
|
TABLE OF SURRENDER CHARGE FACTORS, Female Non-Nicotine
|
||||||||||
|
Per $1,000 of Face Amount
|
||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
4.65
|
4.42
|
4.14
|
3.91
|
3.67
|
3.44
|
2.93
|
1.95
|
0.98
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
4.75
|
4.51
|
4.23
|
3.99
|
3.75
|
3.52
|
2.99
|
2.00
|
1.00
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
4.84
|
4.60
|
4.31
|
4.07
|
3.82
|
3.58
|
3.05
|
2.03
|
1.02
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
4.94
|
4.69
|
4.40
|
4.15
|
3.90
|
3.66
|
3.11
|
2.07
|
1.04
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
5.03
|
4.78
|
4.48
|
4.23
|
3.97
|
3.72
|
3.17
|
2.11
|
1.06
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
5.25
|
4.99
|
4.67
|
4.41
|
4.15
|
3.89
|
3.31
|
2.21
|
1.10
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
5.48
|
5.21
|
4.88
|
4.60
|
4.33
|
4.06
|
3.45
|
2.30
|
1.15
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
5.72
|
5.43
|
5.09
|
4.80
|
4.52
|
4.23
|
3.60
|
2.40
|
1.20
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
5.98
|
5.68
|
5.32
|
5.02
|
4.72
|
4.43
|
3.77
|
2.51
|
1.26
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
6.26
|
5.95
|
5.57
|
5.26
|
4.95
|
4.63
|
3.94
|
2.63
|
1.31
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
6.59
|
6.26
|
5.87
|
5.54
|
5.21
|
4.88
|
4.15
|
2.77
|
1.38
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
6.96
|
6.61
|
6.19
|
5.85
|
5.50
|
5.15
|
4.38
|
2.92
|
1.46
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
7.37
|
7.00
|
6.56
|
6.19
|
5.82
|
5.45
|
4.64
|
3.10
|
1.55
|
—
|
|
TABLE OF SURRENDER CHARGE FACTORS, Female Non-Nicotine
|
||||||||||
|
Per $1,000 of Face Amount
|
||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
7.79
|
7.40
|
6.93
|
6.54
|
6.15
|
5.76
|
4.91
|
3.27
|
1.64
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
8.20
|
7.79
|
7.30
|
6.89
|
6.48
|
6.07
|
5.17
|
3.44
|
1.72
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
8.62
|
8.19
|
7.67
|
7.24
|
6.81
|
6.38
|
5.43
|
3.62
|
1.81
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
9.08
|
8.63
|
8.08
|
7.63
|
7.17
|
6.72
|
5.72
|
3.81
|
1.91
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
9.63
|
9.15
|
8.57
|
8.09
|
7.61
|
7.13
|
6.07
|
4.04
|
2.02
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
10.20
|
9.69
|
9.08
|
8.57
|
8.06
|
7.55
|
6.43
|
4.28
|
2.14
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
10.70
|
10.17
|
9.52
|
8.99
|
8.45
|
7.92
|
6.74
|
4.49
|
2.25
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
|
11.11
|
10.55
|
9.89
|
9.33
|
8.78
|
8.22
|
7.00
|
4.67
|
2.33
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
11.53
|
10.95
|
10.26
|
9.69
|
9.11
|
8.53
|
7.26
|
4.84
|
2.42
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43
|
11.96
|
11.36
|
10.64
|
10.05
|
9.45
|
8.85
|
7.53
|
5.02
|
2.51
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44
|
12.35
|
11.73
|
10.99
|
10.37
|
9.76
|
9.14
|
7.78
|
5.19
|
2.59
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
|
12.83
|
12.19
|
11.42
|
10.78
|
10.14
|
9.49
|
8.08
|
5.39
|
2.69
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
13.43
|
12.76
|
11.95
|
11.28
|
10.61
|
9.94
|
8.46
|
5.64
|
2.82
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
14.08
|
13.38
|
12.53
|
11.83
|
11.12
|
10.42
|
8.87
|
5.91
|
2.96
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
14.75
|
14.01
|
13.13
|
12.39
|
11.65
|
10.92
|
9.29
|
6.20
|
3.10
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49
|
15.47
|
14.70
|
13.77
|
12.99
|
12.22
|
11.45
|
9.75
|
6.50
|
3.25
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
16.23
|
15.42
|
14.44
|
13.63
|
12.82
|
12.01
|
10.22
|
6.82
|
3.41
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51
|
17.16
|
16.30
|
15.27
|
14.41
|
13.56
|
12.70
|
10.81
|
7.21
|
3.60
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
|
17.94
|
17.04
|
15.97
|
15.07
|
14.17
|
13.28
|
11.30
|
7.53
|
3.77
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53
|
18.72
|
17.78
|
16.66
|
15.72
|
14.79
|
13.85
|
11.79
|
7.86
|
3.93
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54
|
19.58
|
18.60
|
17.43
|
16.45
|
15.47
|
14.49
|
12.34
|
8.22
|
4.11
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
|
20.53
|
19.50
|
18.27
|
17.25
|
16.22
|
15.19
|
12.93
|
8.62
|
4.31
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
|
21.75
|
20.66
|
19.36
|
18.27
|
17.18
|
16.10
|
13.70
|
9.14
|
4.57
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57
|
23.05
|
21.90
|
20.51
|
19.36
|
18.21
|
17.06
|
14.52
|
9.68
|
4.84
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58
|
24.44
|
23.22
|
21.75
|
20.53
|
19.31
|
18.09
|
15.40
|
10.26
|
5.13
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59
|
25.92
|
24.62
|
23.07
|
21.77
|
20.48
|
19.18
|
16.33
|
10.89
|
5.44
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
|
27.40
|
26.03
|
24.39
|
23.02
|
21.65
|
20.28
|
17.26
|
11.51
|
5.75
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
28.72
|
27.28
|
25.56
|
24.12
|
22.69
|
21.25
|
18.09
|
12.06
|
6.03
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
29.83
|
28.34
|
26.55
|
25.06
|
23.57
|
22.07
|
18.79
|
12.53
|
6.26
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63
|
31.03
|
29.48
|
27.62
|
26.07
|
24.51
|
22.96
|
19.55
|
13.03
|
6.52
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
32.35
|
30.73
|
28.79
|
27.17
|
25.56
|
23.94
|
20.38
|
13.59
|
6.79
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65
|
33.80
|
32.11
|
30.08
|
28.39
|
26.70
|
25.01
|
21.29
|
14.20
|
7.10
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
35.35
|
33.58
|
31.46
|
29.69
|
27.93
|
26.16
|
22.27
|
14.85
|
7.42
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67
|
37.06
|
35.21
|
32.98
|
31.13
|
29.28
|
27.42
|
23.35
|
15.57
|
7.78
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68
|
38.95
|
37.00
|
34.67
|
32.72
|
30.77
|
28.82
|
24.54
|
16.36
|
8.18
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69
|
40.90
|
38.86
|
36.40
|
34.36
|
32.31
|
30.27
|
25.77
|
17.18
|
8.59
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
42.40
|
40.28
|
37.74
|
35.62
|
33.50
|
31.38
|
26.71
|
17.81
|
8.90
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71
|
43.90
|
41.71
|
39.07
|
36.88
|
34.68
|
32.49
|
27.66
|
18.44
|
9.22
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
43.80
|
41.61
|
38.98
|
36.79
|
34.60
|
32.41
|
27.59
|
18.40
|
9.20
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73
|
43.00
|
40.85
|
38.27
|
36.12
|
33.97
|
31.82
|
27.09
|
18.06
|
9.03
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74
|
42.15
|
40.04
|
37.51
|
35.41
|
33.30
|
31.19
|
26.55
|
17.70
|
8.85
|
—
|
|
TABLE OF SURRENDER CHARGE FACTORS, Female Non-Nicotine
|
||||||||||
|
Per $1,000 of Face Amount
|
||||||||||
|
Number of Full Policy Years Completed Since the Issue Date or Since Increase in Face Amount
|
||||||||||
|
Issue
Age
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9 or
more
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
41.30
|
39.24
|
36.76
|
34.69
|
32.63
|
30.56
|
26.02
|
17.35
|
8.67
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76
|
40.90
|
38.86
|
36.40
|
34.36
|
32.31
|
30.27
|
25.77
|
17.18
|
8.59
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77
|
40.45
|
38.43
|
36.00
|
33.98
|
31.96
|
29.93
|
25.48
|
16.99
|
8.49
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
|
39.95
|
37.95
|
35.56
|
33.56
|
31.56
|
29.56
|
25.17
|
16.78
|
8.39
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.30
|
8.15
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
38.80
|
36.86
|
34.53
|
32.59
|
30.65
|
28.71
|
24.44
|
16.30
|
8.15
|
—
|
|
Home Office
|
Service Center
|
|
3120 139th Ave SE, Suite 300
|
P. O. Box 724208
|
|
Bellevue, Washington 98005
|
Atlanta, Georgia 31139
|
|
Phone: 1-800-238-9671
|
Phone: 1-877-376-8008 (toll free) 8:00 a.m. to 6:00 p.m. Eastern Time
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
|
8
|
|
|
9
|
|
• the current Face Amount
|
• any Policy Loan taken since the last report
|
|
|
|
|
• Death Benefit at the end of the report period
|
• premiums paid since the last report
|
|
|
|
|
• the Contract Value
|
• all deductions since the last report
|
|
|
|
|
• the Cash Surrender Value
|
• any outstanding Policy Loan Balance
|
|
|
|
|
• any other information required by the state where the Policy was
issued.
|
|
|
Fiscal year
|
Aggregate Amount of Commissions
Paid to FFS* |
Aggregate Amount of Commissions
Retained by FFS as Principal Underwriter |
|
2022
|
$ 9,723,937
|
0
|
|
2023
|
$ 7,746,303
|
0
|
|
2024
|
$ 5,634,276
|
0
|
| * |
Includes sales commissions paid to FFS for all variable life insurance policies issued by Farmers, including the other policies.
|
| 1. |
the net asset value per fund portfolio share held in the Subaccount at the end of the current Valuation Day; plus
|
| 2. |
the per share amount of any dividend or capital gain distribution on the same fund portfolio shares held in the Subaccount during the current Valuation Day; less
|
| 3. |
the per share amount of any capital loss distribution on the same fund portfolio shares held in the Subaccount during the current Valuation Day; less
|
| 4. |
the per share amount of any taxes or any amount set aside during the Valuation Day as a reserve for taxes due to the investment results of the Subaccount;
|
| • |
conform the Policy, our operations, or the variable account’s operations to the requirements of any law (or regulation issued by a government agency) to which the Policy, our company or the variable account is subject;
|
| • |
assure continued qualification of the Policy as a life insurance contract under the Federal tax laws; or
|
| • |
reflect a change in the variable account’s operations.
|
| 1. |
the Premium Payments made; less
|
| 2. |
any Policy Loan Balance; less
|
| 3. |
any Partial Surrender amounts previously paid by Us.
|
| • |
After the first Policy year, you may change death benefit options or change the Face Amount (but not both, unless done simultaneously) once each Policy year.
|
| • |
You must make your request in writing and sign the request.
|
| • |
We may require evidence of insurability. We can deny your request for reasons including but not limited to the following:
|
| • |
We do not wish to increase the death benefits due to the insured’s health, occupation, avocations, or any factor that we believe has a bearing on the insured’s risk of death.
|
| • |
We conclude the insured has an excessive amount of insurance coverage.
|
| • |
We conclude the Owner no longer has an insurable interest in the insured.
|
| • |
The effective date of the change will be the monthly due date following the date when we approve your request for a change.
|
| • |
The minimum premium will be recalculated.
|
| • |
We will send you a Policy endorsement with the change to attach to your Policy.
|
| • |
Changing the death benefit option may have tax consequences. You should consult a tax adviser before changing the death benefit option.
|
| • |
We do not require evidence of insurability.
|
| • |
The Face Amount will change. The new Option B Face Amount will equal the Option A Face Amount prior to the change plus the Contract Value on the effective date of the change.
|
| • |
We will not impose an additional underwriting and sales expense charge on the portions of any increase in Face Amount due to a change in death benefit option.
|
| • |
The minimum premium will increase.
|
| • |
The change in option affects the determination of the death benefit since Contract Value is no longer added to the Face Amount. The death benefit will equal the new Face Amount (or, if higher, the Contract Value times the applicable
death benefit percentage).
|
| • |
You must provide satisfactory evidence of insurability.
|
| • |
The Face Amount will change. The new Option A Face Amount will equal the Option B Face Amount prior to the change less the Contract Value on the effective date of the change, but the new Face Amount will not be less than the minimum
Face Amount shown on your Policy specifications page.
|
| • |
We will not impose any partial surrender charge solely as a result of this change in Face Amount.
|
| • |
The minimum premium will decrease.
|
| • |
The change in death benefit option affects the determination of the death benefit since Contract Value will be added to the new Face Amount, and the death benefit will then vary with the Contract Value.
|
| • |
Any underwriting and sales expense charge on the Policy will not be reduced as a result of any decrease in the Face Amount.
|
| • |
the amount of the surrender or Death Benefit Amount Payable proceeds on the surrender date, maturity date or insured’s date of death;
|
| • |
the interest rate we credit on those amounts (we guarantee a minimum interest rate); and
|
| • |
the specific option(s) you choose. The amount you would receive may depend on your adjusted age and gender.
|
| • |
Your proceeds will earn interest at a rate of not less than 2.5% per year compounded annually.
|
| • |
We may not keep the funds under this option for longer than five years, unless the Payee is a minor, in which case we may hold the funds until the Payee attains the age of majority.
|
| • |
Each $1,000 of proceeds will yield an income of not less than $25 annually, $12.42 semi-annually, $6.19 quarterly, or $2.05 monthly for each $1,000 of proceeds.
|
| • |
Unless you direct otherwise, or the Payee is a minor, the Payee may withdraw the proceeds at any time.
|
| • |
After the first year, we may defer such withdrawal for up to six months.
|
| • |
We will pay installments for a specified period.
|
| • |
The amount of each installment per $1,000 of proceeds will not be less than the amounts shown in the table in your Policy.
|
| • |
We will pay installments of a specified amount until the proceeds together with interest are paid in full.
|
| • |
We will credit interest at a rate of not less than 2.5% compounded annually.
|
| • |
We will pay installments for the payee’s lifetime.
|
| • |
We will make payments for at least a specified guaranteed number of installments.
|
| • |
The amount of each installment will depend on the adjusted age and gender of the payee at the time the first payment is due.
|
| • |
We determine the adjusted age by calculating the age at the payee’s nearest birthday on the date of the first payment and subtracting a number that depends on the year in which the first payment begins:
|
|
First Payment Date
|
Adjusted Age is Age Minus
|
|
Prior to 2011
|
1 Year
|
|
2011 to 2020
|
2 Years
|
|
2021 to 2030
|
3 Years
|
|
2031 to 2040
|
4 Years
|
|
After 2040
|
5 Years
|
|
|
|
|||||
|
|
|
|||||
|
a.
|
Board of Directors Resolutions.
|
|||||
|
|
|
|
||||
|
|
1.
|
|||||
|
|
|
|||||
|
b.
|
Custodian Agreements.
|
|||||
|
|
|
|||||
|
|
Not applicable.
|
|||||
|
|
|
|||||
|
c.
|
Underwriting Contracts.
|
|||||
|
|
1.
|
|||||
|
|
2.
|
|||||
|
|
3.
|
|||||
|
|
4.
|
|||||
|
|
5.
|
|||||
|
|
|
|||||
|
d.
|
Contracts.
|
|||||
|
|
|
|
||||
|
|
1.
|
|||||
|
|
2.
|
|||||
|
|
3.
|
|||||
|
|
4.
|
|||||
|
|
5.
|
|||||
|
|
6.
|
|||||
|
|
7.
|
|||||
|
|
||||||
|
e.
|
Applications.
|
|||||
|
|
|
|
||||
|
|
1.
|
|||||
|
2.
|
||||||
|
|
3.
|
|||||
|
|
4.
|
|||||
|
|
5.
|
|||||
|
|
6.
|
|||||
|
|
7.
|
|||||
|
|
8.
|
|||||
|
|
9.
|
|||||
|
|
10.
|
|||||
|
|
11.
|
|||||
|
|
12.
|
|||||
|
|
13.
|
|||||
|
|
14.
|
|||||
|
|
15.
|
|||||
|
|
|
|||||
|
f.
|
Depositor’s Certificate of Incorporation and By-Laws.
|
|||||
|
|
|
|
||||
|
|
1.
|
|||||
|
|
2.
|
|||||
|
|
3.
|
|||||
|
|
4.
|
|||||
|
|
5.
|
|||||
|
|
6.
|
|||||
|
|
7.
|
|||||
|
|
8.
|
|||||
|
|
|
|||||
|
g.
|
Reinsurance Contracts.
|
|
|
|
|
|
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
8.
|
|
|
|
9.
|
|
|
|
10.
|
|
|
|
11.
|
Commutation and Release Agreement between Farmers New World Life Insurance Company and Zurich Insurance Company, Ltd. dated as of August 1, 2023, redacted for confidentiality filed herewith.
|
|
|
12.
|
Coinsurance and Modified Coinsurance Agreement between Farmers New World Life Insurance Company and Security Life of Denver Insurance Company effective August 1, 2023.
|
|
|
|
|
|
h.
|
Agreements.
|
|||||
|
|
|
|
||||
|
|
1.
|
|||||
|
|
|
|
||||
|
|
2.
|
|||||
|
|
|
|
||||
|
|
3.
|
|||||
|
|
|
|
||||
|
|
4.
|
|||||
|
|
|
|
||||
|
|
5.
|
|||||
|
|
|
|
||||
|
|
6.
|
|||||
|
|
|
|
||||
|
|
7.
|
|||||
|
|
|
|
||||
|
|
8.
|
|||||
|
|
|
|
||||
|
|
9.
|
|||||
|
|
|
|
||||
|
|
10.
|
|||||
|
|
|
|
||||
|
|
11.
|
|||||
|
|
|
|
||||
|
|
12.
|
|||||
|
|
|
|
||||
|
|
13.
|
|||||
|
|
|
|
||||
|
|
14.
|
|||||
|
|
|
|
||||
|
|
15.
|
|||||
|
|
|
|
||||
|
|
16.
|
|||||
|
|
|
|
||||
|
|
17.
|
|||||
|
|
|
|
||||
|
|
18.
|
|||||
|
|
|
|
||||
|
|
19.
|
|||||
|
|
|
|
||||
|
|
20.
|
|||||
|
|
|
|
||||
|
|
21.
|
|||||
|
|
|
|
||||
|
|
22.
|
Amendment No. 3 to the Participation Agreement among Franklin Templeton Variable Insurance Products Trust, Franklin Templeton Distributors, Inc., and Farmers New World Life Insurance Company.
|
||||
|
|
|
|
||||
|
|
23.
|
|||||
|
|
|
|
||||
|
|
24.
|
|||||
|
|
|
|
||||
|
|
25.
|
|||||
|
|
|
|
||||
|
|
26.
|
|||||
|
|
|
|
||||
|
|
27.
|
|||||
|
|
|
|
||||
|
|
28.
|
|||||
|
|
|
|
||||
|
|
29.
|
|||||
|
|
|
|
||||
|
|
30.
|
|||||
|
|
|
|
||||
|
|
31.
|
|||||
|
|
|
|
||||
|
|
32.
|
|||||
|
|
|
|
||||
|
|
33.
|
|||||
|
|
34.
|
|
|
|
|
|
|
|
35.
|
|
|
|
|
|
|
|
36.
|
|
|
|
|
|
|
|
37.
|
|
|
|
|
|
|
|
38.
|
|
|
|
|
|
|
|
39.
|
|
|
|
|
|
|
|
40.
|
|
|
|
|
|
|
|
41.
|
|
|
|
|
|
|
|
42.
|
|
|
|
|
|
|
|
43.
|
|
|
|
|
|
|
|
44.
|
|
|
|
|
|
|
|
45.
|
|
|
|
|
|
|
|
46.
|
|
|
|
|
|
|
|
47.
|
|
|
|
|
|
|
48.
|
|
|
i.
|
Administrative Contracts.
|
|
|
|
1.
|
|
|
|
2.
|
|
|
j.
|
Other Material Contracts.
|
|
|
|
1.
|
Power of Attorney, Filed herewith
|
|
k.
|
Legal Opinion.
|
|
|
|
1.
|
Opinion of Ian Macleod, Attorney-in-Fact, Filed herewith
|
|
l.
|
Actuarial Opinion. Not applicable.
|
|
|
m.
|
Calculations. Not applicable.
|
|
|
n.
|
Other Opinions.
|
|
|
|
1.
|
Consent of Independent Registered Public Accounting Firm Filed herewith.
|
|
o.
|
Omitted Financial Statements.
|
|
|
|
Not applicable.
|
|
|
p.
|
Initial Capital Agreements.
|
|
|
|
Not applicable.
|
|
|
q.
|
Redeemability Exemption.
|
|
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
Revised Description of Issuance, Transfer and Redemption Procedures, is incorporated herein by reference to filed in Post Effective Amendment No. 18 to the initial registration statement on Form N-6 Farmers Variable Life Separate
Account A.
|
|
|
|
|
|
r.
|
Form of Initial Summary Prospectuses, Filed herewith.
|
|
|
Name and Principal Business Address
|
Positions and Offices with Depositor
|
|
|
|
|
Annette Thompson3
|
Director
|
|
Scott Stoll7
|
Director
|
|
David Travers5
|
Director
|
|
Warren Tucker
John Griek6
|
Director
Director
|
|
Walter Kiceleff2
|
Director, Chairman of the Board and President
|
|
Clay Callahan2
|
Chief Financial Officer
|
|
Michael Rohwetter4
|
Chief Investment Officer
|
|
Paula Gospel2
|
Chief Risk Officer
|
|
Jennie McGinnis2
|
Chief Actuary
|
|
Keith A. Terry2
|
Appointed Actuary and Illustration Actuary
|
|
James Levett2
|
Controller
|
|
Michael Hoetzel2
|
Chief Claims Officer
|
|
Robert Gibson2
|
38a-1 Chief Compliance Officer
|
|
David Swaim2
|
Chief Underwriting Officer
|
|
Tina de Jong2
|
Special Corporate Counsel and Corporate Secretary
|
|
Jim Taylor1
|
Chief Compliance Officer
|
|
Michael Langford1
|
Assistant Treasurer
|
|
Margaret S. Giles1
|
Assistant Secretary
|
|
Nicole J. Pryor1
|
Assistant Secretary
|
|
Matthew Bowman2
|
Assistant Secretary
|
| 1 |
The principal business address is 6301 Owensmouth Ave., Woodland Hills, CA 91367.
|
| 2 |
The principal business address is 3120 139th Ave, Suite 300, Bellevue, WA 98005.
|
| 3 |
The principal business address is 735 Avenida Alcola, Arroyo Grande, CA 93420.
|
| 4 |
The principal business address is 4 World Trade Center, 150 Greenwich St., New York, NY 10007.
|
| 5 |
The principal business address is 15700 Long Vista Dr., Austin, TX 78728.
|
| 6 |
The principal business address is 9618 SW Quartermaster Dr., Vashon, WA 98070.
|
| 7 |
The principal business address is 6900 Chileno Valley Road, Petaluma, CA 94952.
|
|
Company
|
Domicile
|
Ownership
|
%
|
|
DE
|
ZSF/Dallas Tower LLC
|
63.770
|
|
|
Access Franchise Management Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
ACN 000 141 051 Ltd.
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
Afterland Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
AG Haus der Wirtschaft
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
8.163
|
|
AIG Travel Asia Pacific Pte. Ltd.
|
SGP
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
AIG Travel Assist Consulting (Shanghai) Co., Ltd.
|
CHN
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
AIG Travel Assist Malaysia Sdn. Bhd.
|
MYS
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Allied Dunbar Assurance plc
|
GBR
|
Zurich Financial Services (UKISA) Nominees Limited
|
100.000
|
|
Allied Dunbar Financial Services Limited
|
GBR
|
Allied Dunbar Assurance plc
|
100.000
|
|
Allied Dunbar Provident plc
|
GBR
|
Allied Dunbar Assurance plc
|
100.000
|
|
Allied Zurich Holdings Limited
|
JEY
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Allied Zurich Limited
|
GBR
|
Zurich Insurance Group Ltd.
|
100.000
|
|
American Guarantee and Liability Insurance Company
|
NY
|
Zurich American Insurance Company
|
100.000
|
|
American Zurich Insurance Company
|
IL
|
Steadfast Insurance Company
|
100.000
|
|
Applyhere Pty Ltd
|
AUS
|
Davidson Trahaire Holding Pty Ltd
|
100.000
|
|
Ashdale Land and Property Company Limited
|
GBR
|
Zurich Insurance plc
|
100.000
|
|
Asistbras S/A Assistência ao Viajante
|
BRA
|
Travel Ace Internacional de Servicios S.A.
|
65.000
|
|
Assistancee Online HK Ltd
|
HKG
|
Assistancee Online HK Ltd
|
|
|
Assistancee Online HK Ltd
|
HKG
|
Assistancee Online Pte. Ltd
|
100.000
|
|
Assistancee Online Pte. Ltd
|
SGP
|
Customer Care Assistance Pty Ltd
|
100.000
|
|
ASTIS Holdings Limited
|
AUS
|
Cover-More Finance Pty Limited
|
100.000
|
|
Aust Office 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
autoSense AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
33.330
|
|
Ballykilliane Holdings Limited
|
IRL
|
Zurich Insurance plc
|
100.000
|
|
Bansabadell Pensiones, E.G.F.P, S.A.
|
ESP
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
50.000
|
|
Bansabadell Seguros Generales, S.A. de Seguros y Reaseguros
|
ESP
|
Zurich Versicherungs-Gesellschaft AG
|
50.000
|
|
Bansabadell Servicios Auxiliares De Seguros, S.L.
|
ESP
|
Bansabadell Seguros Generales, S.A. de Seguros y Reaseguros
|
100.000
|
|
Bansabadell Vida S.A. de Seguros y Reaseguros
|
ESP
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
50.000
|
|
Benefit Finance Partners, L.L.C.
|
DE
|
Zurich Benefit Finance LLC
|
50.000
|
|
BFP Securities LLC
|
DE
|
Benefit Finance Partners, L.L.C.
|
100.000
|
|
Bloomington Office LP
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Bloomington Office MGP Manager, Inc
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
Bloomington Office MGP, LLC
|
DE
|
Bloomington Office MGP Manager, Inc
|
1.000
|
|
Bloomington Office MGP, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Blue Insurance Australia Pty Ltd
|
AUS
|
Blue Insurance Limited
|
100.000
|
|
Blue Insurance Limited
|
IRL
|
Cover-More Australia Pty Ltd
|
97.610
|
|
Blue Marble Micro Limited
|
GBR
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Blue Marble Microinsurance, Inc.
|
DE
|
Blue Marble Micro Limited
|
100.000
|
|
Bonus Pensionskassen Aktiengesellschaft
|
AUT
|
Zurich Versicherungs-Aktiengesellschaft
|
87.500
|
|
BONUS Vorsorgekasse AG
|
AUT
|
Zurich Versicherungs-Aktiengesellschaft
|
50.000
|
|
BOS Apt 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
BOS Apt 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
BOS Office 3, LLC
|
DE
|
Farmers New World Life Insurance Company
|
100.000
|
|
BOS Office 4, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
BOS Retail 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Boxx Cyber Services Middle East Ltd
|
ARE
|
Boxx Insurance Inc.
|
100.000
|
|
Boxx Insurance Inc.
|
CAN
|
Zürich Versicherungs-Gesellschaft AG
|
33.333
|
|
Boxx Insurance LLC
|
FL
|
Boxx Insurance Inc.
|
100.000
|
|
Boxx Services PTE Limited
|
SGP
|
Boxx Insurance Inc.
|
100.000
|
|
Boxx Solutions LLC
|
FL
|
Boxx Insurance LLC
|
100.000
|
|
Bristlecourt Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
brokerbusiness.ch AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
25.000
|
|
Cayley Aviation Ltd.
|
BMU
|
Zurich Insurance Company Ltd, Bermuda Branch
|
100.000
|
|
Celta Assistance SL
|
ESP
|
Universal Assistance S.A.
|
100.000
|
|
Centre Group Holdings (U.S.) Limited
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
Centre Insurance Company
|
DE
|
Centre Solutions (U.S.) Limited
|
100.000
|
|
Centre Life Insurance Company
|
MA
|
Centre Solutions (U.S.) Limited
|
100.000
|
|
Centre Reinsurance (U.S.) Limited
|
BMU
|
Centre Group Holdings (U.S.) Limited
|
100.000
|
|
Centre Solutions (Bermuda) Limited
|
BMU
|
Zurich Finance Company Ltd
|
100.000
|
|
Centre Solutions (U.S.) Limited
|
BMU
|
Centre Group Holdings (U.S.) Limited
|
100.000
|
|
Charlotte Industrial 3, LLC
|
DE
|
Farmers New World Life Insurance Company
|
100.000
|
|
Charlotte Office 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
CHI APT 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
CHI IND 1, LLC
|
DE
|
Farmers New World Life Insurance Company
|
100.000
|
|
CHI IND 6, LLC
|
DE
|
Farmers New World Life Insurance Company
|
100.000
|
|
Chilena Consolidada Seguros de Vida S.A.
|
CHL
|
Inversiones Suizo Chilena S.A.
|
98.977
|
|
Chilena Consolidada Seguros Generales S.A.
|
CHL
|
Chilena Consolidada Seguros de Vida S.A.
|
7.405
|
|
Chilena Consolidada Seguros Generales S.A.
|
CHL
|
Inversiones Suizo Chilena S.A.
|
82.732
|
|
COFITEM-COFIMUR
|
FRA
|
Zurich Versicherungs-Gesellschaft AG
|
12.405
|
|
Collective Benefits Ltd
|
GBR
|
Travel Guard Assist, Inc.
|
100.000
|
|
Collective Denmark ApS
|
DNK
|
AIG Travel Asia Pacific Pte. Ltd.
|
100.000
|
|
Collective Europe Holdings B.V.
|
NLD
|
Travel Guard Assist, Inc.
|
100.000
|
|
Collective Netherlands B.V.
|
NLD
|
AIG Travel Asia Pacific Pte. Ltd.
|
100.000
|
|
Collective Society Ltd
|
GBR
|
Travel Guard Assist, Inc.
|
100.000
|
|
Colonial American Casualty and Surety Company
|
IL
|
Fidelity and Deposit Company of Maryland
|
100.000
|
|
Concisa Vorsorgeberatung und Management AG
|
AUT
|
Bonus Pensionskassen Aktiengesellschaft
|
100.000
|
|
Cover-More (NZ) Limited
|
NZL
|
Cover-More Australia Pty Ltd
|
100.000
|
|
Cover-More Asia Pte. Ltd
|
SGP
|
Travel Assist Pty Limited
|
100.000
|
|
Cover-More Australia Pty Ltd
|
AUS
|
Cover-More Holdings Pty Ltd
|
100.000
|
|
Cover-More Finance Pty Limited
|
AUS
|
Cover-More Group Limited
|
100.000
|
|
Cover-More Group Limited
|
AUS
|
Zurich Travel Solutions Pty Limited
|
100.000
|
|
Cover-More Holdings Pty Ltd
|
AUS
|
Travel Assist Pty Limited
|
100.000
|
|
Cover-More Holdings USA Inc.
|
DE
|
Travel Assist Pty Limited
|
100.000
|
|
Cover-More Inc.
|
DE
|
Cover-More Holdings USA Inc.
|
100.000
|
|
Cover-More Insurance Services Limited
|
GBR
|
Cover-More Australia Pty Ltd
|
100.000
|
|
Cover-More Insurance Services Pty Ltd
|
AUS
|
Travel Assist Pty Limited
|
100.000
|
|
Cowbell Cyber India Private Limited
|
IND
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Cyber Limited
|
GBR
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Cyber Technologies ULC
|
CAN
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Insurance Agency Inc.
|
CAN
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Insurance Agency, LLC
|
CA
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Managing General Agency Limited
|
GBR
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Reinsurance Company
|
VT
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell Specialty Insurance Company
|
NE
|
Cowbell Cyber, Inc.
|
100.000
|
|
Cowbell, Inc.
|
DE
|
Cowbell Cyber, Inc.
|
100.000
|
|
CREC (Bloomington) Lender, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
|
|
CREC (Dallas) Lender, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
CREC (Florence), LLC
|
DE
|
ZSF/KY Annex LLC
|
50.000
|
|
CREC (Florence), LLC
|
DE
|
ZSF/Office KY, LLC
|
50.000
|
|
CREC (Las Vegas), LLC
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
CREC (Sioux Falls) Lender, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
CREC (Sioux Falls) Owner, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
CREC (Sioux Falls), LLC
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
Customer Care Assistance Pty Ltd
|
AUS
|
Customer Care Holdings Pty Ltd
|
100.000
|
|
Customer Care Holdings Pty Ltd
|
AUS
|
Travel Assist Pty Limited
|
100.000
|
|
Customer Care Pty Ltd
|
AUS
|
Customer Care Holdings Pty Ltd
|
100.000
|
|
DA Deutsche Allgemeine Versicherung Aktiengesellschaft
|
DEU
|
Zürich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Dallas Office MGP Manager, Inc.
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
Dallas Office MGP, LLC
|
DE
|
Dallas Office MGP Manager, Inc.
|
1.000
|
|
Dallas Office MGP, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Dallas Tower LP
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Davidson Trahaire Corpsych (Singapore) Pte. Limited
|
SGP
|
DTC Bidco Pty Ltd
|
100.000
|
|
Davidson Trahaire Corpsych Pty Ltd
|
AUS
|
Applyhere Pty Ltd
|
35.000
|
|
Davidson Trahaire Corpsych Pty Ltd
|
AUS
|
Davidson Trahaire Holding Pty Ltd
|
65.000
|
|
Davidson Trahaire Holding Pty Ltd
|
AUS
|
DTC Australia Pty Ltd
|
100.000
|
|
DB Vita S.A.
|
LUX
|
Deutscher Herold Aktiengesellschaft
|
25.000
|
|
DEN Industrial 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Dentolo Deutschland GmbH
|
DEU
|
Zürich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Deutsche Zurich Pensiones, Entidad Gestora de Fondos de Pens
|
ESP
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
50.000
|
|
Deutscher Herold Aktiengesellschaft
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
79.826
|
|
Deutscher Pensionsfonds Aktiengesellschaft
|
DEU
|
Deutscher Herold Aktiengesellschaft
|
74.900
|
|
Deutsches Institut fur Altersvorsorge GmbH
|
DEU
|
Deutscher Herold Aktiengesellschaft
|
22.000
|
|
DIG GmbH
|
DEU
|
Digital Insurance Group B.V.
|
100.000
|
|
DTC Australia Pty Ltd
|
AUS
|
DTC Bidco Pty Ltd
|
100.000
|
|
DTC Bidco Pty Ltd
|
AUS
|
DTC Holdco Pty Ltd
|
100.000
|
|
DTC Holdco Pty Ltd
|
AUS
|
ASTIS Holdings Limited
|
100.000
|
|
DTC NZ Bidco Limited
|
NZL
|
DTC Bidco Pty Ltd
|
100.000
|
|
Dunbar Assets Ireland
|
IRL
|
ZCM Asset Holding Company (Bermuda) Limited
|
|
|
Dunbar Assets Ireland
|
IRL
|
Zurich Finance Company Ltd
|
0.037
|
|
Dusfal S.A.
|
URY
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Eagle Star (Leasing) Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Eagle Star European Life Assurance Company Limited
|
IRL
|
Zurich Life Assurance plc
|
100.000
|
|
Eagle Star Group Services Limited
|
GBR
|
Eagle Star Holdings Limited
|
100.000
|
|
Eagle Star Holding Company of Ireland
|
IRL
|
Zurich Assurance Ltd
|
0.001
|
|
Eagle Star Holding Company of Ireland
|
IRL
|
Zurich Assurance Ltd
|
99.999
|
|
Eagle Star Holdings Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
100.000
|
|
EcoHub AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
6.164
|
|
Edilspettacolo SRL
|
ITA
|
Zurich Insurance Company Ltd - Rappresentanza Generale per l
|
35.712
|
|
Empire Fire and Marine Insurance Company
|
IL
|
Zurich American Insurance Company
|
100.000
|
|
Empire Indemnity Insurance Company
|
OK
|
Zurich American Insurance Company
|
100.000
|
|
Employee Services Limited
|
GBR
|
Allied Dunbar Financial Services Limited
|
100.000
|
|
Endsleigh Financial Services Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Endsleigh Pension Trustee Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
ES Plympton Nominee 1 Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
ES Plympton Nominee 2 Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Euclid KY Annex, LP
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Euclid Office LP
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Euclid Warehouses LP
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
Euroamérica Administradora General de Fondos S.A
|
CHL
|
Chilena Consolidada Seguros de Vida S.A.
|
100.000
|
|
Extremus Versicherung-Aktiengesellschaft
|
DEU
|
Zurich Insurance plc Niederlassung fur Deutschland
|
5.000
|
|
Farmers Family Fund
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Farmers General Insurance Agency, Inc.
|
RI
|
FIG Leasing Co, Inc.
|
100.000
|
|
Farmers Group, Inc.
|
NV
|
Zurich Insurance Group Ltd.
|
12.100
|
|
Farmers Group, Inc.
|
NV
|
Zurich Versicherungs-Gesellschaft AG
|
87.900
|
|
Farmers Life Insurance Company of New York
|
NY
|
Farmers New World Life Insurance Company
|
100.000
|
|
Farmers New World Life Insurance Company
|
WA
|
Farmers Group, Inc.
|
100.000
|
|
Farmers Reinsurance Company
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Farmers Services Corporation
|
NV
|
Farmers Group, Inc.
|
100.000
|
|
Farmers Underwriters Association
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Fidelity and Deposit Company of Maryland
|
IL
|
Zurich American Insurance Company
|
100.000
|
|
FIG Holding Company
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
FIG Leasing Co., Inc.
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Fire Underwriters Association
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Fitsense Insurance Services Pty Ltd
|
AUS
|
Travel Assist Pty Limited
|
100.000
|
|
Futuro de Bolivia S.A. Administradora de Fondos de Pensiones
|
BOL
|
Zurich Boliviana Seguros Personales S.A.
|
8.422
|
|
Futuro de Bolivia S.A. Administradora de Fondos de Pensiones
|
BOL
|
Zurich South America Invest AB
|
71.578
|
|
FX Insurance Agency Hawaii, LLC
|
HI
|
FIG Leasing Co., Inc.
|
100.000
|
|
FX Insurance Agency, LLC
|
DE
|
FIG Leasing Co., Inc.
|
100.000
|
|
General Surety & Guarantee Co Limited
|
GBR
|
Zurich Insurance Company (U.K.) Limited
|
100.000
|
|
Grovewood Property Holdings Limited
|
GBR
|
Eagle Star Holdings Limited
|
100.000
|
|
H4B Humboldthafen Einheitsgesellschaft GmbH&Co.KG
|
DEU
|
REX-ZDHL S.C.S. SICAV-SIF
|
94.900
|
|
Halo Holdco Limited
|
GBR
|
Cover-More Australia Pty Ltd
|
100.000
|
|
Halo Holdco Limited
|
GBR
|
Zürich Versicherungs-Gesellschaft AG
|
|
|
Halo Insurance Services Limited
|
GBR
|
Halo Holdco Limited
|
100.000
|
|
Halo Insurance Services Pty Ltd
|
AUS
|
Halo Insurance Services Limited
|
100.000
|
|
Hawkcentral Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Healthinsite Proprietary Limited
|
ZAF
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Healthlogix Pty Ltd
|
AUS
|
Insite Holdings Pty Ltd
|
100.000
|
|
Healthlogix Technologia Eireli
|
BRA
|
Healthlogix Pty Ltd
|
100.000
|
|
Herengracht Investments B.V
|
DEU
|
RE Curve Holding B.V.
|
100.000
|
|
HOU IND 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
HOU IND 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
HOU IND 3, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Independence Center Realty L.P.
|
DE
|
Philadelphia Investor, LLC
|
89.000
|
|
INNATE, Inc.
|
DC
|
Cover-More Holdings USA Inc.
|
100.000
|
|
Insite Holdings Pty Ltd
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
INTEGRA Versicherungsdienst GmbH
|
AUT
|
Zurich Versicherungs-Aktiengesellschaft
|
100.000
|
|
Intelligent Technologies OÜ
|
EST
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
International Travel Assistance S.A.
|
PAN
|
Zürich Versicherungs-Gesellschaft AG
|
55.000
|
|
Inversiones Suizo Chilena S.A.
|
CHL
|
Inversiones Suizo-Argentina S.A.
|
0.001
|
|
Inversiones Suizo Chilena S.A.
|
CHL
|
Zurich Versicherungs-Gesellschaft AG
|
99.999
|
|
Inversiones Suizo-Argentina S.A.
|
ARG
|
Zurich Lebensversicherungs-Gesellschaft AG
|
5.004
|
|
Inversiones Suizo-Argentina S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
94.996
|
|
Inversiones ZS America Dos Limitada
|
CHL
|
Inversiones ZS America SpA
|
100.000
|
|
Inversiones ZS America SpA
|
CHL
|
Zurich Santander Insurance America, S.L.
|
100.000
|
|
Inversiones ZS America Tres SpA
|
CHL
|
Zurich Santander Insurance America, S.L.
|
100.000
|
|
Irish National Insurance Company p.l.c.
|
IRL
|
Zurich Insurance plc
|
100.000
|
|
Isis S.A.
|
ARG
|
Inversiones Suizo-Argentina S.A.
|
60.501
|
|
Isis S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
39.499
|
|
Karvat Cover-More Assist. Pvt Ltd.
|
IND
|
Cover-More Asia Pte. Ltd
|
100.000
|
|
Kennet Road 1 UK Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Kennet Road 2 UK Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Klare Corredora de Seguros S.A.
|
CHL
|
Zurich Insurance Mobile Solutions AG
|
49.900
|
|
Komparu B.V.
|
NLD
|
Digital Insurance Group B.V.
|
100.000
|
|
Kono Insurance Limited
|
HKG
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Kraft Lake Insurance Agency, Inc.
|
MI
|
FIG Leasing Co, Inc.
|
100.000
|
|
LA Apt. 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
LA Industrial 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
LA Industrial 4, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
LA Retail 1 LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Livetravel Inc.
|
WI
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Manon Vision Co., Ltd.
|
THA
|
Centre Solutions (Bermuda) Limited
|
0.001
|
|
Manon Vision Co., Ltd.
|
THA
|
Zurich Finance Company Ltd
|
0.001
|
|
Manon Vision Co., Ltd.
|
THA
|
Zurich Versicherungs-Gesellschaft AG
|
99.999
|
|
Mapfre Ya?am Sigorta A.?.
|
TUR
|
Zurich Sigorta A.S.
|
99.778
|
|
MEATPACKING B.V.
|
NLD
|
Rock Inne Vastgoed B.V.
|
100.000
|
|
Medidata AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
8.852
|
|
MI Administrators, LLC
|
DE
|
FIG Leasing Co., Inc.
|
100.000
|
|
MIAMI INDUSTRIAL 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Miami Office 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
MIAMI OFFICE 3, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Miami Retail 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Minas Brasil Promotora de Servicos S/A
|
BRA
|
Zurich Minas Brasil Seguros S.A,
|
100.000
|
|
MSP APT 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Nashville Apt. 1, LLC
|
DE
|
Zurich American Insurance Company
|
|
|
Nashville Office 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Navigators and General Insurance Company Limited
|
GBR
|
Zurich Insurance plc
|
100.000
|
|
Nearheath Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
NY Industrial 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Oak Underwriting plc
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
OnePath General Insurance Pty Limited
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
OnePath Life Australia Holdings Pty Ltd
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
OnePath Life Limited
|
AUS
|
OnePath Life Australia Holdings Pty Ltd
|
100.000
|
|
Orange Stone Company
|
IRL
|
Zurich Finance Company AG
|
100.000
|
|
Orion Rechtsschutz-Versicherung AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
78.000
|
|
Parcelgate Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Perils AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
11.111
|
|
Perunsel S.A.
|
URY
|
Zürich Versicherungs-Gesellschaft AG
|
60.000
|
|
PFS Pension Fund Services AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
18.433
|
|
Philly Office 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Philly Office Land, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
POR Apt 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
POR Apt 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Prime Corporate Psychology Pty Ltd
|
AUS
|
DTC Bidco Pty Ltd
|
100.000
|
|
Protektor Lebensversicherungs-AG
|
DEU
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
5.158
|
|
PT Asuransi Adira Dinamika Tbk
|
IDN
|
Zürich Versicherungs-Gesellschaft AG
|
98.488
|
|
PT Zurich Insurance Indonesia
|
IDN
|
Zürich Rückversicherungs-Gesellschaft AG
|
1.569
|
|
PT Zurich Insurance Indonesia
|
IDN
|
Zurich Versicherungs-Gesellschaft AG
|
97.091
|
|
PT Zurich Topas Life
|
IDN
|
Zurich Versicherungs-Gesellschaft AG
|
80.000
|
|
Qover
|
BEL
|
Zürich Versicherungs-Gesellschaft AG
|
21.260
|
|
Raleigh Office 2, LLC
|
DE
|
Farmers New World Life Insurance Company
|
100.000
|
|
RE Curve Holding B.V.
|
DEU
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
100.000
|
|
Real Garant Espana S.L.
|
ESP
|
Real Garant GmbH Garantiesysteme
|
100.000
|
|
Real Garant GmbH Garantiesysteme
|
DEU
|
Real Garant Versicherung Aktiengesellschaft
|
100.000
|
|
Real Garant Versicherung Aktiengesellschaft
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
REX Baume S.C.I
|
FRA
|
REX Holding France
|
100.000
|
|
REX Holding France
|
FRA
|
REX OPPCI Fonds
|
100.000
|
|
REX Holding S.a.r.l.
|
LUX
|
REX-ZDHL S.C.S. SICAV-SIF
|
100.000
|
|
REX Mauchamps
|
FRA
|
REX Holding France
|
100.000
|
|
REX Vilette
|
FRA
|
REX Holding France
|
|
|
REX-Aurea-ZDHL S.C.S.
|
LUX
|
REX-ZDHL GP S.à r.l.
|
100.000
|
|
REX-De Baak B.V.
|
NLD
|
REX Holding S.à r.l.
|
100.000
|
|
REX-Germany-ZDHL S.C.S
|
LUX
|
REX-ZDHL S.C.S. SICAV-SIF
|
95.240
|
|
REX-Humboldthafen Verwaltungs GmbH
|
DEU
|
REX-ZDHL S.C.S. SICAV-SIF
|
100.000
|
|
Rex-Spain-ZDHL S.L.
|
ESP
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
100.000
|
|
REX-The East S.à.r.l
|
LUX
|
REX-ZDHL S.C.S. SICAV-SIF
|
94.800
|
|
REX-ZDHL GP S.a.r.l.
|
LUX
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
100.000
|
|
REX-ZDHL S.C.S. SICAV-SIF
|
LUX
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
100.000
|
|
Rock Inne Vastgoed B.V.
|
NLD
|
REX Holding S.à.r.l.
|
100.000
|
|
Rokin 21 B.V.
|
NLD
|
Roxana Vastgoed B.V.
|
100.000
|
|
Rokin 49 B.V.
|
NLD
|
Rock Inne Vastgoed B.V.
|
100.000
|
|
Roxana Vastgoed B.V.
|
NLD
|
REX Holding S.à.r.l.
|
100.000
|
|
Rural Community Insurance Company
|
MN
|
Zurich American Insurance Company
|
100.000
|
|
San Diego Retail 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Santander Rio Seguros S.A.
|
ARG
|
Inversiones ZS America SpA
|
4.000
|
|
Santander Rio Seguros S.A.
|
ARG
|
Zurich Santander Insurance America, S.L.
|
96.000
|
|
Santander Seguros Sociedad Anónima
|
URY
|
Zurich Santander Insurance America, S.L.
|
100.000
|
|
Saudi National Insurance Company
|
BEL
|
Zurich Insurance Company Ltd (Bahrain Branch)
|
5.000
|
|
SEA APARTMENT 2, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
Serviaide, S.A. - Sociedad Unipersonal
|
ESP
|
AIDE Asistencia Seguros y Reaseguros, S.A. - Sociedad Uniper
|
100.000
|
|
Servizurich S.A. - Sociedad Unipersonal
|
ESP
|
Zurich Insurance plc, Sucursal en Espana
|
100.000
|
|
SF Apt 1, LLC
|
DE
|
Zurich American Insurance Company
|
100.000
|
|
SpearTip, LLC
|
IL
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Special Insurance Services, Inc.
|
IL
|
Zurich American Insurance Company
|
100.000
|
|
Speigelhof Vastgoed B.V.
|
DEU
|
RE Curve Holding B.V.
|
100.000
|
|
Springboard Health and Performance Pty Ltd
|
AUS
|
DTC Bidco Pty Ltd
|
100.000
|
|
Springworks International AB
|
SWE
|
autoSense AG
|
50.000
|
|
Steadfast Insurance Company
|
IL
|
Zurich American Insurance Company
|
100.000
|
|
Stratos Limited
|
NZL
|
DTC NZ Bidco Limited
|
100.000
|
|
Swiss Insurance Management (Hong Kong) Limited
|
HKG
|
Zurich Services (Hong Kong) Limited
|
0.495
|
|
Swiss Insurance Management (Hong Kong) Limited
|
HKG
|
Zurich Insurance Holdings (Hong Kong) Limited
|
99.505
|
|
TDG Tele Dienste GmbH
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Tennyson Insurance Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
TGG Real Estate Holdings LLC
|
DE
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
The Liverpool Reversionary Company Limited
|
GBR
|
Zurich Legacy Solutions Services (UK) Limited
|
100.000
|
|
The Zurich Services Corporation
|
IL
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
TopReport Schadenbesichtigungs GmbH
|
AUT
|
Zurich Versicherungs-Aktiengesellschaft
|
14.286
|
|
Travel Ace Chile S.A.
|
CHL
|
Travel Ace Internacional de Servicios S.A.
|
1.000
|
|
Travel Ace Chile S.A.
|
CHL
|
Zürich Versicherungs-Gesellschaft AG
|
99.000
|
|
Travel Ace Internacional de Servicios S.A.
|
URY
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Travel Assist Pty Limited
|
AUS
|
ASTIS Holdings Limited
|
100.000
|
|
Travel Guard Americas LLC
|
WI
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Travel Guard Assist, Inc.
|
DE
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Travel Guard EMEA Limited
|
GBR
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Travel Guard Group Canada, Inc.
|
CAN
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Travel Guard Group, Inc.
|
WI
|
Zurich Cover-More Global Travel, Inc.
|
100.000
|
|
Travel Insurance Partners Pty Ltd
|
AUS
|
Travel Assist Pty Limited
|
100.000
|
|
Travel Insurance Services Canada Inc.
|
CAN
|
World Travel Protection Canada Inc.
|
100.000
|
|
Travelex Insurance Services Limited
|
DE
|
Cover-More Holdings USA Inc.
|
100.000
|
|
Truck Underwriters Association
|
CA
|
Farmers Group, Inc.
|
100.000
|
|
Turegum Immobilien AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
UA Assistance S.A. de C.V.
|
MEX
|
Travel Ace Internacional de Servicios S.A.
|
|
|
UA Assistance S.A. de C.V.
|
MEX
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Universal Assistance S.A.
|
ARG
|
World Wide Assistance S.A.
|
92.710
|
|
Universal Assistance S.A.
|
ARG
|
Zürich Versicherungs-Gesellschaft AG
|
7.290
|
|
Universal Assistance S.A.
|
URY
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Universal Travel Assistance S.A.S.
|
COL
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Universal Underwriters Insurance Company
|
IL
|
Zurich American Insurance Company
|
100.000
|
|
Universal Underwriters of Texas Insurance Company
|
IL
|
Universal Underwriters Insurance Company
|
100.000
|
|
Universal Underwriters Service Corporation
|
MO
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Unviversal Assistance Inc.
|
FL
|
Universal Assistance S.A.
|
|
|
Vehicle Dealer Solutions, Inc.
|
FL
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Western Star Insurance Services, Inc.
|
TX
|
FIG Leasing Co, Inc.
|
100.000
|
|
Wohnen H3B Humboldthafen GmbH&Co.KG
|
DEU
|
REX-ZDHL S.C.S. SICAV-SIF
|
94.900
|
|
World Travel Protection Canada Inc.
|
CAN
|
Zurich Canadian Holdings Limited
|
100.000
|
|
World Wide Assistance S.A.
|
ARG
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Z flex Gesellschaft fur Personaldienstleistungen mbH
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
ZCM (U.S.) Limited
|
DE
|
Zurich Finance Company Ltd
|
100.000
|
|
ZCM Asset Holding Company (Bermuda) Limited
|
BMU
|
Zurich Finance Company Ltd
|
100.000
|
|
ZFUS Services, LLC
|
DE
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
ZGEE14 Limited
|
GBR
|
Zurich Legacy Solutions Services (UK) Limited
|
100.000
|
|
ZLS Aseguradora de Colombia S.A
|
COL
|
Zürich Lebensversicherungs-Gesellschaft AG
|
4.430
|
|
ZLS Aseguradora de Colombia S.A
|
|
Zürich Versicherungs-Gesellschaft AG
|
95.000
|
|
ZNA Services, LLC
|
DE
|
ZFUS Services, LLC
|
100.000
|
|
ZPC Capital Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
ZSF / Office KY, LLC
|
DE
|
Euclid Office LP
|
100.000
|
|
ZSF / Office NV, LLC
|
DE
|
Euclid Office LP
|
100.000
|
|
ZSF KY Annex, LLC
|
DE
|
Euclid KY Annex, LP
|
100.000
|
|
ZSF/Bloomington, LLC
|
DE
|
Bloomington Office LP
|
100.000
|
|
ZSF/C1 MGP Manager, Inc
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
ZSF/C1 MGP, LLC
|
DE
|
ZSF/C1 MGP Manager, Inc
|
1.000
|
|
ZSF/C1 MGP, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
ZSF/C2 MGP Manager, Inc
|
DE
|
Zurich Structured Finance, Inc.
|
100.000
|
|
ZSF/C2 MGP, LLC
|
DE
|
ZSF/CF2 MGP Manager, Inc.
|
1.000
|
|
ZSF/C2 MGP, LLC
|
DE
|
Zurich Structured Finance, Inc.
|
99.000
|
|
ZSF/Dallas Tower, LLC
|
DE
|
Dallas Tower LP
|
100.000
|
|
ZSF/WD Hammond, LLC
|
DE
|
Euclid Warehouses LP
|
100.000
|
|
ZSF/WD Jacksonville, LLC
|
DE
|
Euclid Warehouses LP
|
100.000
|
|
ZSG Kfz-ZulassungsservicegesmbH
|
AUT
|
Zurich Versicherungs-Aktiengesellschaft
|
33.333
|
|
Zurich - Companhia de Seguros Vida S.A.
|
PRT
|
Zurich Finanz-Gesellschaft AG
|
0.001
|
|
Zurich - Companhia de Seguros Vida S.A.
|
PRT
|
Zurich Investments Life S.p.A.
|
0.001
|
|
Zurich - Companhia de Seguros Vida S.A.
|
PRT
|
Zurich Lebensversicherungs-Gesellschaft AG
|
99.996
|
|
Zurich - Companhia de Seguros Vida S.A.
|
PRT
|
Zurich Versicherungs-Gesellschaft AG
|
0.001
|
|
Zurich - Companhia de Seguros Vida S.A.
|
PRT
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
0.001
|
|
Zurich (Scotland) Limited Partnership
|
GBR
|
Zurich General Partner (Scotland) Ltd
|
100.000
|
|
Zurich Advice Network Limited
|
GBR
|
Allied Dunbar Assurance plc
|
100.000
|
|
Zurich AFIN Mexico, S.A. DE C.V.
|
MEX
|
Zurich Compania de Sefuros, S.A.
|
0.002
|
|
Zurich AFIN Mexico, S.A. DE C.V.
|
MEX
|
Zurich Versicherungs-Gesellschaft AG
|
99.998
|
|
Zurich Agency Services Inc.
|
MA
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Alternative Asset Management, LLC
|
DE
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich America Latina Serviços Brasil Ltda.
|
BRA
|
Zurich Lebensversicherungs-Gesellschaft AG
|
0.010
|
|
Zurich America Latina Serviços Brasil Ltda.
|
BRA
|
Zurich Versicherungs-Gesellschaft AG
|
99.990
|
|
Zurich American Insurance Company
|
NY
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich American Insurance Company of Illinois
|
IL
|
American Zurich Insurance Company
|
100.000
|
|
Zurich American Life Insurance Company
|
IL
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich American Life Insurance Company of New York
|
NY
|
Zurich American Life Insurance Company.
|
100.000
|
|
Zurich Argentina Cia. de Seguros S.A.
|
ARG
|
Inversiones Suizo-Argentina S.A.
|
55.461
|
|
Zurich Argentina Cia. de Seguros S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
44.536
|
|
Zurich Argentina Companía de Seguros de Retiro S.A.
|
ARG
|
Zurich Argentina Cia. de Seguros S.A.
|
46.642
|
|
Zurich Argentina Companía de Seguros de Retiro S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
53.358
|
|
Zurich Aseguradora Argentina S.A.
|
ARG
|
Zürich Versicherungs-Gesellschaft AG
|
99.900
|
|
Zurich Aseguradora Mexicana, S.A. de C.V.
|
MEX
|
Zürich Lebensversicherungs-Gesellschaft AG
|
|
|
Zurich Aseguradora Mexicana, S.A. de C.V.
|
MEX
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Asset Management Gerente de Fondos Comunes de Inversi
|
ARG
|
Inversiones Suizo-Argentina S.A.
|
90.000
|
|
Zurich Asset Management Gerente de Fondos Comunes de Inversi
|
ARG
|
Isis S.A.
|
10.000
|
|
Zurich Assurance Ltd
|
GBR
|
Eagle Star Holdings Limited
|
100.000
|
|
Zurich Assure Australia Pty Limited
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
Zurich Australia Limited
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
Zurich Australian Insurance Limited
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
Zurich Australian Insurance Properties Pty Limited
|
AUS
|
Zurich Australia Limited
|
40.000
|
|
Zurich Australian Insurance Properties Pty Limited
|
AUS
|
Zurich Australian Insurance Limited
|
60.000
|
|
Zurich Australian Property Holdings Pty Ltd
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Bank International Limited
|
GBR
|
Dunbar Assets Ireland
|
100.000
|
|
Zurich Benefit Finance LLC
|
DE
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
DEU
|
Zurich IT Service AG Niederlassung fur Deutschland
|
82.617
|
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
DEU
|
Zurich Leben Service AG Niederlassung fur Deutschland
|
17.383
|
|
Zurich Brand and Experience Studio Spain, S.L.
|
ESP
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Brasil Capitalizacao S.A
|
BRA
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Brasil Companhia de Seguros
|
BRA
|
Zurich Minas Brasil Seguros S.A.
|
100.000
|
|
Zurich Building Control Services Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Canadian Holdings Limited
|
CAN
|
Zurich Insurance Company Ltd, Canadian Branch
|
68.819
|
|
Zurich Canadian Holdings Limited
|
CAN
|
Zurich Versicherungs-Gesellschaft AG
|
31.181
|
|
Zurich Commercial Services (Europe) GmbH
|
DEU
|
Zürich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Zurich Community Trust (UK) Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
50.000
|
|
Zurich Community Trust (UK) Limited
|
GBR
|
Zurich Financial Services (UKISA) Nominees Limited
|
50.000
|
|
Zurich Compania de Reaseguros Argentina S.A.
|
ARG
|
Inversiones Suizo-Argentina S.A.
|
95.000
|
|
Zurich Compania de Reaseguros Argentina S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
5.000
|
|
Zurich Companía de Seguros, S.A.
|
MEX
|
Zurich Versicherungs-Gesellschaft AG
|
99.883
|
|
Zurich Corredora de Bolsa S.A.
|
CHL
|
Inversiones Suizo Chilena S.A.
|
99.000
|
|
Zurich Corredora de Bolsa S.A.
|
CHL
|
Zurich Investments Chile S.A.
|
1.000
|
|
Zurich Cover-More Global Travel, Inc.
|
DE
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Customer Active Management, d.o.o.
|
SVN
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich CZI Management Holding Ltd.
|
DE
|
Zurich Global Investment Management Inc.
|
100.000
|
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
DEU
|
Deutscher Herold Aktiengesellschaft
|
67.540
|
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
32.460
|
|
Zurich E&S Insurance Brokerage, Inc.
|
CA
|
Zurich American Insurance Company
|
100.000
|
|
Zurich Employment Services Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
100.000
|
|
Zurich Engineering Inspection Services Ireland Limited
|
IRL
|
Zurich Insurance plc
|
100.000
|
|
Zurich Eurolife S.A.
|
LUX
|
Zurich Lebensversicherungs-Gesellschaft AG
|
90.000
|
|
Zurich Eurolife S.A.
|
LUX
|
Zurich Versicherungs-Gesellschaft AG
|
10.000
|
|
Zurich F&I Reinsurance T&C Limited
|
TCA
|
Universal Underwriters Service Corporation
|
100.000
|
|
Zurich F&I Reinsurance T&C Limited
|
TCA
|
Zurich Agency Services Inc.
|
0.001
|
|
Zurich Fianzas Mexico, S.A.DE C.V.
|
MEX
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Finance (Australia) Limited
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Finance (Ireland) DAC
|
IRL
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Finance (Ireland) II DAC
|
IRL
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Finance (UK) plc
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
99.998
|
|
Zurich Finance (UK) plc
|
GBR
|
Zurich Financial Services (UKISA) Nominees Limited
|
0.002
|
|
Zurich Finance Company Ltd
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Financial Services (Isle of Man) Group Services Limit
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Financial Services (Isle of Man) Holdings Limited
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Financial Services (Isle of Man) Insurance Manager Lt
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Financial Services (UKISA) Limited
|
GBR
|
Allied Zurich Holdings Limited
|
90.316
|
|
Zurich Financial Services (UKISA) Limited
|
GBR
|
Zurich Insurance plc
|
9.684
|
|
Zurich Financial Services (UKISA) Nominees Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
100.000
|
|
Zurich Financial Services Australia Limited
|
AUS
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Financial Services EUB Holdings Limited
|
IRL
|
Zurich Ins Group
|
0.083
|
|
Zurich Financial Services EUB Holdings Limited
|
IRL
|
Zurich Insurance Group Ltd.
|
99.917
|
|
Zurich Financial Services UK Pension Trustee Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
99.000
|
|
Zurich Finanz-Gesellschaft AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich General Insurance (Hong Kong) Limited
|
HKG
|
Zurich Insurance Company Ltd, Hong Kong Branch
|
100.000
|
|
Zurich General Insurance Company (China) Limited
|
CHN
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich General Insurance Malaysia Berhad
|
MYS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich General Partner (Scotland) Ltd
|
GBR
|
Allied Zurich Holdings Limited
|
100.000
|
|
Zurich General Takaful Malaysia Berhad
|
MYS
|
Zurich Holdings Malaysia Berhad
|
100.000
|
|
Zurich GL Servicios Mexico, S.A. de C.V.
|
MEX
|
Zurich Companía de Seguros, S.A.
|
5.000
|
|
Zurich GL Servicios Mexico, S.A. de C.V.
|
MEX
|
Zurich Vida, Compañía de Seguros, S.A.
|
95.000
|
|
Zurich Global Corporate UK Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Global Investment Management Inc.
|
DE
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Global Ventures MGA Solutions (SA)
|
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Global, Ltd.
|
BMU
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Group Pension Services (UK) Ltd
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Zurich GSG Limited
|
GBR
|
Zurich GSH Limited
|
100.000
|
|
Zurich GSH Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Holding Company of America, Inc.
|
DE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Holding Ireland Limited
|
IRL
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Holdings (UK) Limited
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Immobilien (Deutschland) AG & Co. KG
|
DEU
|
Zurich Immobilientreuhand (Deutschland) GmbH
|
|
|
Zurich Immobilien Liegenschaftsverwaltungs-GesmbH
|
AUT
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Immobilientreuhand (Deutschland) GmbH
|
DEU
|
Zurich Deutscher Herold Lebensversicherung Aktiengesellschaf
|
100.000
|
|
Zurich Insurance Company (U.K.) Limited
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Insurance Company Escritorio de Representacao no Bras
|
BRA
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Insurance Company Ltd., Representative Office Buenos Aires
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Insurance Group Ltd.
|
CHE
|
Board of Directors
|
|
|
Zurich Insurance Holdings (Hong Kong) Limited
|
HKG
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Insurance Malaysia Berhad
|
MYS
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Insurance plc
|
IRL
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
25.074
|
|
Zurich Insurance plc
|
IRL
|
Zurich Holding Ireland Limited
|
70.405
|
|
Zurich Insurance plc
|
IRL
|
Zurich Insurance Company Ltd - Rappresentanza Generale per l
|
4.521
|
|
Zurich Insurance plc, Representative Office Buenos Aires
|
ARG
|
Zurich Insurance plc
|
100.000
|
|
Zurich Intermediary Group Limited
|
GBR
|
Zurich Financial Services (UKISA) Limited
|
99.999
|
|
Zurich Intermediary Group Limited
|
GBR
|
Zurich Financial Services (UKISA) Nominees Limited
|
0.001
|
|
Zurich International (UK) Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich International Life Limited
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich International Pensions Administration Limited
|
IMN
|
Zurich International Life Limited
|
100.000
|
|
Zurich Invest AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Investment Management Limited
|
AUS
|
Zurich Australia Limited
|
100.000
|
|
Zurich Investment Services Limited
|
BMU
|
Zurich Finance Company Ltd
|
100.000
|
|
Zurich Investments Life S.p.A.
|
ITA
|
Zurich Insurance Company Ltd - Rappresentanza Generale per l
|
100.000
|
|
ZURICH IRELAND MASTER TRUSTEE DESIGNATED ACTIVITY COMPANY
|
IRL
|
Zurich Life Assurance plc
|
100.000
|
|
Zurich Italy S.p.A.
|
ITA
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich JVCompany Servicios Mexico, S.A. DE C.V.
|
MEX
|
Zurich Santander Seguros Mexico, S.A.
|
99.998
|
|
Zurich JVCompany Servicios Mexico, S.A. DE C.V.
|
MEX
|
Zurich Vida, Compania de Seguros, S.A.
|
0.002
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zurich Shared Services Malaysia Sdn Bhd
|
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zürich Versicherungs-Gesellschaft AG
|
70.000
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zurich Finance Company AG
|
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zurich Services Malaysia Sdn Bhd
|
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zurich Australian Insurance Properties Pty Limited
|
|
|
Zurich Kotak General Insurance Company (India) Limited
|
IND
|
Zurich Insurance Mobile Solutions AG
|
|
|
Zurich Kunden Center GmbH
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Zurich Latin America Corporation
|
FL
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Latin America Holding S.L. - Sociedad Unipersonal
|
ESP
|
Zurich Lebensversicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Latin American Services S.A.
|
ARG
|
Inversiones Suizo-Argentina S.A.
|
6.320
|
|
Zurich Latin American Services S.A.
|
ARG
|
Zurich Versicherungs-Gesellschaft AG
|
93.680
|
|
Zurich Lebensversicherungs-Gesellschaft AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Legacy Solutions Services (UK) Limited
|
GBR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Life Assurance plc
|
IRL
|
Zurich Holding Ireland Limited
|
100.000
|
|
Zurich Life Insurance (Hong Kong) Limited
|
HKG
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Life Insurance Company Ltd., Representative office Buenos Aires
|
ARG
|
Zurich Lebensversicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Life Preparatory Japan Co. Ltd.
|
JPN
|
Zürich Lebensversicherungs-Gesellschaft AG
|
100.000
|
|
Zurich LiveWell Services and Solutions AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Management (Bermuda) Ltd
|
BMU
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Management Services Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Medical Analytics Pty Ltd
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Minas Brasil Seguros S.A,
|
BRA
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Pension Trustees Ireland Limited
|
IRL
|
Zurich Insurance plc
|
50.000
|
|
Zurich Pension Trustees Ireland Limited
|
IRL
|
Zurich Trustee Services Limited
|
50.000
|
|
Zurich Pension Trustees Limited
|
GBR
|
Zurich Assurance Ltd
|
100.000
|
|
Zurich Pensions Management Limited
|
GBR
|
Allied Dunbar Assurance plc
|
100.000
|
|
Zurich Pensionskassen-Beratung AG
|
CHE
|
Zurich Lebensversicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Professional Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Project Finance (UK) Limited
|
GBR
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Properties Pty Limited
|
AUS
|
Zurich Australia Limited
|
40.001
|
|
Zurich Properties Pty Limited
|
AUS
|
Zurich Australian Insurance Limited
|
59.999
|
|
Zurich Property Services Malaysia Sdn Bhd
|
MYS
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Realty, Inc.
|
MD
|
Zurich Holding Company of America, Inc.
|
100.000
|
|
Zurich Rechtsschutz-Schadenservice GmbH
|
DEU
|
Zurich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Zurich Resseguradora Brasil S.A.
|
BRA
|
Zurich Lebensversicherungs-Gesellschaft AG
|
0.001
|
|
Zurich Resseguradora Brasil S.A.
|
BRA
|
Zurich Versicherungs-Gesellschaft AG
|
99.999
|
|
Zurich Risk Management Services (India) Private Limited
|
IND
|
Zürich Rückversicherungs-Gesellschaft AG
|
1.000
|
|
Zurich Risk Management Services (India) Private Limited
|
|
Zurich Versicherungs-Gesellschaft AG
|
99.000
|
|
Zurich Ruckversicherungs-Gesellschaft AG
|
CHE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Sander Vermögensverwaltungs AG (Deutschland)
|
DEU
|
Zürich Beteiligungs-Aktiengesellschaft (Deutschland)
|
32.460
|
|
Zurich Sander Vermögensverwaltungs AG (Deutschland)
|
DEU
|
Deutscher Herold Aktiengesellschaft
|
67.540
|
|
Zurich Santander Brasil Odonto LTDA.
|
BRA
|
Zurich Santander Brasil Seguros e Previdência S.A.
|
99.000
|
|
Zurich Santander Brasil Odonto LTDA.
|
BRA
|
Zurich Santander Brasil Seguros S.A.
|
1.000
|
|
Zurich Santander Brasil Seguros e Previdência S.A.
|
BRA
|
Zurich Latin America Holding S.L. - Sociedad Unipersonal
|
0.220
|
|
Zurich Santander Brasil Seguros e Previdência S.A.
|
BRA
|
Zurich Santander Holding (Spain), S.L.
|
99.568
|
|
Zurich Santander Brasil Seguros S.A.
|
BRA
|
Zurich Santander Brasil Seguros e Previdência S.A.
|
100.000
|
|
Zurich Santander Holding (Spain), S.L.
|
ESP
|
Zurich Santander Insurance America, S.L.
|
100.000
|
|
Zurich Santander Holding Dos (Spain), S.L.
|
ESP
|
Zurich Santander Insurance America, S.L.
|
100.000
|
|
Zurich Santander Insurance America, S.L.
|
ESP
|
Zurich Latin America Holding S.L. - Sociedad Unipersonal
|
51.000
|
|
Zurich Santander Seguros Argentina S.A.
|
ARG
|
Inversiones ZS America SpA
|
4.000
|
|
Zurich Santander Seguros Argentina S.A.
|
ARG
|
Zurich Santander Insurance America, S.L.
|
96.000
|
|
Zurich Santander Seguros de Vida Chile S.A.
|
CHL
|
Inversiones ZS America Dos Limitada
|
99.782
|
|
Zurich Santander Seguros de Vida Chile S.A.
|
CHL
|
Inversiones ZS America SpA
|
0.218
|
|
Zurich Santander Seguros Generales Chile S.A.
|
CHL
|
Inversiones ZS America Dos Limitada
|
99.505
|
|
Zurich Santander Seguros Generales Chile S.A.
|
CHL
|
Inversiones ZS America SpA
|
0.495
|
|
Zurich Santander Seguros Mexico, S.A.
|
MEX
|
Inversiones ZS America SpA
|
0.001
|
|
Zurich Santander Seguros Mexico, S.A.
|
MEX
|
Zurich Santander Insurance America, S.L.
|
99.999
|
|
Zurich Schweiz Services AG
|
CHE
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Seguros Ecuador, S.A.
|
ECU
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Seguros Rentas Vitalicias Chile S.A.
|
CHL
|
Zurich Servicios e Inversiones S.A
|
0.010
|
|
Zurich Service GmbH
|
DEU
|
Zurich Versicherungs-Aktiengesellschaft
|
100.000
|
|
Zurich Services (Australia) Pty Limited
|
AUS
|
Zurich Financial Services Australia Limited
|
100.000
|
|
Zurich Services (Hong Kong) Limited
|
HKG
|
Zurich Insurance Holdings (Hong Kong) Limited
|
99.997
|
|
Zurich Services (Hong Kong) Limited
|
HKG
|
Zürich Versicherungs-Gesellschaft AG
|
0.003
|
|
Zurich Services A.I.E.
|
ESP
|
AIDE Asistencia Seguros y Reaseguros, S.A. - Sociedad Uniper
|
0.001
|
|
Zurich Services A.I.E.
|
ESP
|
Bansabadell Pensiones, E.G.F.P, S.A.
|
0.001
|
|
Zurich Services A.I.E.
|
ESP
|
Bansabadell Seguros Generales, S.A. de Seguros y Reaseguros
|
0.001
|
|
Zurich Services A.I.E.
|
ESP
|
Bansabadell Vida S.A. de Seguros y Reaseguros
|
0.001
|
|
Zurich Services A.I.E.
|
ESP
|
Zurich Insurance plc, Sucursal en Espana
|
97.180
|
|
Zurich Services A.I.E.
|
ESP
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
2.816
|
|
Zurich Services Company (Pty) Ltd
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Services US. LLC
|
|
Farmers Group, Inc.
|
50.000
|
|
Zurich Services US. LLC
|
|
Zurich Holding Company of America, Inc.
|
50.000
|
|
Zurich Servicios de Mexico, S.A. de. C.V.
|
MEX
|
Zurich Vida, Compania de Seguros, S.A.
|
90.000
|
|
Zurich Servicios de Mexico, S.A. de. C.V.
|
MEX
|
Zurich, Compania de Seguros, S.A.
|
10.000
|
|
ZURICH SERVICIOS DIRECTO ESPAÑA, S.L.
|
ESP
|
Zurich Insurance Mobile Solutions AG
|
100.000
|
|
Zurich Servicios y Soporte México, S.A. de C.V.
|
MEX
|
Zürich Lebensversicherungs-Gesellschaft AG
|
0.020
|
|
Zurich Servicios y Soporte México, S.A. de C.V.
|
MEX
|
Zürich Versicherungs-Gesellschaft AG
|
99.980
|
|
Zurich Shared Services S.A.
|
CHL
|
Inversiones Suizo Chilena S.A.
|
99.987
|
|
Zurich Shared Services S.A.
|
CHL
|
Zurich Investments Chile S.A.
|
0.013
|
|
Zurich Sigorta A.S.
|
TUR
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Small Amount and Short Term Insurance Ltd
|
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich South America Invest AB
|
SWE
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Specialties London Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Structured Finance, Inc.
|
|
Zurich Finance Company Ltd
|
100.000
|
|
Zurich Takaful Malaysia Berhad (ZTMB)
|
MYS
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Technical and Consulting Services (Beijing) Co. Ltd.
|
CHN
|
Zurich Insurance Holdings (Hong Kong) Limited
|
100.000
|
|
Zurich Technical Development (China) Limited
|
CHN
|
Zurich Insurance Holdings (Hong Kong) Limited
|
100.000
|
|
Zurich Technology Malaysia Sdn Bhd
|
MYS
|
Zurich Technology Services Malaysia Sdn Bhd
|
100.000
|
|
Zurich Technology Services Malaysia Sdn Bhd
|
MYS
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Transitional Services Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Travel Solutions Pty Limited
|
AUS
|
Zürich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Treasury Services Limited
|
IRL
|
Zurich Financial Services EUB Holdings Limited
|
100.000
|
|
Zurich Trustee Services Limited
|
IRL
|
Zurich Life Assurance plc
|
100.000
|
|
Zurich UK General Employee Services Limited
|
GBR
|
Zurich UK General Services Limited
|
100.000
|
|
Zurich UK General Services Limited
|
GBR
|
Zurich Holdings (UK) Limited
|
100.000
|
|
Zurich Versicherungs-Aktiengesellschaft
|
AUT
|
Zurich Versicherungs-Gesellschaft AG
|
99.981
|
|
Zurich Versicherungs-Gesellschaft AG
|
CHE
|
Zurich Insurance Group Ltd.
|
100.000
|
|
Zurich Vida e Previdencia S.A.
|
BRA
|
Zurich Minas Brasil Seguros S.A,
|
100.000
|
|
Zurich Vida, Companía de Seguros y Reaseguros, S.A. - Socied
|
ESP
|
Zurich Lebensversicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Vida, Companía de Seguros, S.A.
|
MEX
|
Zurich Versicherungs-Gesellschaft AG
|
100.000
|
|
Zurich Vorsorge-Beratungs und Vertriebs GmbH (Deutschland)
|
DEU
|
Zürich Beteiligungs-Aktiengesellschaft (Deutschland)
|
100.000
|
|
Zurich Workplace Solutions (Middle East) Limited
|
ARE
|
Zurich International Life Limited
|
100.000
|
|
Company
|
Domicile
|
Ownership
|
%
|
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
|
11930 Narcoossee Road, LLC
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
12225 NE 60th Way, LLC
|
DE
|
Truck Insurance Exchange
|
100.000
|
|
145 Great Road LLC
|
DE
|
Mid Century Insurance Company
|
100.000
|
|
17885 Von Karman, LLC
|
CA
|
Farmers Insurance Exchange
|
100.000
|
|
201 Railroad Ave, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
21st Century Casualty Company
|
CA
|
21st Century Insurance Group
|
100.000
|
|
21st Century Centennial Insurance Company
|
PA
|
Mid-Century Insurance Company
|
100.000
|
|
21st Century Insurance and Financial Services, Inc.
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
21st Century Insurance Company
|
CA
|
21st Century Insurance Group
|
100.000
|
|
21st Century Insurance Group
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
21st Century North America Insurance Company
|
NY
|
Mid-Century Insurance Company
|
100.000
|
|
21st Century Pinnacle Insurance Company
|
NJ
|
21st Century North America Insurance Company
|
100.000
|
|
21st Century Premier Insurance Company
|
PA
|
21st Century Centennial Insurance Company
|
100.000
|
|
2475 Mill Center Parkway, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
280 Riverside Parkway, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
3049 East Washburn Road, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
3195 East Washburn Road, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
384 Santa Trinita Ave LLC
|
DE
|
Fire Insurance Exchange
|
100.000
|
|
4345 Hamilton Mill Road, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
475 Riverside Parkway, LLC
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
6671-6675 North Macarthur Blvd, LLC
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
American Federation Insurance Company
|
TX
|
21st Century Insurance Group
|
100.000
|
|
American Pacific Insurance Company, Inc.
|
HI
|
Farmers Insurance Hawaii, Inc.
|
100.000
|
|
Bristol West Casualty Insurance Company
|
OH
|
Coast National Insurance Company
|
100.000
|
|
Bristol West Holdings, Inc.
|
DE
|
Farmers Insurance Exchange
|
42.000
|
|
Bristol West Holdings, Inc.
|
DE
|
Fire Insurance Exchange
|
3.750
|
|
Bristol West Holdings, Inc.
|
DE
|
Mid-Century Insurance Company
|
47.500
|
|
Bristol West Holdings, Inc.
|
DE
|
Truck Insurance Exchange
|
6.750
|
|
Bristol West Insurance Company
|
OH
|
Coast National Insurance Company
|
100.000
|
|
Bristol West Insurance Services of California, Inc.
|
CA
|
Bristol West Holdings, Inc.
|
100.000
|
|
Bristol West Insurance Services, Inc. of Florida
|
FL
|
Bristol West Holdings, Inc.
|
100.000
|
|
Bristol West Preferred Insurance Company
|
MI
|
Bristol West Holdings, Inc.
|
100.000
|
|
BW GP, LLC
|
DE
|
Bristol West Holdings, Inc.
|
100.000
|
|
BWIS of Nevada, Inc.
|
NV
|
Bristol West Holdings, Inc.
|
100.000
|
|
Civic Property and Casualty Company
|
CA
|
Fire Insurance Exchange
|
80.000
|
|
Civic Property and Casualty Company
|
CA
|
Truck Insurance Exchange
|
20.000
|
|
Coast National General Agency, Inc.
|
TX
|
Bristol West Holdings, Inc.
|
100.000
|
|
Coast National Holding Company
|
CA
|
Bristol West Holdings, Inc.
|
100.000
|
|
Coast National Insurance Company
|
CA
|
Coast National Holding Company
|
100.000
|
|
Economy Fire & Casualty Company
|
IL
|
Farmers Property and Casualty Insurance Company
|
100.000
|
|
Economy Preferred Insurance Company
|
IL
|
Economy Fire & Casualty Company
|
100.000
|
|
Economy Premier Assurance Company
|
IL
|
Economy Fire & Casualty Company
|
100.000
|
|
Exact Property and Casualty Company
|
CA
|
Fire Insurance Exchange
|
80.000
|
|
Exact Property and Casualty Company
|
CA
|
Truck Insurance Exchange
|
20.000
|
|
Farmers Casualty Insurance Company
|
RI
|
Farmers Property and Casualty Insurance Company
|
100.000
|
|
Farmers Direct Property and Casualty Insurance Company
|
RI
|
Farmers Property and Casualty Insurance Company
|
100.000
|
|
Farmers Financial Solutions, LLC
|
NV
|
FFS Holding, LLC
|
100.000
|
|
Farmers Group Property and Casualty Insurance Company
|
RI
|
Farmers Property and Casualty Insurance Company
|
100.000
|
|
Farmers Insurance Company of Arizona
|
AZ
|
Farmers Insurance Exchange
|
70.000
|
|
Farmers Insurance Company of Arizona
|
AZ
|
Fire Insurance Exchange
|
10.000
|
|
Farmers Insurance Company of Arizona
|
AZ
|
Truck Insurance Exchange
|
20.000
|
|
Farmers Insurance Company of Idaho
|
ID
|
Farmers Insurance Exchange
|
80.000
|
|
Farmers Insurance Company of Idaho
|
ID
|
Fire Insurance Exchange
|
6.700
|
|
Farmers Insurance Company of Idaho
|
ID
|
Truck Insurance Exchange
|
13.300
|
|
Farmers Insurance Company of Oregon
|
OR
|
Farmers Insurance Exchange
|
80.000
|
|
Farmers Insurance Company of Oregon
|
OR
|
Truck Insurance Exchange
|
20.000
|
|
Farmers Insurance Company of Washington
|
WA
|
Fire Insurance Exchange
|
80.000
|
|
Farmers Insurance Company of Washington
|
WA
|
Truck Insurance Exchange
|
20.000
|
|
Farmers Insurance Company, Inc.
|
KS
|
Farmers Insurance Exchange
|
90.000
|
|
Farmers Insurance Company, Inc.
|
KS
|
Fire Insurance Exchange
|
10.000
|
|
Farmers Insurance Exchange
|
CA
|
See Note 1
|
|
|
Farmers Insurance Hawaii, Inc.
|
HI
|
Mid-Century Insurance Company
|
100.000
|
|
Farmers Insurance of Columbus, Inc.
|
OH
|
Farmers Insurance Exchange
|
100.000
|
|
Farmers Lloyds Insurance Company of Texas
|
TX
|
See Note 12
|
|
|
Farmers Lloyds, Inc.
|
TX
|
Farmers Property and Casualty Insurance Company
|
100.000
|
|
Farmers New Century Insurance Company
|
IL
|
Illinois Farmers Insurance Company
|
100.000
|
|
Farmers Property and Casualty Insurance Company
|
RI
|
Farmers Insurance Exchange
|
80.000
|
|
Farmers Property and Casualty Insurance Company
|
RI
|
Truck Insurance Exchange
|
10.000
|
|
Farmers Property and Casualty Insurance Company
|
RI
|
Fire Insurance Exchange
|
10.000
|
|
Farmers Services Insurance Agency
|
CA
|
Truck Insurance Exchange
|
100.000
|
|
Farmers Specialty Insurance Company
|
MI
|
Foremost Insurance Company Grand Rapids, Michigan
|
100.000
|
|
Farmers Texas County Mutual Insurance Company
|
TX
|
See Note 2
|
|
|
FCOA, LLC
|
DE
|
Foremost Insurance Company Grand Rapids, Michigan
|
100.000
|
|
FFS Holding, LLC
|
|
Mid-Century Insurance Company
|
100.000
|
|
Fire Insurance Exchange
|
CA
|
See Note 3
|
|
|
Foremost County Mutual Insurance Company
|
TX
|
See Note 4
|
|
|
Foremost Insurance Company Grand Rapids, Michigan
|
MI
|
Farmers Insurance Exchange
|
80.000
|
|
Foremost Insurance Company Grand Rapids, Michigan
|
MI
|
Fire Insurance Exchange
|
10.000
|
|
Foremost Insurance Company Grand Rapids, Michigan
|
MI
|
Truck Insurance Exchange
|
10.000
|
|
Foremost Lloyds of Texas
|
TX
|
See Note 5
|
|
|
Foremost Property & Casualty Insurance Company
|
MI
|
Foremost Insurance Company Grand Rapids, Michigan
|
100.000
|
|
Foremost Signature Insurance Company
|
MI
|
Foremost Insurance Company Grand Rapids, Michigan
|
100.000
|
|
Hawaii Insurance Consultants, Ltd.
|
HI
|
Mid-Century Insurance Company
|
100.000
|
|
Illinois Farmers Insurance Company
|
IL
|
Farmers Insurance Exchange
|
100.000
|
|
Insurance Data Systems, G.P.
|
FL
|
Bristol West Holdings, Inc.
|
99.900
|
|
Insurance Data Systems, G.P.
|
FL
|
BW GP, LLC
|
0.100
|
|
MC Maple Tree, LLC
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
Mid-Century Insurance Company
|
CA
|
Farmers Insurance Exchange
|
80.000
|
|
Mid-Century Insurance Company
|
CA
|
Fire Insurance Exchange
|
10.000
|
|
Mid-Century Insurance Company
|
CA
|
Truck Insurance Exchange
|
10.000
|
|
Mid-Century Insurance Company of Texas
|
TX
|
Farmers Insurance Exchange
|
100.000
|
|
Neighborhood Spirit Property and Casualty Company
|
CA
|
Fire Insurance Exchange
|
80.000
|
|
Neighborhood Spirit Property and Casualty Company
|
CA
|
Truck Insurance Exchange
|
20.000
|
|
Northwest Distribution Center Apopka Road, LLC
|
DE
|
Farmers Insurance Exchange
|
100.000
|
|
Security National Insurance Company
|
FL
|
Bristol West Holdings, Inc.
|
100.000
|
|
Texas Farmers Insurance Company
|
TX
|
Farmers Insurance Exchange
|
86.280
|
|
Texas Farmers Insurance Company
|
TX
|
Mid Century Insurance Company
|
13.720
|
|
Toggle Insurance Company
|
DE
|
Mid-Century Insurance Company
|
100.000
|
|
Toggle Services, LLC
|
DE
|
Toggle Insurance Company
|
100.000
|
|
Truck Insurance Exchange
|
CA
|
See Note 6
|
|
|
ANO
|
Netherlands Antilles
|
DEU
|
Germany
|
|
PRT
|
Portugal
|
|
ARG
|
Argentina
|
ESP
|
Spain
|
|
RUS
|
Russian Federation
|
|
AUT
|
Austria
|
FRA
|
France
|
|
SGP
|
Singapore
|
|
AUS
|
Australia
|
GBR
|
United Kingdom
|
|
SWE
|
Sweden
|
|
BHR
|
Bahrain
|
HKG
|
Hong Kong
|
|
SWZ
|
Swaziland
|
|
BMU
|
Bermuda
|
IDN
|
Indonesia
|
|
TCA
|
Turks & Caicos
|
|
BOL
|
Bolivia
|
IRL
|
Ireland
|
|
THA
|
Thailand
|
|
BRA
|
Brazil
|
IND
|
India
|
|
TUR
|
Turkey
|
|
BHS
|
Bahamas
|
ITA
|
Italy
|
|
TWN
|
Taiwan
|
|
CAN
|
Canada
|
JPN
|
Japan
|
|
URY
|
Uruguay
|
|
CHE
|
Switzerland
|
LBN
|
Lebanon
|
|
VEN
|
Venezuela
|
|
CHL
|
Chile
|
LUX
|
Luxembourg
|
|
VGB
|
Virgin Islands
|
|
CHN
|
China
|
MLT
|
Malta
|
|
ZAF
|
South Africa
|
|
COL
|
Colombia
|
MEX
|
Mexico
|
|
|
|
|
CYM
|
Cayman Islands
|
MYS
|
Malaysia
|
|
|
|
|
Name and Principal Address
|
Positions and Officers with FFS
|
|
Janice Scott1
|
Director
|
|
Guy Meade Hanson1
|
Director
|
|
Al Gildemeister1
|
Director
|
|
Zachary Schear1
|
President
|
|
Taretha Ann Robinson1
|
Chief Compliance Officer
|
|
Joshua Alan Borkin1
|
Treasurer and Chief Financial Officer
|
|
Chau Do2
|
Secretary
|
| 1. |
The principal business address is 31051 Agoura Road, Westlake Village, CA 91361
|
| 2. |
The principal business address is 6301 Owensmouth Ave., Woodland Hills, CA 91367.
|
|
(1) Name of Principal Underwriter
|
(2) Net Underwriting
Discounts and Commissions |
(3) Compensation
on Redemption |
(4) Brokerage
Commissions |
(5) Compensation
|
|
|
|
|
|
|
|
Farmers Financial Solutions, LLC
|
N/A
|
N/A
|
$
5,634,276.37
|
$ 0.00
|
|
|
FARMERS VARIABLE LIFE SEPARATE ACCOUNT
A (Registrant) |
||
|
|
|
|
|
|
Attest:
|
/s/ Ian Macleod
|
By:
|
/s/ Walter Kiceleff
|
|
|
|
|
|
|
|
Ian Macleod
|
|
Walter Kiceleff
|
|
|
Attorney-in-Fact
|
|
President
|
|
|
Security Life of Denver Insurance Company
|
|
Farmers New World Life Insurance Company
|
|
|
|
||
|
|
FARMERS NEW WORLD LIFE INSURANCE COMPANY (Depositor)
|
||
|
|
|
|
|
|
Attest:
|
/s/ Ian Macleod
|
By:
|
/s/ Walter Kiceleff
|
|
|
|
|
|
|
|
Ian Macleod
|
|
Walter Kiceleff
|
|
|
Attorney-in-Fact
|
|
President
|
|
|
Security Life of Denver Insurance Company
|
|
Farmers New World Life Insurance Company
|
|
Signature
|
Title
|
|
|
|
|
/s/ Walter Kiceleff
|
Director, Chairman of the Board and President
|
|
Walter Kiceleff
|
|
|
|
|
|
/s/ Clay Callahan
|
Chief Financial Officer
|
|
Clay Callahan
|
|
|
|
|
|
/s/ James Levett
|
Controller
|
|
James Levett
|
|
|
|
|
|
*/s/ David Travers
|
Director
|
|
David Travers
|
|
|
|
|
|
*/s/ Scott Stoll
|
Director
|
|
Scott Stoll
|
|
|
|
|
|
*/s/ Annette Thompson
|
Director
|
|
Annette Thompson
|
|
|
|
|
|
*/s/ Warren Tucker
|
Director
|
|
Warren Tucker
|
|
|
*/s/ John Griek
|
Director
|
|
John Griek
|
|
|
|
|
|
*/s/ Ian Macleod
|
*On April 30, 2025 as Attorney-In-Fact pursuant to Powers of Attorney filed herewith or by previous amendment
|
|
* by Ian Macleod
|
|
|
Exhibit (g)(11)
|
Commutation and Release Agreement between Farmers New World Life Insurance Company and Zurich Insurance Company, Ltd. dated as of August 1, 2023.
|
|
|
|
|
Exhibit (g)(12)
|
Coinsurance and Modified Coinsurance Agreement between Farmers New World Life Insurance Company and Security Life of Denver Insurance Company effective August 1, 2023.
|
|
|
|
|
Exhibit (j)(1)
|
Power of Attorney
|
|
|
|
|
Exhibit (k)(1)
|
Opinion of Ian Macleod, Attorney-in-Fact
|
|
|
|
|
Exhibit (n)(1)
|
Consent of Independent Registered Public Accounting Firm
|
| Page(s) | |
|
Report of Independent Auditors
|
1 |
| Statutory Financial Statements | |
|
Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus
|
2 |
|
Statutory Statements of Operations
|
3 |
|
Statutory Statements of Changes in Capital and Surplus
|
4 |
|
Statutory Statements of Cash Flows
|
5
|
|
Notes to Statutory Financial Statements
|
6-44 |
|
•
|
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
|
•
|
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks.
Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
|
|
•
|
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.
|
|
•
|
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of
the financial statements.
|
|
•
|
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern
for a reasonable period of time.
|
|
(in thousands of dollars)
|
2024
|
2023
|
|
|
Admitted Assets
Bonds, at amortized cost
|
$ 546,661
|
$ 270,492
|
|
|
Investment real estate:
Properties held for the production of income, net
|
29,759
|
88,948
|
|
|
Properties held for sale, net
|
-
|
23,852
|
|
|
Cash, cash equivalents and short-term investments
|
15,660
|
258,306
|
|
|
Total cash and invested assets
|
592,080
|
641,598
|
|
|
Accrued investment income
|
5,345
|
6,331
|
|
|
Other assets
|
371,851
|
389,855
|
|
|
Current federal income tax recoverable and interest thereon
|
329
|
8,804
|
|
|
Net deferred tax asset
|
26,208
|
7,797
|
|
|
Separate accounts
|
1,422,472
|
1,244,925
|
|
|
Total admitted assets
|
$ 2,418,285
|
$ 2,299,310
|
|
|
Liabilities
Aggregate reserves for life and annuity policies
|
$ 132,832
|
$ 138,850
|
|
|
General expenses due and accrued
|
10,171
|
15,019
|
|
|
Taxes, licenses, and fees due and accrued
|
3,435
|
6,272
|
|
|
Amounts withheld or retained by company as agent or trustee
|
391
|
389
|
|
|
Amounts held for agents’ account
|
4,697
|
5,172
|
|
|
Remittances and items not allocated
|
12,112
|
13,477
|
|
|
Asset valuation reserve
|
3,922
|
11,089
|
|
|
Other liabilities
|
321,655
|
336,759
|
|
|
Separate accounts
|
1,422,472
|
1,244,925
|
|
|
Total liabilities
|
$ 1,911,687
|
$ 1,771,952
|
|
6,600,000 shares issued and outstanding December 31, 2024 and
|
|||
|
2023)
|
6,600
|
6,600
|
|
|
Gross paid-in and contributed surplus
|
3,199
|
3,199
|
|
|
Unassigned and special surplus
|
496,799
|
517,559
|
|
|
Total capital and surplus
|
506,598
|
527,358
|
|
|
Total liabilities and capital and surplus
|
$ 2,418,285
|
$ 2,299,310
|
|
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Revenues
|
|||||
|
Premiums and annuity considerations
|
$ -
|
$ (4,291,652)
|
$ 534,530
|
||
|
Net investment income
|
22,922
|
120,465
|
167,978
|
||
|
Amortization of interest maintenance reserve
|
(8,941)
|
(5,007)
|
1,981
|
||
|
Commissions and expense allowances on reinsurance ceded
|
217,410
|
2,701,351
|
226,752
|
||
|
Reserve adjustments on reinsurance ceded
|
-
|
4,736,464
|
-
|
||
|
Other
|
11,572
|
90,116
|
9,848
|
||
|
Total revenues
|
$ 242,963
|
$ 3,351,737
|
$ 941,089
|
||
|
Benefits and expenses
|
|||||
|
Death and other benefits
|
-
|
113,761
|
266,397
|
||
|
Surrender benefits and other fund withdrawals
|
-
|
88,983
|
139,933
|
||
|
Interest on policy or contract funds
|
-
|
6,673
|
10,385
|
||
|
Increase in aggregate reserves
|
(6,018)
|
2,741
|
21,788
|
||
|
Commissions
|
75,398
|
79,776
|
77,890
|
||
|
General insurance expenses
|
122,515
|
195,263
|
187,561
|
||
|
Taxes, licenses and fees
|
28,278
|
34,095
|
28,972
|
||
|
Increase / (decrease) in loading on
|
|||||
|
deferred and uncollected premiums
|
-
|
(65,919)
|
(427)
|
||
|
Transfers (from) / to separate accounts
|
-
|
7,964
|
29,468
|
||
|
Aggregate write-ins for deductions
|
64,936
|
1,097,940
|
2,431
|
||
|
Total benefits and expenses
|
$ 285,109
|
$ 1,561,277
|
$ 764,398
|
||
|
Net gain from operations before federal income
|
|||||
|
taxes and realized capital gains
|
(42,146)
|
1,790,460
|
176,691
|
||
|
Federal income taxes (recoverable)
|
(1,155)
|
364,454
|
37,414
|
||
|
Net gain from operations before realized capital
|
|||||
|
gains
|
(40,991)
|
1,426,006
|
139,277
|
||
|
Net realized capital gains (losses) net of taxes of
|
|||||
|
($1,256), $78,104 and ($7,968) and transfers to (from) interest
|
|||||
|
maintenance reserve of ($5), $307,280 and ($8,506)
|
|||||
|
at December 31, 2024, 2023 and 2022, respectively.
|
|||||
|
Refer to note 3 for further breakout.
|
(3,790)
|
3,688
|
(5,029)
|
||
|
Net income
|
$ (44,781)
|
$ 1,429,694
|
$ 134,248
|
|
(in thousands of dollars)
|
Common Capital Stock
|
Gross Paid-In and Contributed
Surplus
|
Unassigned and Special Surplus
|
Total Capital and
Surplus
|
|||||||
|
Balances at December 31, 2021
|
$ 6,600
|
$ 3,199
|
$ 332,206
|
$ 342,005
|
|||||||
|
Net Income
|
-
|
-
|
134,248
|
134,248
|
|||||||
|
Change in net deferred taxes
|
-
|
-
|
7,067
|
7,067
|
|||||||
|
Change in nonadmitted assets
|
-
|
-
|
(10,002)
|
(10,002)
|
|||||||
|
Change in asset valuation reserve
|
(1,882)
|
(1,882)
|
|||||||||
|
Extraordinary dividends to stockholder
|
-
|
-
|
(152,000)
|
(152,000)
|
|||||||
|
Balances at December 31, 2022
|
6,600
|
3,199
|
309,637
|
319,436
|
|||||||
|
Net Income
|
-
|
-
|
1,429,694
|
1,429,694
|
|||||||
|
Change in net deferred taxes
|
-
|
-
|
(59,774)
|
(59,774)
|
|||||||
|
Change in nonadmitted assets
Change in liability for reinsurance in unauthorized and certified companies
|
-
-
-
|
-
-
-
|
28,618
(663)
|
28,618
- (663)
|
|||||||
|
Change in asset valuation reserve
|
25,287
|
25,287
|
|||||||||
|
Change in surplus as a result of reinsurance
|
(15,240)
|
(15,240)
|
|||||||||
|
Extraordinary dividends to stockholder
|
|
|
(1,200,000)
|
(1,200,000)
|
|||||||
|
Balances at December 31, 2023
|
6,600
|
3,199
|
517,559
|
527,358
|
|||||||
|
Net Income
|
-
|
-
|
(44,781)
|
(44,781)
|
|||||||
|
Change in net deferred taxes
|
-
|
-
|
10,140
|
10,140
|
|||||||
|
Change in nonadmitted assets
Change in liability for reinsurance in unauthorized and certified companies
|
-
-
|
-
-
|
448
663
|
448
663
|
|||||||
|
Change in asset valuation reserve
|
-
|
-
|
7,167
|
7,167
|
|||||||
|
Aggregate write-ins for gains and losses in surplus
|
-
|
-
|
5,603
|
5,603
|
|||||||
|
Balances at December 31, 2024
|
$
|
6,600
|
$
|
3,199
|
$
|
496,799
|
$
|
506,598
|
|||
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Cash from operations
Premiums collected net of reinsurance
|
$ -
|
$ (4,144,126)
|
$ 538,166
|
||
|
Net investment income
|
25,772
|
148,397
|
175,578
|
||
|
Miscellaneous income
|
120,282
|
2,791,467
|
236,600
|
||
|
Cash provided by operating activities
|
146,054
|
(1,204,262)
|
950,344
|
||
|
Benefits and loss related payments
|
(1,050)
|
(1,151,622)
|
412,846
|
||
|
Net transfers (from) / to separate accounts
|
-
|
(21,996)
|
11,693
|
||
|
Commissions, expenses paid and write-ins
|
295,882
|
1,173,612
|
284,647
|
||
|
Federal and foreign income taxes paid
|
(8,375)
|
295,755
|
43,583
|
||
|
Cash used in operating activities
|
286,457
|
295,749
|
752,769
|
||
|
Net cash from operations
|
(140,403)
|
(1,500,011)
|
197,575
|
|
Bonds
|
105,863
|
3,365,707
|
746,850
|
||
|
Mortgage loans
|
-
|
424,442
|
48,141
|
||
|
Real estate
|
78,955
|
34,062
|
-
|
||
|
Other invested assets
|
-
|
-
|
100,000
|
||
|
Net gains on cash, cash equivalents and short-term
|
|||||
|
investments
|
1
|
-
|
-
|
||
|
Miscellaneous proceeds
|
-
|
1,327
|
2,215
|
||
|
Cash provided by investing activities
|
184,819
|
3,825,538
|
897,206
|
||
|
ost of investments acquired (long-term only):
Bonds 381,460 896,387 729,228
|
|||||
|
Mortgage loans
|
-
|
-
|
32,250
|
||
|
Real estate
|
553
|
997
|
26,172
|
||
|
Miscellaneous applications
|
-
|
-
|
3,046
|
||
|
Cash paid for investing activities
|
382,013
|
897,384
|
790,696
|
||
|
Net (decrease) / increase in contract loans and
|
|||||
|
premium notes
|
-
|
(272,112)
|
(1,316)
|
||
|
Net cash provided by / (used in) investments
|
(197,194)
|
3,200,266
|
107,826
|
||
|
and other insurance liabilities
|
-
|
(323,142)
|
20,978
|
||
|
Dividends to stockholder
|
-
|
(1,200,000)
|
(152,000)
|
||
|
Other cash (applied) / provided
|
94,951
|
(144,816)
|
6,447
|
||
|
Net cash used by financing and
miscellaneous sources
|
94,951
|
(1,667,958)
|
(124,575)
|
||
|
Net change in cash, cash equivalents and
short-term investments
|
(242,646)
|
32,297
|
180,826
|
|
Beginning of year
|
258,306
|
226,009
|
45,183
|
||
|
End of year
|
$ 15,660
|
$ 258,306
|
$ 226,009
|
|
|
SSAP
|
F/S Page
|
F/S Line
|
2024
|
2023
|
|
(1) Net Income, state basis (page 4, Line 35,
Columns 1 & 2)
|
|
|
|
($44,780,776)
|
$1,429,693,992
|
|
|
|
|
|
|
|
|
(2) State Prescribed Practices that increase/(decrease)
NAIC SAP
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
(3) State Permitted Practices that increase/(decrease)
NAIC SAP
|
61R
|
Pg 4
Summary of Operations
|
6-Commissions and expense allowances on reinsurance ceded
|
-
|
1,570,179,316
|
|
|
|
|
|
|
|
|
(4) Net Income, NAIC SAP
(1-2=3)
|
|
|
|
($44,780,776)
|
(140,485,324)
|
|
|
|
|
|
|
|
|
(5) Statutory surplus, state basis (Page 3, Line 38,
Columns 1 & 2)
|
|
|
|
$506,598,024
|
$527,358,275
|
|
|
|
|
|
|
|
|
(6) State Prescribed Practices that increase/(decrease)
NAIC SAP
|
61R
|
Pg 3
Liabilities, Surplus & Other funds
|
34 - Aggregate write-ins for special surplus funds
|
-
|
(1,570,179,316)
|
|
|
|
|
|
|
|
|
(7) State Permitted Practices that increase/(decrease)
NAIC SAP
|
61R
|
Pg 3
Liabilities, Surplus & Other funds
|
34 - Aggregate write-ins for special surplus funds
|
-
|
1,570,179,316
|
|
|
|
|
|
|
|
|
(8) Statutory Surplus,
NAIC SAP (5-6-7=8)
|
|
|
|
$506,598,024
|
$527,358,275
|
|
•
|
Reserves for life insurance are based on the American Experience, 1941, 1958, 1980, 2001, or 2017 Commissioner’s Standard Ordinary (“CSO”) and Commissioners Extended Term (“CET”) mortality tables with interest rates from 0.00% to
5.50%. For certain term insurance plans issued on or after January 1, 2000, the Company calculates deficiency reserves using valuation mortality rates representative of actual Company experience, as permitted by the Valuation of Life
Insurance Policies Model Regulation of the NAIC. For term life insurance policies issued on or after January 1, 2017 and all other life insurance policies issued after January 1, 2020, the Company calculates Principles- Based Reserves
using Company experience, as required in VM-20. There is an exception for some plans that pass the exclusion tests as defined in VM-20. Additionally, a reserve is held per SSAP A- 791 Paragraph 2 due to reinsurance expense allowances
not being sufficient to cover anticipated allocable direct renewal expenses; this calculation uses Company experience.
|
|
•
|
Reserves for fixed deferred annuities are based on 1971 Individual Annuity Mortality (“IAM”), 1983 Table A, Annuity 2000, or 2012 IAR mortality tables with interest rates from 3.50% to 6.00%.
|
|
•
|
For variable deferred annuities, the Company calculates Principles-Based Reserves using Company experience, as required in VM-21.
|
|
•
|
Reserves for equity-indexed annuities are based on 1983 Table A or Annuity 2000 mortality tables with interest rates from 4.50% to 5.50%.
|
|
•
|
Reserves for immediate annuity contracts, other than structured settlements, are based on the Annuity Table for 1949, 1971 IAM, 1983 Table A, Annuity 2000, or 2012 IAR mortality tables with interest rates from 1.75% to 5.25%. For
immediate annuities issued on or after January 1, 2018, the Company uses valuation interest rates as prescribed in VM-22.
|
|
•
|
Reserves for structured settlement annuities are based on the 1983 Table A mortality table with interest rates from 4.75% to 7.00%. The reserves held for structured settlement annuity contracts with a substandard rating are based
on a rated age approach and are compliant with the approach specified by Actuarial Guideline 9A of the NAIC.
|
|
•
|
Bonds–at amortized cost. Bonds with NAIC designations of 6 are carried at the lower of amortized cost or fair value. Discount or premium on bonds is amortized using the interest method on a prospective basis. A yield to worst
amortization method is used to take into consideration any bond call or sinking fund feature. Loan-backed securities are amortized using the interest method including anticipated prepayments at the date of purchase. Prepayment
assumptions are obtained from broker dealer surveys or internal estimates and are based on the current interest rate and economic environment. Significant changes in estimated cash flows from the original purchase assumptions are
accounted for using the prospective method.
|
|
•
|
Unaffiliated common stocks- at fair value. In determining the estimated fair value disclosed for these securities, management obtained quotations from independent sources, generally pricing services.
|
|
•
|
Mortgage loans– at the aggregate unpaid balance less allowance for uncollectible amounts. The Company measures impaired loans based on the present value of expected future cash flows discounted at the loan’s effective interest
rate or estimated, at the loan’s observable market price or the fair value of the collateral, if the loan is collateral dependent. Interest income on impaired loans would be recognized to the extent the borrower is currently
paying interest according to their contractual obligation. Any future cash receipts will be identified as either reductions of principal or interest income depending on the facts and circumstances of the individual loan’s
investment and the risk profile of the collateral.
|
|
•
|
Real estate, including related improvements–at the depreciated historical cost or market if impaired. This invested asset is comprised of the following classifications: held for production of income, held for own use, and held
for sale. Depreciation is computed on a straight-line basis over the estimated useful life of the acquired assets. Independent appraisals are obtained at least every three years on investment held for production of income and held
for sale; if fair value is less than book value and the amount is deemed non-recoverable, an impairment loss is recognized. These properties are accounted for under NAIC Statement of Statutory Accounting Principles (“SSAP”) 40R.
|
|
•
|
Contract loans–at unpaid balances, not in excess of policy cash surrender value.
|
|
•
|
Other invested assets, Surplus Notes – at amortized cost. This is in accordance with SSAP 41R, Surplus Notes
|
|
•
|
Short-term investments – at cost or amortized cost.
|
|
2024
|
2023
|
|
|
Gross EDP Equipment
|
$ 1,276
|
$ 1,253
|
|
Accumulated Depreciation
|
(1,256)
|
(1,253)
|
|
Net EDP
|
20
|
-
|
|
Non-Admitted EDP
|
(20)
|
-
|
|
Net Admitted EDP
|
$ -
|
$ -
|
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Bonds
|
$ 20,034
|
$ 63,318
|
$ 130,292
|
||
|
Mortgage loans
|
-
|
15,433
|
19,078
|
||
|
Investment real estate
|
5,968
|
11,297
|
11,348
|
||
|
Contract loans
|
-
|
9,915
|
17,010
|
||
|
Short-term investments
|
5,245
|
40,351
|
2,394
|
||
|
Other
|
262
|
1,033
|
3,880
|
||
|
Gross investment income
|
31,509
|
141,347
|
184,002
|
||
|
Less: Investment expenses
|
(8,587)
|
(20,882)
|
(16,024)
|
||
|
Net investment income
|
$ 22,922
|
$ 120,465
|
$ 167,978
|
||
|
(in thousands of dollars)
|
|||||
|
2024
|
2023
|
2022
|
|||
|
Gross
|
$ 5,349
|
$ 6,362
|
$ 30,613
|
||
|
Nonadmitted
|
(4)
|
(31)
|
(39)
|
||
|
Admitted
|
$ 5,345
|
$ 6,331
|
$ 30,574
|
||
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Bonds
|
$ 5
|
$ (296,820)
|
$ 11,445
|
||
|
Short-term investments
|
1
|
8,271
|
-
|
||
|
Investment real estate
|
(2,535)
|
||||
|
Mortgage Loans
|
-
|
(93,147)
|
-
|
||
|
(2,529)
|
(381,696)
|
11,445
|
|||
|
Transfer to(from) interest maintenance reserve
|
(5)
|
307,280
|
(8,506)
|
||
|
Add: Tax expense on net realized gains
|
(1,256)
|
78,104
|
(7,968)
|
||
|
Net realized gains
|
$ (3,790)
|
$ 3,688
|
$ (5,029)
|
|
2024
|
|||||||
|
Gross
|
Gross
|
||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||
|
(in thousands of dollars)
|
Cost
|
Gains
|
Losses
|
Value
|
|||
|
Fixed Maturities
U.S. governments
|
$ 125,094
|
$ 348
|
$
|
(3,158)
|
$ 122,284
|
||
|
Political subdivisions
|
500
|
-
|
(78)
|
422
|
|||
|
Special revenues
|
1,085
|
-
|
(67)
|
1,018
|
|||
|
Industrial and miscellaneous
|
201,555
|
934
|
(1,983)
|
200,505
|
|||
|
Total bonds
|
328,234
|
1,282
|
(5,286)
|
324,229
|
|||
|
Loan-backed securities
|
218,427
|
1,246
|
(2,862)
|
216,811
|
|||
|
Short-term fixed income securities
|
2,498
|
1
|
-
|
2,499
|
|||
|
Total fixed maturities
|
$ 549,159
|
$ 2,529
|
$
|
(8,148)
|
$ 543,540
|
||
|
2023
|
|||||||
|
Gross
|
Gross
|
||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||
|
(in thousands of dollars)
|
Cost
|
Gains
|
Losses
|
Value
|
|||
|
Fixed Maturities
U.S. governments
|
$ 41,980
|
$ 120
|
$
|
(2,761)
|
$ 39,339
|
||
|
Political subdivisions
|
500
|
-
|
(91)
|
409
|
|||
|
Special revenues
|
1,085
|
-
|
(95)
|
990
|
|||
|
Industrial and miscellaneous
|
78,900
|
491
|
(1,876)
|
77,515
|
|||
|
Total bonds
|
122,465
|
611
|
(4,823)
|
118,253
|
|||
|
Loan-backed securities
|
148,027
|
435
|
(4,633)
|
143,829
|
|||
|
Short-term fixed income securities
|
249,134
|
42
|
-
|
249,176
|
|||
|
Total fixed maturities
|
$ 519,626
|
$ 1,088
|
$
|
(9,456)
|
$ 511,258
|
|
(in thousands of dollars)
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
|||
|
Fixed maturities
U.S. governments
|
$ 46,271
|
$ (746)
|
$ 16,190
|
$ (2,412)
|
|||
|
U.S. Political Subdivisions Bonds
|
-
|
-
|
422
|
(78)
|
|||
|
Special revenues
|
-
|
-
|
1,018
|
(67)
|
|||
|
Industrial and miscellaneous
|
55,021
|
(744)
|
39,422
|
(1,239)
|
|||
|
Total bonds
|
101,292
|
(1,490)
|
57,052
|
(3,796)
|
|||
|
Loan-backed securities
|
20,355
|
(147)
|
75,484
|
(2,715)
|
|||
|
Total fixed maturities
|
$ 121,647
|
$ (1,637)
|
$ 132,536
|
$ (6,511)
|
|
(in thousands of dollars)
|
Fair Value
|
Losses
|
Fair Value
|
Losses
|
|||
|
Fixed maturities
U.S. governments
|
$ -
|
$ -
|
$ 36,251
|
$ (2,761)
|
|||
|
U.S. Political Subdivisions Bonds
|
-
|
-
|
409
|
(91)
|
|||
|
Special revenues
|
-
|
-
|
990
|
(95)
|
|||
|
Industrial and miscellaneous
|
11,375
|
(79)
|
48,000
|
(1,797)
|
|||
|
Total bonds
|
11,375
|
(79)
|
85,650
|
(4,744)
|
|||
|
Loan-backed securities
|
4,981
|
(18)
|
122,422
|
(4,615)
|
|||
|
Total fixed maturities
|
$ 16,356
|
$ (97)
|
$ 208,072
|
$ (9,359)
|
|
(in thousands of dollars)
|
2024
|
2023
|
|||
|
Number of CUSIPs
|
2
|
1
|
|||
|
Aggregate Amount of Investment Income
|
$
|
8
|
$
|
245
|
|
(in thousands of dollars)
|
Amortized
Cost
|
Fair
Value
|
|
|
Due to 1 year or less
|
$ 27,082
|
$ 26,958
|
|
|
Due after 1 year through 5 years
|
245,957
|
244,545
|
|
|
Due after 5 years through 10 years
|
48,196
|
47,826
|
|
|
Due after 10 years
|
9,497
|
7,399
|
|
|
330,732
|
326,728
|
||
|
Loan-backed securities
|
218,427
|
216,811
|
|
|
Total bonds
|
$ 549,159
|
$ 543,539
|
|
|
(in thousands of dollars)
|
Gross
Gains
|
Gross
Losses
|
Proceeds
|
|
2024 Bonds
|
$ 86
|
$ (52)
|
$ 53,268
|
|
|
$ 86
|
$ (52)
|
$ 53,268
|
|
2023 Bonds
|
$ 3,820
|
$ (300,641)
|
$3,215,347
|
|
|
$ 3,820
|
$ (300,641)
|
$3,215,347
|
|
2022 Bonds
|
$ 20,378
|
$ (3,318)
|
$ 415,860
|
|
|
$ 20,378
|
$ (3,318)
|
$ 415,860
|
|
(in thousands of dollars)
|
|||
|
2024
|
2023
|
||
|
Actual Costs:
Property held for the production of income
|
$ 53,358
|
$ 105,751
|
|
|
Property held for sale
|
-
|
28,803
|
|
|
Accumulated depreciation
|
(6,382)
|
(18,309)
|
|
|
Other than temporary impairment
|
(17,217)
|
(3,445)
|
|
|
Total real estate carrying value
|
$ 29,759
|
$ 112,800
|
|
|
Restricted Asset Category
|
Total General
Account (G/A)
|
Total
|
Total from
Prior Year
|
Increase/ (Decrease)
|
Total
Admitted
Restricted
|
Gross
Restricted
to Total
Assets
|
Admitted
Restricted
to Total
Admitted
Assets
|
|
On deposit with states regulatory bodies
|
5,253
|
5,253
|
5,209
|
45
|
5,253
|
0.211%
|
0.217%
|
|
Total restricted assets
|
5,253
|
5,253
|
5,209
|
45
|
5,253
|
0.211%
|
0.217%
|
|
Restricted Asset Category
|
Total General
Account (G/A)
|
Total
|
Total from
Prior Year
|
Increase/ (Decrease)
|
Total
Admitted
Restricted
|
Gross
Restricted
to Total
Assets
|
Admitted
Restricted
to Total
Admitted
Assets
|
|
On deposit with states regulatory bodies
|
5,209
|
5,209
|
3,918
|
1,290
|
5,209
|
0.220%
|
0.226%
|
|
Total restricted assets
|
5,209
|
5,209
|
3,918
|
1,290
|
5,209
|
0.220%
|
0.226%
|
|
a)
|
Quoted prices for similar assets or liabilities in active markets.
|
|
b)
|
Quoted prices for identical or similar assets or liabilities in non-active markets.
|
|
c)
|
Inputs other than quoted market prices that are observable.
|
|
d)
|
Inputs that are derived principally from or corroborated by observable market data through correlation or other means.
|
|
|
2024
|
|
|||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
|
Assets at fair value
Separate account assets
Total assets at fair value
|
$ 1,422,472
|
$ -
|
$ -
|
$ 1,422,472
|
|||
|
$ 1,422,472
|
$ -
|
$ -
|
$ 1,422,472
|
||||
|
|
2023
|
|
|||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
|
Assets at fair value
Separate account assets
Total assets at fair value
|
$ 1,244,925
|
$ -
|
$ -
|
$ 1,244,925
|
|||
|
$ 1,244,925
|
$ -
|
$ -
|
$ 1,244,925
|
||||
|
Type of Financial Instrument
|
Aggregate Fair Value
|
Statement Value
|
Level 1
|
Level 2
|
Level 3
|
Not Practicable (Carrying Value)
|
|
Assets at Fair Value
|
||||||
|
Bonds
|
$ 541,041
|
$ 546,661
|
$ -
|
$ 537,539
|
$ 3,501
|
$ -
|
|
Cash, cash equivalents and short-term investments
|
15,660
|
15,660
|
13,161
|
2,499
|
-
|
-
|
|
Accrued investment income
|
5,345
|
5,345
|
5,345
|
-
|
-
|
-
|
|
Separate accounts
|
1,422,472
|
1,422,472
|
1,422,472
|
-
|
-
|
-
|
|
Total assets at fair value
|
$ 1,984,518
|
$ 1,990,138
|
$ 1,440,978
|
$ 540,038
|
$ 3,501
|
$ -
|
|
Liabilities at Fair Value
|
||||||
|
Separate accounts
|
1,422,472
|
1,422,472
|
-
|
1,422,472
|
||
|
Total liabilities at fair value
|
$ 1,422,472
|
$ 1,422,472
|
$ -
|
$ 1,422,472
|
$ -
|
$ -
|
|
Type of Financial Instrument
|
Aggregate Fair Value
|
Statement Value
|
Level 1
|
Level 2
|
Level 3
|
Not Practicable (Carrying Value)
|
|
Assets at Fair Value
|
||||||
|
Bonds
|
$ 262,082
|
$ 270,492
|
$ -
|
$ 259,492
|
$ 2,590
|
$ -
|
|
Cash, cash equivalents and short-term investments
|
258,348
|
258,306
|
9,172
|
249,176
|
-
|
-
|
|
Accrued investment income
|
6,331
|
6,331
|
6,331
|
-
|
-
|
-
|
|
Separate accounts
|
1,244,925
|
1,244,925
|
1,244,925
|
-
|
-
|
-
|
|
Total assets at fair value
|
$ 1,771,686
|
$ 1,780,054
|
$ 1,260,428
|
$ 508,668
|
$ 2,590
|
$ -
|
|
Liabilities at Fair Value
|
||||||
|
Separate accounts
|
1,244,925
|
1,244,925
|
-
|
1,244,925
|
||
|
Total liabilities at fair value
|
$ 1,244,925
|
$ 1,244,925
|
$ -
|
$ 1,244,925
|
$ -
|
$ -
|
|
Receivables from related parties Farmers Insurance Group Leasing
Total receivables from related parties
Payables to related parties
|
2024
$ -
-
|
2023
$ -
-
|
|
|
FGI
|
(2,486)
|
(5,079)
|
|
|
Farmers Insurance Exchange
|
(3,649)
|
(2,933)
|
|
|
Zurich Investment Services Limited
|
(337)
|
(826)
|
|
|
Farmers Insurance Group Leasing
|
(74)
|
(14)
|
|
|
Total payables to related parties
|
(6,546)
|
(8,852)
|
|
|
Net payables to related parties
|
$ (6,546)
|
$ (8,852)
|
|
2024
|
|||||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
||
|
Gross deferred tax assets
Statutory valuation allowance adjustment
|
$ 85,450
-
|
$ 2,009
-
|
$ 87,459
-
|
||
|
Adjusted gross deferred tax assets
|
85,450
|
2,009
|
87,459
|
||
|
Deferred tax assets nonadmitted
|
(56,393)
|
-
|
(56,393)
|
||
|
Subtotal net admitted deferred tax assets
|
29,057
|
2,009
|
31,066
|
||
|
Deferred tax liabilities
|
(4,858)
|
-
|
(4,858)
|
||
|
Net admitted deferred tax asset
|
$ 24,199
|
$ 2,009
|
$ 26,208
|
||
|
2023
|
|||||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
||
|
Gross deferred tax assets
Statutory valuation allowance adjustment
|
$ 75,706
-
|
$ 723
-
|
$ 76,429
-
|
||
|
Adjusted gross deferred tax assets
|
75,706
|
723
|
76,429
|
||
|
Deferred tax assets nonadmitted
|
(65,429)
|
(723)
|
(66,152)
|
||
|
Subtotal net admitted deferred tax assets
|
10,277
|
-
|
10,277
|
||
|
Deferred tax liabilities
|
(2,479)
|
-
|
(2,479)
|
||
|
Net admitted deferred tax asset
|
$ 7,798
|
-
|
$ 7,798
|
||
|
Change
|
|||||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
||
|
Gross deferred tax assets
Statutory valuation allowance adjustment
|
$ 9,744
-
|
$ 1,286
-
|
$ 11,030
-
|
||
|
Adjusted gross deferred tax assets
|
9,744
|
1,286
|
11,030
|
||
|
Deferred tax assets nonadmitted
|
9,036
|
723
|
9,759
|
||
|
Subtotal net admitted deferred tax assets
|
18,780
|
2,009
|
20,789
|
||
|
Deferred tax liabilities
|
(2,379)
|
-
|
(2,379)
|
||
|
Net admitted deferred tax asset
|
$ 16,401
|
$ 2,009
|
$ 18,410
|
||
|
2024
|
|||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
|
Federal income taxes paid in prior years recoverable through loss carrybacks
|
$ -
|
$ 2,009
|
$ 2,009
|
|
Adjusted gross deferred tax assets expected to be realized (excluding the amount of deferred tax assets from above) after application of the threshold limitation below
|
24,199
|
-
|
24,199
|
|
Adjusted gross deferred tax assets expected to be realized following the balance sheet date
|
24,199
|
-
|
24,199
|
|
Adjusted gross deferred tax assets allowed per limitation threshold
|
NA
|
NA
|
72,058
|
|
Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from above offset by gross deferred tax liabilities)
|
4,858
|
-
|
4,858
|
|
Deferred tax assets admitted as the result of application of SSAP No. 101
|
$ 29,057
|
$ 2,009
|
$ 31,066
|
|
Ratio percentage used to determine recovery period and threshold limitation amount
|
1884.%
|
||
|
Amount of adjusted capital and surplus used to determine recovery period and threshold limitation above
|
$ 480,390
|
|
2023
|
|||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
|
Federal income taxes paid in prior years recoverable through loss carrybacks
|
$ -
|
$ 723
|
$ 723
|
|
Adjusted gross deferred tax assets expected to be realized (excluding the amount of deferred tax assets from above) after application of the threshold limitation below
|
7,798
|
(723)
|
7,075
|
|
Adjusted gross deferred tax assets expected to be realized following the balance sheet date
|
7,798
|
(723)
|
7,075
|
|
Adjusted gross deferred tax assets allowed per limitation threshold
|
NA
|
NA
|
77,034
|
|
Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from above offset by gross deferred tax liabilities)
|
2,479
|
-
|
2,479
|
|
Deferred tax assets admitted as the result of application of SSAP No. 101
|
$ 10,277
|
$ -
|
$ 10,277
|
|
Ratio percentage used to determine recovery period and threshold limitation amount
|
1642.%
|
||
|
Amount of adjusted capital and surplus used to determine recovery period and threshold limitation above
|
$ 519,561
|
|
Change
|
|||
|
(in thousands of dollars)
|
Ordinary
|
Capital
|
Total
|
|
Federal income taxes paid in prior years recoverable through loss carrybacks
|
$ -
|
$ 1,286
|
$ 1,286
|
|
Adjusted gross deferred tax assets expected to be realized (excluding the amount of deferred tax assets from above) after application of the threshold limitation below
|
16,401
|
723
|
17,124
|
|
Adjusted gross deferred tax assets expected to be realized following the balance sheet date
|
16,401
|
723
|
17,124
|
|
Adjusted gross deferred tax assets allowed per limitation threshold
|
NA
|
NA
|
(5,876)
|
|
Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from above offset by gross deferred tax liabilities)
|
2,379
|
-
|
2,379
|
|
Deferred tax assets admitted as the result of application of SSAP No. 101
|
$ 18,780
|
$ 2,009
|
$ 20,789
|
|
Ratio percentage used to determine recovery period and threshold limitation amount
|
242%
|
||
|
Amount of adjusted capital and surplus used to determine recovery period and threshold limitation above
|
$ (39,171)
|
|
2024
|
|||
|
Ordinary
Percent
|
Capital
Percent
|
||
|
Determination of adjusted gross deferred tax assets
and net admitted deferred tax assets by tax character as a percentage
|
|||
|
Adjusted gross DTAs
|
$ 85,450
|
$ 2,009
|
|
|
Percentage of total adjusted gross DTAs by tax character
|
|||
|
admitted due to the tax impact of tax planning strategies
|
0%
|
0%
|
|
|
Net admitted adjusted gross DTAs
|
$ 29,057
|
$ 2,009
|
|
|
Percentage of net admitted adjusted gross DTAs by tax character
|
|||
|
admitted due to the impact of tax planning strategies
|
0%
|
0%
|
|
|
2023
|
|||
|
Ordinary
Percent
|
Capital
Percent
|
||
|
Determination of adjusted gross deferred tax assets
and net admitted deferred tax assets by tax character as a percentage
|
|||
|
Adjusted gross DTAs
|
$ 75,706
|
$ 723
|
|
|
Percentage of total adjusted gross DTAs by tax character
|
|||
|
admitted due to the tax impact of tax planning strategies
|
0%
|
0%
|
|
|
Net admitted adjusted gross DTAs
|
$ 10,277
|
$ -
|
|
|
Percentage of net admitted adjusted gross DTAs by tax character
|
|||
|
admitted due to the impact of tax planning strategies
|
0%
|
0%
|
|
|
Change
|
|||
|
Ordinary
Percent
|
Capital
Percent
|
||
|
Determination of adjusted gross deferred tax assets
and net admitted deferred tax assets by tax character as a percentage
|
|||
|
Adjusted gross DTAs
|
$999,744
|
$ 1,286
|
|
|
Percentage of total adjusted gross DTAs by tax character
|
|||
|
admitted due to the tax impact of tax planning strategies
|
0%
|
0%
|
|
|
Net admitted adjusted gross DTAs
|
$ 18,780
|
$ 2,009
|
|
|
Percentage of net admitted adjusted gross DTAs by tax character
|
|||
|
admitted due to the impact of tax planning strategies
|
0%
|
0%
|
|
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Current income tax Federal income tax
|
$(1,156)
|
$364,454
|
$37,414
|
||
|
Federal income tax on net capital gains / (losses)
|
1,256
|
(78,104)
|
7,968
|
||
|
Federal income taxes incurred
|
$100
|
$286,350
|
$45,382
|
|
2024
|
2023
|
Change
|
|||
|
Deferred tax assets
|
|||||
|
Ordinary
|
|||||
|
Deferred acquisition costs
|
$ 69,359
|
$ 61,444
|
$ 7,915
|
||
|
Life insurance reserves
|
9,742
|
10,498
|
(756)
|
||
|
Compensation and benefits accrual
|
933
|
1,286
|
(353)
|
||
|
Nonadmitted assets
|
2,626
|
671
|
1,955
|
||
|
Other
|
2,790
|
1,807
|
983
|
||
|
85,450
|
75,706
|
9,744
|
|||
|
Statutory valuation allowance adjustment
|
-
|
-
|
-
|
||
|
Nonadmitted deferred tax assets
|
(56,393)
|
(65,429)
|
9,036
|
||
|
Admitted ordinary deferred tax assets
|
29,057
|
10,277
|
18,780
|
||
|
Capital Investments
|
2,009
|
723
|
1,286
|
||
|
Unrealized loss on investments
|
-
|
-
|
-
|
||
|
Subtotal
|
2,009
|
723
|
1,286
|
||
|
Statutory valuation allowance adjustment
|
-
|
-
|
-
|
||
|
Nonadmitted deferred tax assets
|
-
|
(723)
|
723
|
||
|
Admitted capital deferred tax assets
|
2,009
|
-
|
2,009
|
||
|
Admitted deferred tax assets
|
31,066
|
10,277
|
20,789
|
||
|
Deferred tax liabilities Ordinary
|
|||||
|
Fixed assets
|
2,795
|
2,005
|
790
|
||
|
Market discount on bonds
|
481
|
265
|
216
|
||
|
Policyholder reserves
|
93
|
184
|
(91)
|
||
|
Deferred and uncollected premium
|
-
|
-
|
-
|
||
|
Other
|
1,489
|
25
|
1,464
|
||
|
Total ordinary deferred tax liabilities
|
4,858
|
2,479
|
2,379
|
||
|
Capital
|
|||||
|
Investments
|
-
|
-
|
-
|
||
|
Unrealized gain on investments
|
-
|
-
|
-
|
||
|
Total capital deferred tax liabilities
|
-
|
-
|
-
|
||
|
Total deferred tax liabilities
|
4,858
|
2,479
|
2,379
|
||
|
Net admitted deferred tax assets
|
$ 26,208
|
$ 7,798
|
$ 18,410
|
|
2024
|
2023
|
Change
|
|||
|
Total deferred tax assets
|
$ 87,459
|
$ 76,429
|
$ 11,030
|
||
|
Total deferred tax liabilities
|
(4,858)
|
(2,479)
|
(2,379)
|
||
|
Net deferred tax asset (liability)
|
$ 82,601
|
$73,950
|
8,651
|
||
|
Tax effect of unrealized gains (losses)
|
-
|
||||
|
Change in net deferred income tax
|
$ 8,651
|
||||
|
(charge) benefit
|
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Provision computed at statutory rate
|
$ (9,382)
|
$ 295,841
|
$ 39,509
|
||
|
Interest maintenance reserve
|
1,878
|
54,842
|
(416)
|
||
|
Reinsurance gain adjustment
|
-
|
(3,200)
|
-
|
||
|
Transaction costs
|
-
|
(1,269)
|
-
|
||
|
Separate account dividend received deduction
|
(480)
|
(407)
|
(620)
|
||
|
Prior year under/(over) accrual of income taxes
|
(160)
|
(306)
|
(235)
|
||
|
Nonadmitted assets
|
(1,955)
|
570
|
27
|
||
|
Aggregate write in adjustments included in surplus
|
1,489
|
-
|
-
|
||
|
Other
|
59
|
53
|
50
|
||
|
$ (8,551)
|
$ 346,124
|
$ 38,315
|
|||
|
Federal income tax incurred-operations
|
$ (1,156)
|
$ 364,454
|
$ 37,414
|
||
|
Tax on capital gains (losses)
|
1,256
|
(78,104)
|
7,968
|
||
|
Change in net deferred income tax
|
(8,651)
|
59,774
|
(7,067)
|
||
|
Total statutory income taxes
|
$ (8,551)
|
$ 346,124
|
$ 38,315
|
||
|
Amount
|
|
|
2024
|
$ 1,256
|
|
2023
|
174,149
|
|
2022
|
7,968
|
|
Years Ending December 31,
|
|
|
2025
|
$ 1,824
|
|
2026
|
1,824
|
|
2027
|
1,824
|
|
2028
|
1,824
|
|
2029 & later
|
608
|
|
Total future minimum payments required
|
$ 7,904
|
|
Years Ending December 31,
|
||||
|
2024
|
2023
|
2022
|
||
|
Minimum rentals
|
$ 1,824
|
$ 2,037
|
$ 2,336
|
|
|
Less: Sublease rentals
|
-
|
-
|
-
|
|
|
$ 1,824
|
$ 2,037
|
$ 2,336
|
||
|
Legally Insulated Assets
|
|
|
Farmers Variable Annuity
|
$ 186,406
|
|
Farmers Variable Universal Life
|
522,699
|
|
Farmers LifeAccumulator VUL
|
35,460
|
|
Farmers EssentialLife VUL
|
677,907
|
|
$ 1,422,472
|
|
(in thousands of dollars)
|
|
|
Year
|
Risk Charges
|
|
2024
|
$ 262
|
|
2023
|
241
|
|
2022
|
281
|
|
2021
|
309
|
|
2020
|
289
|
|
(in thousands of dollars)
|
Separate Account
Guarantees
|
|
Year
|
|
|
2024
|
$ 66
|
|
2023
|
75
|
|
2022
|
41
|
|
2021
|
26
|
|
2020
|
7
|
|
(in thousands of dollars)
|
2024
|
2023
|
2022
|
||
|
Transfers (from)/to as reported in the statements of operations of the separate accounts
|
$ (32,342)
|
$ (9,674)
|
$ 15,032
|
||
|
Less: Sundry general income/(expense)
|
98
|
536
|
(112)
|
||
|
Transfers ceded to Reinsurer
|
32,244
|
17,016
|
14,484
|
||
|
Net transfers (from)/to separate accounts
|
$ -
|
$ 7,878
|
$ 29,404
|
|
Individual Annuities
|
|
2024
|
||||||
|
(in thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
General
Account
|
|
Separate Account
with Guarantees
|
|
Total
|
|
% of Total
|
|
Subject to discretionary withdrawal:
At book value less current surrender charge of 5% or more
|
|
$ 83,425
|
|
$ -
|
|
$ 83,425
|
|
5.2 %
|
|
At fair value
|
-
|
186,047
|
186,047
|
11.7
|
||||
|
Total with market value adjustment or at fair value
|
83,425
|
186,047
|
269,472
|
16.9
|
||||
|
At book value without adjustment
(minimal or no charge or adjustment)
|
|
1,051,602
|
|
-
|
|
1,051,602
|
|
66.0
|
|
Not subject to discretionary withdrawal
|
|
271,792
|
|
-
|
|
271,792
|
|
17.1
|
|
Total
|
|
1,406,819
|
|
186,047
|
|
1,592,866
|
|
100.00%
|
|
Reinsurance ceded
|
|
1,405,526
|
|
-
|
|
1,405,526
|
|
|
|
Total (net)
|
|
$ 1,293
|
|
186,047
|
|
$ 187,340
|
|
|
|
With current surrender charge of 5% or more that will have less than 5% surrender charge in the subsequent year
|
|
0
|
|
-
|
|
0
|
|
|
|
Deposit-Type Contracts
|
|
|
|
|
|
|
|
|
|
(in thousands of dollars)
|
|
2024
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
General
Account
|
|
Separate Account
with Guarantees
|
|
Total
|
|
% of Total
|
|
Subject to discretionary withdrawal:
At book value less current surrender charge of 5% or more
|
|
$ -
|
|
$ -
|
|
$ -
|
|
0.0 %
|
|
At fair value
|
|
-
|
|
$ -
|
|
-
|
|
0.0
|
|
Total with market value adjustment or at fair value
|
|
-
|
|
$ -
|
|
-
|
|
0.0
|
|
At book value without adjustment
|
|
|
|
$ -
|
|
|
|
|
|
(minimal or no charge or adjustment)
|
|
265,982
|
|
$ -
|
|
265,982
|
|
68.4
|
|
Not subject to discretionary withdrawal
|
|
122,661
|
|
$ -
|
|
122,661
|
|
31.6
|
|
Total
|
|
388,643
|
|
$ -
|
|
388,643
|
|
100.0%
|
|
Reinsurance ceded
|
|
388,643
|
|
$ -
|
|
388,643
|
|
|
|
Total (net)
|
|
|
|
$ -
|
|
|
|
|
|
With current surrender charge of 5% or more that will have less than 5% surrender charge in the subsequent year
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individual Annuities
|
2023
|
|||||||
|
(in thousands of dollars)
|
||||||||
|
General
Account
|
Separate Account
with Guarantees
|
Total
|
% of Total
|
|||||
|
Subject to discretionary withdrawal:
At book value less current surrender charge of 5% or more
|
$ 95, 864
|
$ -
|
$ 95, 864
|
5.6 %
|
||||
|
At fair value
|
-
|
178,420
|
178,420
|
10.5
|
||||
|
Total with market value adjustment or at fair value
|
95, 864
|
178,420
|
274,284
|
16.1
|
||||
|
At book value without adjustment
(minimal or no charge or adjustment)
|
1,152,294
|
-
|
1,152,294
|
67.6
|
||||
|
Not subject to discretionary withdrawal
|
278,738
|
-
|
278,738
|
16.3
|
||||
|
Total
|
1,526,896
|
178,420
|
1,705,316
|
100.00%
|
||||
|
Reinsurance ceded
|
1,525,301
|
-
|
1,525,301
|
|||||
|
Total (net)
|
$ 1,595
|
178,420
|
$ 180,015
|
|||||
|
With current surrender charge of 5% or more that will have less than 5% surrender charge in the subsequent year
|
0
|
-
|
0
|
|||||
|
Deposit-Type Contracts
|
||||||||
|
(in thousands of dollars)
|
2023
|
|||||||
|
General
Account
|
Separate Account
with Guarantees
|
Total
|
% of Total
|
|||||
|
Subject to discretionary withdrawal:
At book value less current surrender charge of 5% or more
|
$ -
|
$ -
|
$ -
|
0.0 %
|
||||
|
At fair value
|
-
|
$ -
|
-
|
0.0
|
||||
|
Total with market value adjustment or at fair value
|
-
|
$ -
|
-
|
0.0
|
||||
|
At book value without adjustment
|
$ -
|
|||||||
|
(minimal or no charge or adjustment)
|
285,667
|
$ -
|
285,667
|
68.0
|
||||
|
Not subject to discretionary withdrawal
|
134,283
|
$ -
|
134,283
|
32.0
|
||||
|
Total
|
419,950
|
$ -
|
419,950
|
100.0%
|
||||
|
Reinsurance ceded
|
419,950
|
$ -
|
419,950
|
|||||
|
Total (net)
|
$ -
|
|||||||
|
With current surrender charge of 5% or more that will have less than 5% surrender charge in the subsequent year
|
-
|
-
|
-
|
|||||
|
Reconciliation
|
2024
|
2023
|
|||||
|
(in thousands of dollars)
|
|||||||
|
Life and Accident & Health Annual Statement:
|
|||||||
|
Exhibit 5, Annuities Section, Total (net)
|
$ - |
|
$ - |
-
|
|||
|
Exhibit 5, Supplementary Contracts w/Life
Contigencies Section, Total (net)
|
- |
|
- |
|
|||
|
Exhibit 5, Miscellaneous Section, Additional Actuarial Reserves - AG43
Exhibit 7, Deposit - Type Contracts, Line 14, Col. 1
|
1,293
-
|
1,595
-
|
|||||
|
Subtotal
|
1,293
|
1,595
|
|||||
|
Separate Accounts Annual Statement:
Exhibit 3, Line 0299999, Col. 2
Exhibit 3, Line 0399999, Col. 2
Policyholder dividend & coupon accumulations
Policyholder premiums
Guaranteed interest contracts
|
186,047
-
-
-
-
|
178,420
-
-
-
-
|
|||||
|
Other contract deposit funds
|
-
|
-
|
|||||
|
186,047
|
178,420
|
||||||
|
Combined Total
|
$ 187,340
|
$ 180,015
|
|||||
|
Life
(in thousands of dollars)
|
2024
|
|||||
|
General Account
|
||||||
|
General Account
|
Account Value
|
Cash Value
|
Reserve
|
|||
|
Subject to Discretionary Withdrawal, Surrender Values or Policy Loans:
Term policies with cash value
|
$ 13,634
|
$ 13,634
|
$ 15,187
|
|||
|
Universal Life
|
1,914,737
|
1,911,938
|
1,942,909
|
|||
|
Universal Life with Secondary Guarantees
Indexed Universal Life
Indexed Universal Life with Secondary Guarantees
Indexed Life
Other Permanent Cash Value Life Insurance
Variable Lfie
Variable Universal Life
Miscellaneous Reserves |
301,769
-
323,454
-
754,089
-
141,739
-
|
290,287
-
207,880
-
754,089
-
140,159
-
|
317,061
-
370,912
-
926,466
-
147,173 -
|
|||
|
Not Subject to Discretionary Withdrawal or Cash Values:
Term Policies without Cash Value
|
-
|
-
|
2,015,254
|
|||
|
Accidental Death Benefits
|
-
|
-
|
3,154
|
|||
|
Disability - Active Lives
|
-
|
-
|
25,941
|
|||
|
Disability - Disabled Lives
|
-
|
-
|
28,641
|
|||
|
Miscellaneous Reserves
|
-
|
-
|
36,849
|
|||
|
Total
|
3,449,422
|
3,317,987
|
5,829,547
|
|||
|
Reinsurance ceded
|
3,449,422
|
3,317,987
|
5,698,008
|
|||
|
Total (net)
|
$ -
|
$ -
|
$ 131,539
|
|||
|
Life
|
|||||||
|
(in thousands of dollars)
|
2024
|
||||||
|
Separate Account
|
|||||||
|
Account
|
Cash
|
||||||
|
Separate Account with Nonguarantees
|
Value
|
Value
|
Reserve
|
||||
|
Subject to Discretionary Withdrawal:
|
|||||||
|
Term policies with cash value
|
$ -
|
$ -
|
$ -
|
||||
|
Universal With market value adjustment
|
-
|
-
|
-
|
||||
|
Universal Life with Secondary Guarantees
|
-
|
-
|
-
|
||||
|
Indexed Universal Life
|
-
|
-
|
-
|
||||
|
Indexed Universal Life with Secondary Guarantees
|
-
|
-
|
-
|
||||
|
Indexed Life
|
-
|
-
|
-
|
||||
|
Other Permanent Cash Value Life Insurance
|
-
|
-
|
-
|
||||
|
Variable Lfie
|
-
|
-
|
-
|
||||
|
Variable Universal Life
|
1,235,999
|
1,205,291
|
1,230,057
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
-
|
||||
|
Not Subject to Discretionary Withdrawal:
|
|||||||
|
Term Policies without Cash Value
|
-
|
-
|
-
|
||||
|
Accident With market value adjustment
|
-
|
-
|
-
|
||||
|
Disability - Active Lives
|
-
|
-
|
-
|
||||
|
Disability - Disabled Lives
|
-
|
-
|
-
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
-
|
||||
|
Total
|
1,235,999
|
1,205,291
|
1,230,057
|
||||
|
Reinsurance ceded
|
-
|
||||||
|
Total (net)
|
1,235,999
|
1,205,291
|
1,230,057
|
||||
|
Life
|
|||||||
|
(in thousands of dollars)
|
2023
|
||||||
|
General Account
|
|||||||
|
Account
|
Cash
|
||||||
|
General Account
|
Value
|
Value
|
Reserve
|
||||
|
Subject to Discretionary Withdrawal, Surrender Values or Policy Loans:
|
|||||||
|
Term policies with cash value
|
$ 13,147
|
$ 13,147
|
$ 14,675
|
||||
|
Universal Life
|
1,953,918
|
1,950,879
|
1,983,052
|
||||
|
Universal Life with Secondary Guarantees
|
282,592
|
269,180
|
297,969
|
||||
|
Indexed Universal Life
|
-
|
-
|
-
|
||||
|
Indexed Universal Life with Secondary Guarantees
|
251,538
|
155,419
|
313,166
|
||||
|
Indexed Life
|
-
|
-
|
-
|
||||
|
Other Permanent Cash Value Life Insurance
|
740,770
|
740,770
|
909,341
|
||||
|
Variable Lfie
|
-
|
-
|
-
|
||||
|
Variable Universal Life
|
127,537
|
125,801
|
131,871
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
-
|
||||
|
Not Subject to Discretionary Withdrawal or Cash Values:
|
|||||||
|
Term Policies without Cash Value
|
-
|
-
|
2,063,918
|
||||
|
Accident Death Benefits
|
-
|
-
|
3,239
|
||||
|
Disability - Active Lives
|
-
|
-
|
26,561
|
||||
|
Disability - Disabled Lives
|
-
|
-
|
28,694
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
35,666
|
||||
|
Total
|
3,369,502
|
3,255,196
|
5,808,152
|
||||
|
Reinsurance ceded
|
3,369,502
|
3,255,196
|
5,670,897
|
||||
|
Total (net)
|
$ -
|
$ -
|
$ 137,255
|
||||
|
Life
|
|||||||
|
(in thousands of dollars)
|
2023
|
||||||
|
Separate Account
|
|||||||
|
Account
|
Cash
|
||||||
|
Separate Account with Nonguarantees
|
Value
|
Value
|
Reserve
|
||||
|
Subject to Discretionary Withdrawal, Surrender Values or Policy Loans:
|
|||||||
|
Term policies with cash value
|
$ -
|
$ -
|
$ -
|
||||
|
Universal Life
|
-
|
-
|
-
|
||||
|
Universal Life with Secondary Guarantees
|
-
|
-
|
-
|
||||
|
Indexed Universal Life
|
-
|
-
|
-
|
||||
|
Indexed Universal Life with Secondary Guarantees
|
-
|
-
|
-
|
||||
|
Indexed Life
|
-
|
-
|
-
|
||||
|
Other Permanent Cash Value Life Insurance
|
-
|
-
|
-
|
||||
|
Variable Lfie
|
-
|
-
|
-
|
||||
|
Variable Universal Life
|
1,066,065
|
1,028,430
|
1,056,748
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
-
|
||||
|
Not Subject to Discretionary Withdrawal or Cash Values:
|
|||||||
|
Term Policies without Cash Value
|
-
|
-
|
-
|
||||
|
Accidental Death Benefits
|
-
|
-
|
-
|
||||
|
Disability - Active Lives
|
-
|
-
|
-
|
||||
|
Disability - Disabled Lives
|
-
|
-
|
-
|
||||
|
Miscellaneous Reserves
|
-
|
-
|
-
|
||||
|
Total
|
1,066,065
|
1,028,430
|
1,056,748
|
||||
|
Reinsurance ceded
|
-
|
||||||
|
Total (net)
|
1,066,065
|
1,028,430
|
1,056,748
|
||||
|
Reconciliation
|
2024
|
2023
|
|
|
(in thousands of dollars)
|
|||
|
Life and Accident & Health Annual Statement:
Exhibit 5, Life Insurance Section, Total (net)
|
$ 131,539
|
$ 137,255
|
|
|
Exhibit 5, Accidental Death Benefits Section, Total (net)
Exhibit 5, Disability - Acitve Lives Section, Total (net)
Exhibit 5, Disability - Disabled Lives Section, Total (net)
Exhibit 5, Miscellaneous Reserves Section, Total (net)
|
-
-
-
-
|
-
-
-
-
|
|
|
Subtotal
|
131,539
|
137,255
|
|
|
Separate Accounts Annual Statement:
|
|||
|
Exhibit 3, Line 0199999, Col. 2
Exhibit 3, Line 0499999, Col. 2
Exhibit 3, Line 0599999, Col. 2
|
1,230,057
-
-
|
1,056,748
-
-
|
|
|
Subtotal (Lines (7) through (9)
|
1,230,057
|
1,056,748
|
|
|
Combined Total
|
$ 1,361,596
|
$ 1,194,003
|
|
Statutory Statements of Operations
(in thousands of dollars)
|
2023 as reported in annual statements
|
2023 as reported in audited financial statements
|
2022 as reported in annual statements
|
2022 as reported in
audited financial statements
|
|
|
1.
|
Premiums collected net of reinsurance
|
$ (4,290,661)
|
$ (4,291,652)
|
$ 535,881
|
$ 534,530
|
|
15.
|
Surrender benefits and withdrawals for life contracts
|
$ 109,128
|
$ 88,983
|
$ 153,954
|
$ 139,933
|
|
26.
|
Net transfers to or (from) Separate Accounts net of reinsurance
|
$ (11,190)
|
$ 7,964
|
$ 16,798
|
$ 29,468
|
|
29.
|
Net gain from operations before dividends to policyholders, refunds to members and federal income taxes
|
$ 1,790,460
|
$ 1,790,460
|
$ 176,691
|
$ 176,691
|
| Page(s) | |
| Report of Independent Registered Public Accounting Firm | 1-2 |
| Financial Statements | |
|
Statements of Assets and Liabilities
December 31, 2024
|
3-9 |
|
Statements of Operations
Year Ended December 31, 2024
|
10-16 |
|
Statements of Changes in Net Assets
Years Ended December 31, 2024 and 2023
|
17-31 |
|
Notes to Financial Statements
December 31, 2024
|
32-50
|
|
Asset Allocation Fund
|
Capital Income Builder Fund
|
Capital World Growth and Income Fund
|
Global Growth Fund
|
Growth Fund
|
Growth-Income Fund
|
International Fund
|
Sustainable U.S. Equity Portfolio
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 8,804,483
|
$ 7,768,263
|
$ 8,305,695
|
$ 12,017,941
|
$ 65,774,535
|
$ 22,260,866
|
$ 3,261,969
|
$ 4,530,646
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
8,804,483
|
7,768,263
|
8,305,695
|
12,017,941
|
65,774,535
|
22,260,866
|
3,261,969
|
4,530,646
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 8,804,483
|
$ 7,768,263
|
$ 8,305,695
|
$ 12,017,941
|
$ 65,774,535
|
$ 22,260,866
|
$ 3,261,969
|
$ 4,530,646
|
||||||||
|
Accumulation units outstanding
|
422,075
|
479,280
|
377,807
|
458,189
|
1,543,984
|
747,541
|
215,827
|
90,366
|
||||||||
|
Shares owned in each portfolio
|
343,255
|
627,485
|
536,197
|
330,436
|
522,892
|
325,546
|
183,773
|
83,391
|
||||||||
|
Market value per share
|
$ 25.65
|
$ 12.38
|
$ 15.49
|
$ 36.37
|
$ 125.79
|
$ 68.38
|
$ 17.75
|
$ 54.33
|
||||||||
|
Cost of investments
|
$ 8,243,824
|
$ 6,959,512
|
$ 7,591,252
|
$ 11,145,987
|
$ 48,499,927
|
$ 17,499,433
|
$ 3,408,526
|
$ 3,357,983
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 294,613
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,569
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 38.93
|
||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ 8,804,483
|
$ 7,768,263
|
$ 8,305,695
|
$ 12,017,941
|
$ 65,774,535
|
$ 22,260,866
|
$ 3,261,969
|
$ 4,236,032
|
||||||||
|
Accumulation units outstanding
|
422,075
|
479,280
|
377,807
|
458,189
|
1,543,984
|
747,541
|
215,827
|
82,797
|
||||||||
|
Unit value of accumulation units
|
$ 20.86
|
$ 16.21
|
$ 21.98
|
$ 26.23
|
$ 42.60
|
$ 29.78
|
$ 15.11
|
$ 51.16
|
||||||||
|
BNY Mellon Variable Investment Fund – Service Class Shares
|
Calvert Variable Series, Inc.
|
DWS Investments VIT Funds – Class B Shares
|
DWS Variable Series I – Class A Shares
|
DWS Variable Series II – Class A Shares
|
||||||||||||
|
Opportunistic Small Cap Portfolio
|
VP SRI Mid Cap Portfolio
|
DWS Equity 500 Index VIP
|
DWS Core Equity VIP
|
DWS CROCI International VIP
|
DWS Global Small Cap VIP
|
DWS CROCI U.S. VIP
|
DWS Government Money Market VIP
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 10,098,570
|
$ 257,492
|
$ 3,993,747
|
$ 6,002,410
|
$ 20,142,574
|
$ 18,340,473
|
$ 48,381,249
|
$ 19,413,474
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,288
|
||||||||
|
10,098,570
|
257,492
|
3,993,747
|
6,002,410
|
20,142,574
|
18,340,473
|
48,381,249
|
19,448,762
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 10,098,570
|
$ 257,492
|
$ 3,993,747
|
$ 6,002,410
|
$ 20,142,574
|
$ 18,340,473
|
$ 48,381,249
|
$ 19,448,762
|
||||||||
|
Accumulation units outstanding
|
368,844
|
7,474
|
211,689
|
125,962
|
1,993,785
|
635,096
|
975,610
|
1,637,217
|
||||||||
|
Shares owned in each portfolio
|
248,733
|
9,269
|
128,334
|
436,539
|
2,721,969
|
1,760,122
|
2,675,954
|
19,413,474
|
||||||||
|
Market value per share
|
$ 40.60
|
$ 27.78
|
$ 31.12
|
$ 13.75
|
$ 7.40
|
$ 10.42
|
$ 18.08
|
$ 1.00
|
||||||||
|
Cost of investments
|
$ 10,127,328
|
$ 260,804
|
$ 3,642,021
|
$ 4,795,937
|
$ 19,086,957
|
$ 18,678,085
|
$ 36,220,627
|
$ 19,413,474
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ 5,603,207
|
$ 257,492
|
$ -
|
$ 6,002,410
|
$ 16,373,621
|
$ 12,306,987
|
$ 42,868,861
|
$ 14,876,395
|
||||||||
|
Accumulation units outstanding
|
214,545
|
7,474
|
-
|
125,962
|
1,696,572
|
376,752
|
815,392
|
1,226,395
|
||||||||
|
Unit value of accumulation units
|
$ 26.12
|
|
$ 34.45
|
$ -
|
$ 47.65
|
$ 9.65
|
$ 32.67
|
$ 52.57
|
$ 12.12
|
|||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 2,239,032
|
$ -
|
$ -
|
$ -
|
$ 39,108
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
168,815
|
-
|
-
|
-
|
3,138
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 13.26
|
$ -
|
$ -
|
$ -
|
$ 12.46
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 1,754,715
|
$ -
|
$ -
|
$ -
|
$ 317,113
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
42,874
|
-
|
-
|
-
|
14,813
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 40.93
|
$ -
|
$ -
|
$ -
|
$ 21.41
|
$ -
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ 4,495,363
|
$ -
|
$ -
|
$ -
|
$ 3,768,953
|
$ 6,033,487
|
$ 5,156,167
|
$ 4,572,367
|
||||||||
|
Accumulation units outstanding
|
154,299
|
-
|
-
|
-
|
297,213
|
258,344
|
142,266
|
410,822
|
||||||||
|
Unit value of accumulation units
|
$ 29.13
|
$ -
|
$ -
|
$ -
|
$ 12.68
|
$ 23.35
|
$ 36.24
|
$ 11.15
|
||||||||
|
DWS Variable Series II – Class A Shares
|
Fidelity Variable Insurance Products ("VIP") Funds – Service Class
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
||||||||||||||
|
DWS High Income VIP
|
DWS Small Mid Cap Growth VIP
|
VIP Growth Portfolio
|
VIP Index 500 Portfolio
|
VIP Mid Cap Portfolio
|
VIP Freedom 2005 Portfolio (1)
|
VIP Freedom 2010 Portfolio
|
VIP Freedom 2015 Portfolio
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 9,973,761
|
$ 476,325
|
$ 100,305,898
|
$ 94,782,331
|
$ 47,634,143
|
$ -
|
$ 252,859
|
$ 284,807
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
9,973,761
|
476,325
|
100,305,898
|
94,782,331
|
47,634,143
|
-
|
252,859
|
284,807
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 9,973,761
|
$ 476,325
|
$ 100,305,898
|
$ 94,782,331
|
$ 47,634,143
|
$ -
|
$ 252,859
|
$ 284,807
|
||||||||
|
Accumulation units outstanding
|
359,532
|
38,330
|
1,422,310
|
1,637,985
|
1,012,074
|
-
|
11,743
|
12,275
|
||||||||
|
Shares owned in each portfolio
|
1,759,041
|
33,379
|
1,045,398
|
167,188
|
1,290,199
|
-
|
22,200
|
25,005
|
||||||||
|
Market value per share
|
$ 5.67
|
$ 14.27
|
$ 95.95
|
$ 566.92
|
$ 36.92
|
$ -
|
$ 11.39
|
$ 11.39
|
||||||||
|
Cost of investments
|
$ 10,352,083
|
$ 467,491
|
$ 86,639,813
|
$ 46,679,448
|
$ 45,278,211
|
$ -
|
$ 280,847
|
$ 307,725
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ 6,139,334
|
$ 476,325
|
$ 48,829,027
|
$ 42,401,470
|
$ 14,609,603
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
201,662
|
38,330
|
736,810
|
742,100
|
187,722
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ 30.44
|
$ 12.43
|
$ 66.27
|
$ 57.14
|
$ 77.83
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 168,029
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
11,781
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 14.26
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 2,009,398
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
33,029
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 60.84
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ 3,834,427
|
$ -
|
$ 49,299,445
|
$ 52,380,861
|
$ 33,024,540
|
$ -
|
$ 252,859
|
$ 284,807
|
||||||||
|
Accumulation units outstanding
|
157,870
|
-
|
640,689
|
895,885
|
824,352
|
-
|
11,743
|
12,275
|
||||||||
|
Unit value of accumulation units
|
$ 24.29
|
$ -
|
$ 76.95
|
$ 58.47
|
$ 40.06
|
-
|
$ 21.53
|
$ 23.20
|
||||||||
|
(1)
|
For the period (cessation of operations): January 1, 2024 to June 7, 2024. The Fidelity VIP Freedom 2005 Portfolio subaccount liquidated on June 7, 2024.
|
|||||||||||||||
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
Fidelity VIP FundsManager Portfolios – Service Class 2 Shares
|
|||||||||||||||
|
VIP Freedom 2020 Portfolio
|
VIP Freedom 2025 Portfolio
|
VIP Freedom 2030 Portfolio
|
VIP Freedom Income Portfolio
|
VIP FundsManager 20% Portfolio
|
VIP FundsManager 50% Portfolio
|
VIP FundsManager 70% Portfolio
|
VIP FundsManager 85% Portfolio
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 1,675,760
|
$ 2,366,358
|
$ 12,188,181
|
$ 1,175,115
|
$ 1,411,928
|
$ 6,038,008
|
$ 10,764,421
|
$ 13,410,888
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
1,675,760
|
2,366,358
|
12,188,181
|
1,175,115
|
1,411,928
|
6,038,008
|
10,764,421
|
13,410,888
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 1,675,760
|
$ 2,366,358
|
$ 12,188,181
|
$ 1,175,115
|
$ 1,411,928
|
$ 6,038,008
|
$ 10,764,421
|
$ 13,410,888
|
||||||||
|
Accumulation units outstanding
|
67,836
|
87,454
|
426,221
|
68,648
|
83,129
|
249,869
|
368,323
|
405,274
|
||||||||
|
Shares owned in each portfolio
|
133,102
|
149,297
|
749,120
|
107,023
|
133,075
|
504,007
|
816,105
|
1,002,308
|
||||||||
|
Market value per share
|
$ 12.59
|
$ 15.85
|
$ 16.27
|
$ 10.98
|
$ 10.61
|
$ 11.98
|
$ 13.19
|
$ 13.38
|
||||||||
|
Cost of investments
|
$ 1,751,831
|
$ 2,249,101
|
$ 11,015,109
|
$ 1,226,659
|
$ 1,456,000
|
$ 6,048,097
|
$ 10,077,237
|
$ 12,178,572
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ 1,675,760
|
$ 2,366,358
|
$ 12,188,181
|
$ 1,175,115
|
$ 1,411,928
|
$ 6,038,008
|
$ 10,764,421
|
$ 13,410,888
|
||||||||
|
Accumulation units outstanding
|
67,836
|
87,454
|
426,221
|
68,648
|
83,129
|
249,869
|
368,323
|
405,274
|
||||||||
|
Unit value of accumulation units
|
$ 24.70
|
$ 27.06
|
$ 28.60
|
$ 17.12
|
$ 16.98
|
$ 24.16
|
$ 29.23
|
$ 33.09
|
||||||||
|
Franklin Templeton Variable Insurance Products Trust – Class 2
|
Goldman Sachs Variable Insurance Trust – Institutional Class
|
Janus Henderson
|
||||||||||||||
|
Developing Markets VIP Fund
|
Small – Mid Cap Growth VIP Fund
|
Small Cap Value VIP Fund
|
Mid Cap Value Fund
|
Small Cap Equity Insights Fund
|
Strategic Growth Fund
|
VIT Balanced Portfolio (Service Shares)
|
VIT Enterprise Portfolio (Service Shares)
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 6,462,133
|
$ 19,345,411
|
$ 14,991,692
|
$ 12,012,265
|
$ 5,155,342
|
$ 34,212,411
|
$ 27,856,049
|
$ 4,992,115
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
6,462,133
|
19,345,411
|
14,991,692
|
12,012,265
|
5,155,342
|
34,212,411
|
27,856,049
|
4,992,115
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 6,462,133
|
$ 19,345,411
|
$ 14,991,692
|
$ 12,012,265
|
$ 5,155,342
|
$ 34,212,411
|
$ 27,856,049
|
$ 4,992,115
|
||||||||
|
Accumulation units outstanding
|
255,303
|
454,506
|
419,422
|
181,203
|
120,746
|
554,436
|
718,319
|
89,342
|
||||||||
|
Shares owned in each portfolio
|
764,750
|
1,308,006
|
1,046,906
|
712,049
|
383,582
|
2,223,029
|
512,154
|
66,811
|
||||||||
|
Market value per share
|
$ 8.45
|
$ 14.79
|
$ 14.32
|
$ 16.87
|
$ 13.44
|
$ 15.39
|
$ 54.39
|
$ 74.72
|
||||||||
|
Cost of investments
|
$ 6,552,982
|
$ 19,605,264
|
$ 14,308,991
|
$ 11,348,268
|
$ 4,900,972
|
$ 26,316,189
|
$ 20,446,353
|
$ 4,242,025
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ 6,462,133
|
$ 5,231,689
|
$ 4,978,670
|
$ 11,880,695
|
$ 4,383,194
|
$ 34,212,411
|
$ 5,209,664
|
$ 4,364,460
|
||||||||
|
Accumulation units outstanding
|
255,303
|
122,754
|
119,522
|
173,509
|
85,636
|
554,436
|
115,306
|
70,604
|
||||||||
|
Unit value of accumulation units
|
$ 25.31
|
$ 42.62
|
$ 41.66
|
$ 68.47
|
$ 51.18
|
$ 61.71
|
$ 45.18
|
$ 61.82
|
||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 265,950
|
$ 59,938
|
$ 192,144
|
$ -
|
$ -
|
$ 54,867
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
22,847
|
5,083
|
15,289
|
-
|
-
|
4,579
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 11.64
|
$ 11.79
|
$ 12.57
|
$ -
|
$ -
|
$ 11.98
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ 786,738
|
$ 71,632
|
$ 580,004
|
$ -
|
$ -
|
$ 572,788
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
29,966
|
2,611
|
19,820
|
-
|
-
|
14,158
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ 26.25
|
$ 27.45
|
$ 29.26
|
$ -
|
$ -
|
$ 40.46
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ 14,113,722
|
$ 8,960,334
|
$ -
|
$ -
|
$ -
|
$ 22,646,385
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
331,752
|
247,087
|
-
|
-
|
-
|
603,013
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ 42.54
|
$ 36.26
|
$ -
|
$ -
|
$ -
|
$ 37.56
|
$ -
|
||||||||
|
Janus Henderson
|
PIMCO Variable Insurance Trust – Administrative Class Shares
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Equity Funds
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Fixed Income Funds
|
|||||||||||||
|
VIT Forty Portfolio (Institutional Shares)
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
VIT Low Duration Portfolio
|
Diversified International Account I
|
LargeCap Growth Account I
|
Core Plus Bond Account I
|
Government & High Quality Bond Account I
|
Short-Term Income Account I
|
|||||||||
|
Assets
|
||||||||||||||||
|
Investments, at fair value
|
$ 96,333,326
|
$ 7,679,656
|
$ 7,169,474
|
$ 840,655
|
$ 552,711
|
$ 88,435
|
$ 120,883
|
$ 12,833
|
||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
96,333,326
|
7,679,656
|
7,169,474
|
840,655
|
552,711
|
88,435
|
120,883
|
12,833
|
|||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Net assets
|
$ 96,333,326
|
$ 7,679,656
|
$ 7,169,474
|
$ 840,655
|
$ 552,711
|
$ 88,435
|
$ 120,883
|
$ 12,833
|
||||||||
|
Accumulation units outstanding
|
1,643,246
|
340,954
|
455,130
|
63,098
|
28,211
|
8,706
|
12,427
|
1,165
|
||||||||
|
Shares owned in each portfolio
|
1,678,866
|
767,966
|
743,721
|
53,443
|
11,477
|
9,388
|
14,706
|
5,052
|
||||||||
|
Market value per share
|
$ 57.38
|
$ 10.00
|
$ 9.64
|
$ 15.73
|
$ 48.16
|
$ 9.42
|
$ 8.22
|
$ 2.54
|
||||||||
|
Cost of investments
|
$ 69,380,583
|
$ 8,022,038
|
$ 7,472,405
|
$ 814,289
|
$ 490,387
|
$ 102,308
|
$ 126,932
|
$ 12,736
|
||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||
|
Net assets
|
$ 49,776,576
|
$ 4,845,643
|
$ 5,129,251
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
915,795
|
195,822
|
305,626
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ 54.35
|
$ 24.75
|
$ 16.78
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ 38,203
|
$ 104,835
|
$ 2,902
|
$ 74,661
|
$ -
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
3,543
|
7,615
|
293
|
7,556
|
-
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ 10.78
|
$ 13.77
|
$ 9.89
|
$ 9.88
|
$ 10.25
|
||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ 802,451
|
$ 447,876
|
$ 85,534
|
$ 46,222
|
$ 12,833
|
||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
59,555
|
20,596
|
8,413
|
4,871
|
1,165
|
||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ 13.47
|
$ 21.74
|
$ 10.17
|
$ 9.49
|
$ 11.02
|
||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||
|
Net assets
|
$ 46,556,750
|
$ 2,834,012
|
$ 2,040,223
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Accumulation units outstanding
|
727,451
|
145,132
|
149,504
|
-
|
-
|
-
|
-
|
-
|
||||||||
|
Unit value of accumulation units
|
$ 64.00
|
$ 19.53
|
$ 13.65
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Equity Funds
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
||||||||||||||||
|
Capital Appreciation Account II
|
Equity Income Account II
|
MidCap Account II
|
SmallCap Account II
|
SAM Balanced Portfolio
|
SAM Conservative Balanced Portfolio
|
SAM Conservative Growth Portfolio
|
SAM Flexible Income Portfolio
|
SAM Strategic Growth Portfolio
|
||||||||||
|
Assets
|
||||||||||||||||||
|
Investments, at fair value
|
$ 7,006,947
|
$ 12,601,369
|
$ 18,701,566
|
$ 2,733,112
|
$ 68,173,412
|
$ 11,688,691
|
$ 134,704,245
|
$ 2,488,886
|
$ 178,012,736
|
|||||||||
|
Dividends receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
|
7,006,947
|
12,601,369
|
18,701,566
|
2,733,112
|
68,173,412
|
11,688,691
|
134,704,245
|
2,488,886
|
178,012,736
|
||||||||||
|
Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
|
Total liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||
|
Net assets
|
$ 7,006,947
|
$ 12,601,369
|
$ 18,701,566
|
$ 2,733,112
|
$ 68,173,412
|
$ 11,688,691
|
$ 134,704,245
|
$ 2,488,886
|
$ 178,012,736
|
|||||||||
|
Accumulation units outstanding
|
167,831
|
302,636
|
100,945
|
158,229
|
2,380,649
|
487,251
|
3,810,308
|
118,159
|
4,557,534
|
|||||||||
|
Shares owned in each portfolio
|
167,871
|
415,065
|
275,266
|
175,876
|
4,569,264
|
1,013,763
|
6,179,094
|
226,881
|
6,862,480
|
|||||||||
|
Market value per share
|
$ 41.74
|
$ 30.36
|
$ 67.94
|
$ 15.54
|
$ 14.92
|
$ 11.53
|
$ 21.80
|
$ 10.97
|
$ 25.94
|
|||||||||
|
Cost of investments
|
$ 5,137,099
|
$ 9,980,587
|
$ 15,458,918
|
$ 2,614,499
|
$ 66,227,089
|
$ 11,624,237
|
$ 114,401,903
|
$ 2,649,664
|
$ 140,983,671
|
|||||||||
|
Variable Universal Life contracts with expenses of 0.90%
|
||||||||||||||||||
|
Net assets
|
$ 4,145,752
|
$ 9,944,977
|
$ 17,731,506
|
$ 2,517,194
|
$ 17,464,260
|
$ 2,674,761
|
$ 52,262,586
|
$ 770,210
|
$ 67,674,462
|
|||||||||
|
Accumulation units outstanding
|
62,244
|
173,814
|
56,681
|
140,741
|
451,958
|
89,572
|
1,114,783
|
30,926
|
1,272,046
|
|||||||||
|
Unit value of accumulation units
|
$ 66.60
|
$ 57.22
|
$ 312.83
|
$ 17.89
|
$ 38.64
|
$ 29.86
|
$ 46.88
|
$ 24.90
|
$ 53.20
|
|||||||||
|
Life Accumulator contracts with expenses of 0.25%
|
||||||||||||||||||
|
Net assets
|
$ 748,452
|
$ 790,894
|
$ 393,708
|
$ 151,630
|
$ 2,188,152
|
$ 96,419
|
$ 2,592,674
|
$ 19,231
|
$ 3,010,245
|
|||||||||
|
Accumulation units outstanding
|
55,968
|
66,205
|
30,216
|
14,100
|
191,752
|
8,945
|
218,438
|
1,834
|
247,242
|
|||||||||
|
Unit value of accumulation units
|
$ 13.37
|
$ 11.95
|
$ 13.03
|
$ 10.75
|
$ 11.41
|
$ 10.78
|
$ 11.87
|
$ 10.49
|
$ 12.18
|
|||||||||
|
Life Accumulator contracts with expenses of 0.30%
|
||||||||||||||||||
|
Net assets
|
$ 2,112,743
|
$ 1,865,498
|
$ 576,353
|
$ 64,289
|
$ 1,532,828
|
$ 414,079
|
$ 2,732,248
|
$ 217,458
|
$ 5,226,200
|
|||||||||
|
Accumulation units outstanding
|
49,619
|
62,620
|
14,049
|
3,391
|
71,137
|
23,219
|
107,341
|
13,921
|
184,313
|
|||||||||
|
Unit value of accumulation units
|
$ 42.58
|
$ 29.79
|
$ 41.03
|
$ 18.95
|
$ 21.55
|
$ 17.83
|
$ 25.45
|
$ 15.62
|
$ 28.36
|
|||||||||
|
EssentialLife Variable Universal Life contracts
|
||||||||||||||||||
|
with expenses of 0.30%
|
||||||||||||||||||
|
Net assets
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 46,988,172
|
$ 8,503,432
|
$ 77,116,736
|
$ 1,481,986
|
$ 102,101,829
|
|||||||||
|
Accumulation units outstanding
|
-
|
-
|
-
|
-
|
1,665,802
|
365,515
|
2,369,745
|
71,478
|
2,853,934
|
|||||||||
|
Unit value of accumulation units
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 28.21
|
$ 23.26
|
$ 32.54
|
$ 20.73
|
$ 35.78
|
|||||||||
|
American Funds Insurance Series
|
BNY Mellon Sustainable U.S. Equity Portfolio, Inc. – Service Class Shares
|
|||||||||||||||
|
Asset Allocation Fund
|
Capital Income Builder Fund
|
Capital World Growth and Income Fund
|
Global Growth Fund
|
Growth Fund
|
Growth-Income Fund
|
International Fund
|
Sustainable U.S. Equity Portfolio
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
181,446
|
248,682
|
134,226
|
181,098
|
194,593
|
230,094
|
39,377
|
16,676
|
||||||||
|
Total investment income
|
181,446
|
248,682
|
134,226
|
181,098
|
194,593
|
230,094
|
39,377
|
16,676
|
||||||||
|
Expenses
|
24,208
|
21,645
|
23,227
|
34,044
|
171,826
|
60,768
|
9,360
|
14,982
|
||||||||
|
Total expenses
|
24,208
|
21,645
|
23,227
|
34,044
|
171,826
|
60,768
|
9,360
|
14,982
|
||||||||
|
Net investment income (loss)
|
$ 157,238
|
$ 227,037
|
$ 110,999
|
$ 147,054
|
$ 22,767
|
$ 169,326
|
$ 30,017
|
$ 1,694
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ 41,055
|
$ 98,279
|
$ (2,635)
|
$ 80,325
|
$ 605,018
|
$ 228,072
|
$ (3,488)
|
$ 152,839
|
||||||||
|
Capital gain distributions
|
$ 339,258
|
$ -
|
$ -
|
$ 321,172
|
$ 1,285,920
|
$ 891,551
|
$ -
|
$ 28,676
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ 380,313
|
$ 98,279
|
$ (2,635)
|
$ 401,497
|
$ 1,890,938
|
$ 1,119,623
|
$ (3,488)
|
$ 181,515
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
(72,393)
|
476,806
|
(124,239)
|
104,277
|
3,860,634
|
1,849,402
|
(185,274)
|
424,103
|
||||||||
|
End of period
|
$ 560,659
|
$ 808,751
|
$ 714,443
|
$ 871,954
|
$ 17,274,608
|
$ 4,761,433
|
$ (146,557)
|
$ 1,172,663
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 633,052
|
$ 331,945
|
$ 838,682
|
$ 767,677
|
$ 13,413,974
|
$ 2,912,031
|
$ 38,717
|
$ 748,560
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 1,170,603
|
$ 657,261
|
$ 947,046
|
$ 1,316,228
|
$ 15,327,679
|
$ 4,200,980
|
$ 65,246
|
$ 931,769
|
|||||||||
|
BNY Mellon Variable Investment Fund – Service Class Shares
|
Calvert Variable Series, Inc.
|
DWS Investments VIT Funds – Class B Shares
|
DWS Variable Series I – Class A Shares
|
DWS Variable Series II – Class A Shares
|
||||||||||||
|
Opportunistic Small Cap Portfolio
|
VP SRI Mid Cap Portfolio
|
DWS Equity 500 Index VIP
|
DWS Core Equity VIP
|
DWS CROCI International VIP
|
DWS Global Small Cap VIP
|
DWS CROCI U.S. VIP
|
DWS Government Money Market VIP
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
49,293
|
306
|
30,947
|
48,732
|
655,395
|
243,920
|
688,098
|
922,878
|
||||||||
|
Total investment income
|
49,293
|
306
|
30,947
|
48,732
|
655,395
|
243,920
|
688,098
|
922,878
|
||||||||
|
Expenses
|
63,845
|
2,243
|
10,925
|
52,605
|
158,009
|
128,547
|
390,926
|
145,018
|
||||||||
|
Total expenses
|
63,845
|
2,243
|
10,925
|
52,605
|
158,009
|
128,547
|
390,926
|
145,018
|
||||||||
|
Net investment income (loss)
|
$ (14,552)
|
$ (1,937)
|
$ 20,022
|
$ (3,873)
|
$ 497,386
|
$ 115,373
|
$ 297,172
|
$ 777,860
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ 41,170
|
$ (4,572)
|
$ 934,088
|
$ 34,770
|
$ 2,426
|
$ (103,898)
|
$ 792,638
|
$ -
|
||||||||
|
Capital gain distributions
|
$ -
|
$ 2,408
|
$ 209,629
|
$ 307,782
|
$ -
|
$ 737,144
|
$ -
|
$ -
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ 41,170
|
$ (2,164)
|
$ 1,143,717
|
$ 342,552
|
$ 2,426
|
$ 633,246
|
$ 792,638
|
$ -
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
(370,576)
|
(28,921)
|
750,266
|
552,132
|
1,235,604
|
(471,601)
|
6,112,971
|
-
|
||||||||
|
End of period
|
$ (28,758)
|
$ (3,312)
|
$ 351,726
|
$ 1,206,473
|
$ 1,055,617
|
$ (337,612)
|
$ 12,160,622
|
$ -
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 341,818
|
$ 25,609
|
$ (398,540)
|
$ 654,341
|
$ (179,987)
|
$ 133,989
|
$ 6,047,651
|
$ -
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 368,436
|
$ 21,508
|
$ 765,199
|
$ 993,020
|
$ 319,825
|
$ 882,608
|
$ 7,137,461
|
$ 777,860
|
|||||||||
|
DWS Variable Series II – Class A Shares
|
Fidelity Variable Insurance Products ("VIP") Funds – Service Class
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
||||||||||||||
|
DWS High Income VIP
|
DWS Small Mid Cap Growth VIP
|
VIP Growth Portfolio
|
VIP Index 500 Portfolio
|
VIP Mid Cap Portfolio
|
VIP Freedom 2005 Portfolio (1)
|
VIP Freedom 2010 Portfolio
|
VIP Freedom 2015 Portfolio
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
558,743
|
-
|
-
|
1,058,127
|
218,658
|
1,395
|
8,488
|
8,685
|
||||||||
|
Total investment income
|
558,743
|
-
|
-
|
1,058,127
|
218,658
|
1,395
|
8,488
|
8,685
|
||||||||
|
Expenses
|
64,878
|
4,500
|
562,506
|
507,634
|
224,186
|
172
|
744
|
875
|
||||||||
|
Total expenses
|
64,878
|
4,500
|
562,506
|
507,634
|
224,186
|
172
|
744
|
875
|
||||||||
|
Net investment income (loss)
|
$ 493,865
|
$ (4,500)
|
$ (562,506)
|
$ 550,493
|
$ (5,528)
|
$ 1,223
|
$ 7,744
|
$ 7,810
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ (41,629)
|
$ (21,814)
|
$ 4,267,575
|
$ 4,122,332
|
$ 750,061
|
$ (10,942)
|
$ (6,962)
|
$ (6,326)
|
||||||||
|
Capital gain distributions
|
$ -
|
$ 4,641
|
$ 21,117,592
|
$ 54,986
|
$ 5,995,614
|
$ -
|
$ 217
|
$ 8,780
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ (41,629)
|
$ (17,173)
|
$ 25,385,167
|
$ 4,177,318
|
$ 6,745,675
|
$ (10,942)
|
$ (6,745)
|
$ 2,454
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
(523,239)
|
(33,179)
|
15,140,646
|
34,154,237
|
2,138,878
|
(12,153)
|
(38,354)
|
(29,105)
|
||||||||
|
End of period
|
$ (378,322)
|
$ 8,834
|
$ 13,666,085
|
$ 48,102,883
|
$ 2,355,932
|
$ -
|
$ (27,988)
|
$ (22,918)
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 144,917
|
$ 42,013
|
$ (1,474,561)
|
$ 13,948,646
|
$ 217,054
|
$ 12,153
|
$ 10,366
|
$ 6,187
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 597,153
|
$ 20,340
|
$ 23,348,100
|
$ 18,676,457
|
$ 6,957,201
|
$ 2,434
|
$ 11,365
|
$ 16,451
|
|||||||||
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
Fidelity VIP FundsManager Portfolios – Service Class 2 Shares
|
|||||||||||||||
|
VIP Freedom 2020 Portfolio
|
VIP Freedom 2025 Portfolio
|
VIP Freedom 2030 Portfolio
|
VIP Freedom Income Portfolio
|
VIP FundsManager 20% Portfolio
|
VIP FundsManager 50% Portfolio
|
VIP FundsManager 70% Portfolio
|
VIP FundsManager 85% Portfolio
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
44,814
|
54,092
|
245,499
|
39,602
|
49,061
|
136,801
|
171,764
|
160,592
|
||||||||
|
Total investment income
|
44,814
|
54,092
|
245,499
|
39,602
|
49,061
|
136,801
|
171,764
|
160,592
|
||||||||
|
Expenses
|
5,087
|
7,076
|
36,118
|
3,371
|
4,219
|
17,339
|
31,242
|
39,680
|
||||||||
|
Total expenses
|
5,087
|
7,076
|
36,118
|
3,371
|
4,219
|
17,339
|
31,242
|
39,680
|
||||||||
|
Net investment income (loss)
|
$ 39,727
|
$ 47,016
|
$ 209,381
|
$ 36,231
|
$ 44,842
|
$ 119,462
|
$ 140,522
|
$ 120,912
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ 4,742
|
$ 29,234
|
$ 179,789
|
$ (3,967)
|
$ (4,453)
|
$ (4,520)
|
$ 61,143
|
$ 157,352
|
||||||||
|
Capital gain distributions
|
$ 48,011
|
$ 4,529
|
$ 26,496
|
$ 727
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ 52,753
|
$ 33,763
|
$ 206,285
|
$ (3,240)
|
$ (4,453)
|
$ (4,520)
|
$ 61,143
|
$ 157,352
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
(97,400)
|
20,199
|
606,852
|
(61,061)
|
(72,908)
|
(329,904)
|
(105,723)
|
40,089
|
||||||||
|
End of period
|
$ (76,071)
|
$ 117,257
|
$ 1,173,072
|
$ (51,544)
|
$ (44,072)
|
$ (10,089)
|
$ 687,184
|
$ 1,232,316
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 21,329
|
$ 97,058
|
$ 566,220
|
$ 9,517
|
$ 28,836
|
$ 319,815
|
$ 792,907
|
$ 1,192,227
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 113,809
|
$ 177,837
|
$ 981,886
|
$ 42,508
|
$ 69,225
|
$ 434,757
|
$ 994,572
|
$ 1,470,491
|
|||||||||
|
Franklin Templeton Variable Insurance Products Trust – Class 2
|
Goldman Sachs Variable Insurance Trust – Institutional Class
|
Janus Henderson
|
||||||||||||||
|
Developing Markets VIP Fund
|
Small – Mid Cap Growth VIP Fund
|
Small Cap Value VIP Fund
|
Mid Cap Value Fund
|
Small Cap Equity Insights Fund
|
Strategic Growth Fund
|
VIT Balanced Portfolio (Service Shares)
|
VIT Enterprise Portfolio (Service Shares)
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
248,567
|
-
|
134,944
|
119,757
|
48,795
|
-
|
471,982
|
30,863
|
||||||||
|
Total investment income
|
248,567
|
-
|
134,944
|
119,757
|
48,795
|
-
|
471,982
|
30,863
|
||||||||
|
Expenses
|
57,766
|
86,483
|
72,639
|
106,347
|
40,417
|
279,960
|
110,480
|
40,367
|
||||||||
|
Total expenses
|
57,766
|
86,483
|
72,639
|
106,347
|
40,417
|
279,960
|
110,480
|
40,367
|
||||||||
|
Net investment income (loss)
|
$ 190,801
|
$ (86,483)
|
$ 62,305
|
$ 13,410
|
$ 8,378
|
$ (279,960)
|
$ 361,502
|
$ (9,504)
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ (15,043)
|
$ (279,592)
|
$ (236,217)
|
$ 225,540
|
$ 90,328
|
$ (371,007)
|
$ 633,731
|
$ 265,767
|
||||||||
|
Capital gain distributions
|
$ 47,770
|
$ -
|
$ 333,536
|
$ 684,683
|
$ 403,426
|
$ 2,526,376
|
$ -
|
$ 216,171
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ 32,727
|
$ (279,592)
|
$ 97,319
|
$ 910,223
|
$ 493,754
|
$ 2,155,369
|
$ 633,731
|
$ 481,938
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
(276,602)
|
(2,500,626)
|
(689,420)
|
312,188
|
(66,637)
|
1,322,517
|
4,838,928
|
574,261
|
||||||||
|
End of period
|
$ (90,849)
|
$ (259,853)
|
$ 682,701
|
$ 663,997
|
$ 254,370
|
$ 7,896,222
|
$ 7,409,696
|
$ 750,090
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 185,753
|
$ 2,240,773
|
$ 1,372,121
|
$ 351,809
|
$ 321,007
|
$ 6,573,705
|
$ 2,570,768
|
$ 175,829
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 409,281
|
$ 1,874,698
|
$ 1,531,745
|
$ 1,275,442
|
$ 823,139
|
$ 8,449,114
|
$ 3,566,001
|
$ 648,263
|
|||||||||
|
Janus Henderson
|
PIMCO Variable Insurance Trust – Administrative Class Shares
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Equity Funds
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Fixed Income Funds
|
|||||||||||||
|
VIT Forty Portfolio (Institutional Shares)
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
VIT Low Duration Portfolio
|
Diversified International Account I
|
LargeCap Growth Account I
|
Core Plus Bond Account I
|
Government & High Quality Bond Account I
|
Short-Term Income Account I
|
|||||||||
|
Investment income
|
||||||||||||||||
|
Dividend income
|
98,046
|
264,539
|
274,696
|
26,820
|
-
|
3,190
|
3,777
|
402
|
||||||||
|
Total investment income
|
98,046
|
264,539
|
274,696
|
26,820
|
-
|
3,190
|
3,777
|
402
|
||||||||
|
Expenses
|
557,307
|
50,208
|
50,799
|
2,610
|
1,574
|
295
|
360
|
34
|
||||||||
|
Total expenses
|
557,307
|
50,208
|
50,799
|
2,610
|
1,574
|
295
|
360
|
34
|
||||||||
|
Net investment income (loss)
|
$ (459,261)
|
$ 214,331
|
$ 223,897
|
$ 24,210
|
$ (1,574)
|
$ 2,895
|
$ 3,417
|
$ 368
|
||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||
|
investments
|
$ 2,635,209
|
$ (16,231)
|
$ (15,615)
|
$ 5,438
|
$ 36,732
|
$ (8,351)
|
$ (19,034)
|
$ -
|
||||||||
|
Capital gain distributions
|
$ 5,117,602
|
$ -
|
$ -
|
$ -
|
$ 24,862
|
$ -
|
$ -
|
$ -
|
||||||||
|
Net realized gain (loss) on
|
||||||||||||||||
|
investment transactions
|
$ 7,752,811
|
$ (16,231)
|
$ (15,615)
|
$ 5,438
|
$ 61,594
|
$ (8,351)
|
$ (19,034)
|
$ -
|
||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||
|
Beginning of period
|
12,733,649
|
(487,910)
|
(348,392)
|
21,003
|
14,936
|
(19,891)
|
(21,775)
|
(65)
|
||||||||
|
End of period
|
$ 26,952,743
|
$ (342,382)
|
$ (302,931)
|
$ 26,366
|
$ 62,324
|
$ (13,873)
|
$ (6,049)
|
$ 97
|
||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 14,219,094
|
$ 145,528
|
$ 45,461
|
$ 5,363
|
$ 47,388
|
$ 6,018
|
$ 15,726
|
$ 162
|
||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||
|
$ 21,512,644
|
$ 343,628
|
$ 253,743
|
$ 35,011
|
$ 107,408
|
$ 562
|
$ 109
|
$ 530
|
|||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Equity Funds
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
||||||||||||||||
|
Capital Appreciation Account II
|
Equity Income Account II
|
MidCap Account II
|
SmallCap Account II
|
SAM Balanced Portfolio
|
SAM Conservative Balanced Portfolio
|
SAM Conservative Growth Portfolio
|
SAM Flexible Income Portfolio
|
SAM Strategic Growth Portfolio
|
||||||||||
|
Investment income
|
||||||||||||||||||
|
Dividend income
|
39,007
|
233,203
|
9,110
|
3,687
|
1,215,273
|
272,511
|
1,695,221
|
72,521
|
1,543,562
|
|||||||||
|
Total investment income
|
39,007
|
233,203
|
9,110
|
3,687
|
1,215,273
|
272,511
|
1,695,221
|
72,521
|
1,543,562
|
|||||||||
|
Expenses
|
43,234
|
94,105
|
158,382
|
23,514
|
299,372
|
50,177
|
702,112
|
12,280
|
908,129
|
|||||||||
|
Total expenses
|
43,234
|
94,105
|
158,382
|
23,514
|
299,372
|
50,177
|
702,112
|
12,280
|
908,129
|
|||||||||
|
Net investment income (loss)
|
$ (4,227)
|
$ 139,098
|
$ (149,272)
|
$ (19,827)
|
$ 915,901
|
$ 222,334
|
$ 993,109
|
$ 60,241
|
$ 635,433
|
|||||||||
|
Realized gains (losses) on investments
|
||||||||||||||||||
|
Net realized gain (loss) on sale of
|
||||||||||||||||||
|
investments
|
$ 437,987
|
$ 376,434
|
$ 825,495
|
$ (2,412)
|
$ (232,860)
|
$ (4,179)
|
$ 2,012,924
|
$ (48,133)
|
$ 2,550,247
|
|||||||||
|
Capital gain distributions
|
$ 213,461
|
$ 119,735
|
$ 1,585,567
|
$ 53,889
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|||||||||
|
Net realized gain (loss) on
|
||||||||||||||||||
|
investment transactions
|
$ 651,448
|
$ 496,169
|
$ 2,411,062
|
$ 51,477
|
$ (232,860)
|
$ (4,179)
|
$ 2,012,924
|
$ (48,133)
|
$ 2,550,247
|
|||||||||
|
Net unrealized appreciation (depreciation) of investments
|
||||||||||||||||||
|
Beginning of period
|
1,088,908
|
1,660,092
|
2,391,572
|
(3,218)
|
(4,567,460)
|
(603,651)
|
6,105,210
|
(294,346)
|
15,351,140
|
|||||||||
|
End of period
|
$ 1,869,848
|
$ 2,620,782
|
$ 3,242,648
|
$ 118,613
|
$ 1,946,323
|
$ 64,454
|
$ 20,302,342
|
$ (160,778)
|
$ 37,029,065
|
|||||||||
|
Change in net unrealized appreciation
(depreciation) of investments
|
$ 780,940
|
$ 960,690
|
$ 851,076
|
$ 121,831
|
$ 6,513,783
|
$ 668,105
|
$ 14,197,132
|
$ 133,568
|
$ 21,677,925
|
|||||||||
|
Net increase (decrease) in net assets from operations
|
||||||||||||||||||
|
$ 1,428,161
|
$ 1,595,957
|
$ 3,112,866
|
$ 153,481
|
$ 7,196,824
|
$ 886,260
|
$ 17,203,165
|
$ 145,676
|
$ 24,863,605
|
||||||||||
|
American Funds Insurance Series
|
||||||||||||||||
|
Asset Allocation Fund
|
Capital Income Builder Fund
|
Capital World Growth and Income Fund
|
Global Growth Fund
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 157,238
|
$ 128,582
|
$ 227,037
|
$ 155,147
|
$ 110,999
|
$ 98,069
|
$ 147,054
|
$ 54,665
|
||||||||
|
Net realized gain (loss) from investment transactions
|
380,313
|
225,708
|
98,279
|
24,255
|
(2,635)
|
(42,248)
|
401,497
|
640,151
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
633,052
|
476,674
|
331,945
|
319,424
|
838,682
|
1,024,417
|
767,677
|
956,713
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
1,170,603
|
830,964
|
657,261
|
498,826
|
947,046
|
1,080,238
|
1,316,228
|
1,651,529
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
1,984,418
|
2,062,538
|
1,859,053
|
1,909,951
|
1,789,106
|
1,815,263
|
2,494,015
|
2,620,679
|
||||||||
|
Transfers for contract benefits and terminations
|
(615,194)
|
(194,234)
|
(570,421)
|
(224,535)
|
(391,554)
|
(213,174)
|
(453,987)
|
(431,051)
|
||||||||
|
Contract maintenance charges
|
(770,633)
|
(866,422)
|
(721,086)
|
(818,262)
|
(673,413)
|
(752,446)
|
(923,659)
|
(1,055,674)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(100,422)
|
6,445
|
85,534
|
26,609
|
(113,515)
|
(18,472)
|
(76,329)
|
(59,478)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
498,169
|
1,008,327
|
653,080
|
893,763
|
610,624
|
831,171
|
1,040,040
|
1,074,476
|
||||||||
|
Total increase (decrease) in net assets
|
1,668,772
|
1,839,291
|
1,310,341
|
1,392,589
|
1,557,670
|
1,911,409
|
2,356,268
|
2,726,005
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
7,135,711
|
5,296,420
|
6,457,922
|
5,065,333
|
6,748,025
|
4,836,616
|
9,661,673
|
6,935,668
|
||||||||
|
End of period
|
$ 8,804,483
|
$ 7,135,711
|
$ 7,768,263
|
$ 6,457,922
|
$ 8,305,695
|
$ 6,748,025
|
$ 12,017,941
|
$ 9,661,673
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
54,885
|
71,621
|
72,739
|
80,767
|
46,839
|
56,090
|
56,142
|
71,019
|
||||||||
|
Units redeemed
|
(29,914)
|
(10,317)
|
(31,170)
|
(16,210)
|
(17,916)
|
(8,577)
|
(15,445)
|
(19,871)
|
||||||||
|
Increase (decrease) in units outstanding
|
24,971
|
61,304
|
41,569
|
64,557
|
28,923
|
47,513
|
40,697
|
51,148
|
||||||||
|
Beginning units
|
397,104
|
335,800
|
437,711
|
373,154
|
348,884
|
301,371
|
417,492
|
366,344
|
||||||||
|
Ending units
|
422,075
|
397,104
|
479,280
|
437,711
|
377,807
|
348,884
|
458,189
|
417,492
|
||||||||
|
American Funds Insurance Series , continued
|
BNY Mellon Sustainable U.S. Equity Portfolio, Inc. – Service Class Shares
|
|||||||||||||||
|
Growth Fund
|
Growth-Income Fund
|
International Fund
|
Sustainable U.S. Equity Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 22,767
|
$ 30,775
|
$ 169,326
|
$ 170,232
|
$ 30,017
|
$ 26,059
|
$ 1,694
|
$ 6,268
|
||||||||
|
Net realized gain (loss) from investment transactions
|
1,890,938
|
2,325,333
|
1,119,623
|
796,079
|
(3,488)
|
(32,078)
|
181,515
|
434,995
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
13,413,974
|
10,138,768
|
2,912,031
|
2,426,442
|
38,717
|
339,035
|
748,560
|
294,819
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
15,327,679
|
12,494,876
|
4,200,980
|
3,392,753
|
65,246
|
333,016
|
931,769
|
736,082
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
11,436,543
|
11,685,554
|
4,404,598
|
4,482,761
|
813,370
|
871,829
|
429,190
|
465,807
|
||||||||
|
Transfers for contract benefits and terminations
|
(3,410,017)
|
(1,729,155)
|
(1,545,378)
|
(678,388)
|
(146,272)
|
(123,227)
|
(150,894)
|
(136,602)
|
||||||||
|
Contract maintenance charges
|
(4,420,627)
|
(4,775,825)
|
(1,686,483)
|
(1,892,751)
|
(272,555)
|
(310,770)
|
(175,140)
|
(186,220)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(1,013,795)
|
(565,628)
|
(361,988)
|
(160,802)
|
29,577
|
18,201
|
(433,312)
|
(99,063)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
2,592,104
|
4,614,946
|
810,749
|
1,750,820
|
424,120
|
456,033
|
(330,156)
|
43,922
|
||||||||
|
Total increase (decrease) in net assets
|
17,919,783
|
17,109,822
|
5,011,729
|
5,143,573
|
489,366
|
789,049
|
601,613
|
780,004
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
47,854,752
|
30,744,930
|
17,249,137
|
12,105,564
|
2,772,603
|
1,983,554
|
3,929,033
|
3,149,029
|
||||||||
|
End of period
|
$ 65,774,535
|
$ 47,854,752
|
$ 22,260,866
|
$ 17,249,137
|
$ 3,261,969
|
$ 2,772,603
|
$ 4,530,646
|
$ 3,929,033
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
126,558
|
224,769
|
68,344
|
108,445
|
36,548
|
42,534
|
4,774
|
8,194
|
||||||||
|
Units redeemed
|
(56,712)
|
(58,253)
|
(38,210)
|
(24,223)
|
(9,394)
|
(9,760)
|
(11,809)
|
(7,029)
|
||||||||
|
Increase (decrease) in units outstanding
|
69,846
|
166,516
|
30,134
|
84,222
|
27,154
|
32,774
|
(7,035)
|
1,165
|
||||||||
|
Beginning units
|
1,474,138
|
1,307,622
|
717,407
|
633,185
|
188,673
|
155,899
|
97,401
|
96,236
|
||||||||
|
Ending units
|
1,543,984
|
1,474,138
|
747,541
|
717,407
|
215,827
|
188,673
|
90,366
|
97,401
|
||||||||
|
BNY Mellon Variable Investment Fund – Service Class Shares
|
Calvert Variable Series, Inc.
|
DWS Investments VIT Funds – Class B Shares
|
DWS Variable Series I – Class A Shares
|
|||||||||||||
|
Opportunistic Small Cap Portfolio
|
VP SRI Mid Cap Portfolio
|
DWS Equity 500 Index VIP
|
DWS Core Equity VIP
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ (14,552)
|
$ (51,289)
|
$ (1,937)
|
$ (1,652)
|
$ 20,022
|
$ 20,237
|
$ (3,873)
|
$ 1,917
|
||||||||
|
Net realized gain (loss) from investment transactions
|
41,170
|
274,593
|
(2,164)
|
(12,106)
|
1,143,717
|
166,045
|
342,552
|
393,165
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
341,818
|
542,840
|
25,609
|
36,558
|
(398,540)
|
467,521
|
654,341
|
685,267
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
368,436
|
766,144
|
21,508
|
22,800
|
765,199
|
653,803
|
993,020
|
1,080,349
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
893,963
|
934,681
|
10,976
|
11,707
|
66,090
|
66,426
|
194,065
|
210,055
|
||||||||
|
Transfers for contract benefits and terminations
|
(438,907)
|
(438,542)
|
(3,933)
|
(14,007)
|
(180,187)
|
(17,610)
|
(236,074)
|
(330,434)
|
||||||||
|
Contract maintenance charges
|
(452,056)
|
(487,068)
|
(11,987)
|
(10,521)
|
(32,471)
|
(30,275)
|
(243,922)
|
(252,900)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(62,989)
|
175,940
|
1,082
|
(3,197)
|
135,895
|
(33,844)
|
(13,150)
|
6,953
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(59,989)
|
185,011
|
(3,862)
|
(16,018)
|
(10,673)
|
(15,303)
|
(299,081)
|
(366,326)
|
||||||||
|
Total increase (decrease) in net assets
|
308,447
|
951,155
|
17,646
|
6,782
|
754,526
|
638,500
|
693,939
|
714,023
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
9,790,123
|
8,838,968
|
239,846
|
233,064
|
3,239,221
|
2,600,721
|
5,308,471
|
4,594,448
|
||||||||
|
End of period
|
$ 10,098,570
|
$ 9,790,123
|
$ 257,492
|
$ 239,846
|
$ 3,993,747
|
$ 3,239,221
|
$ 6,002,410
|
$ 5,308,471
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
19,121
|
25,255
|
304
|
340
|
173,916
|
1,852
|
839
|
2,031
|
||||||||
|
Units redeemed
|
(21,705)
|
(17,716)
|
(435)
|
(912)
|
(60,200)
|
(2,297)
|
(7,445)
|
(12,258)
|
||||||||
|
Increase (decrease) in units outstanding
|
(2,584)
|
7,539
|
(131)
|
(572)
|
113,716
|
(445)
|
(6,606)
|
(10,227)
|
||||||||
|
Beginning units
|
371,428
|
363,889
|
7,605
|
8,177
|
97,973
|
98,418
|
132,568
|
142,795
|
||||||||
|
Ending units
|
368,844
|
371,428
|
7,474
|
7,605
|
211,689
|
97,973
|
125,962
|
132,568
|
||||||||
|
DWS Variable Series I – Class A Shares
|
DWS Variable Series II – Class A Shares
|
|||||||||||||||
|
DWS CROCI International VIP
|
DWS Global Small Cap VIP
|
DWS CROCI U.S. VIP
|
DWS Government Money Market VIP
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 497,386
|
$ 440,079
|
$ 115,373
|
$ 25,857
|
$ 297,172
|
$ 339,095
|
$ 777,860
|
$ 700,020
|
||||||||
|
Net realized gain (loss) from investment transactions
|
2,426
|
(59,484)
|
633,246
|
(153,093)
|
792,638
|
150,032
|
-
|
-
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
(179,987)
|
2,598,499
|
133,989
|
3,525,123
|
6,047,651
|
6,726,067
|
-
|
-
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
319,825
|
2,979,094
|
882,608
|
3,397,887
|
7,137,461
|
7,215,194
|
777,860
|
700,020
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
1,562,005
|
1,619,949
|
1,459,755
|
1,523,216
|
2,862,832
|
2,981,288
|
1,725,407
|
1,796,634
|
||||||||
|
Transfers for contract benefits and terminations
|
(901,966)
|
(753,606)
|
(831,583)
|
(632,765)
|
(2,278,083)
|
(1,644,648)
|
(1,110,871)
|
(810,981)
|
||||||||
|
Contract maintenance charges
|
(774,258)
|
(806,590)
|
(707,218)
|
(730,536)
|
(1,794,962)
|
(1,751,507)
|
(884,735)
|
(949,147)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
540,538
|
(371,929)
|
(96,814)
|
(222,221)
|
(935,908)
|
(209,665)
|
443,015
|
380,009
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
426,319
|
(312,176)
|
(175,860)
|
(62,306)
|
(2,146,121)
|
(624,532)
|
172,816
|
416,515
|
||||||||
|
Total increase (decrease) in net assets
|
746,144
|
2,666,918
|
706,748
|
3,335,581
|
4,991,340
|
6,590,662
|
950,676
|
1,116,535
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
19,396,430
|
16,729,512
|
17,633,725
|
14,298,144
|
43,389,909
|
36,799,247
|
18,498,086
|
17,381,551
|
||||||||
|
End of period
|
$ 20,142,574
|
$ 19,396,430
|
$ 18,340,473
|
$ 17,633,725
|
$ 48,381,249
|
$ 43,389,909
|
$ 19,448,762
|
$ 18,498,086
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
102,728
|
76,032
|
26,683
|
34,832
|
17,570
|
27,396
|
128,203
|
123,734
|
||||||||
|
Units redeemed
|
(64,225)
|
(112,648)
|
(29,823)
|
(34,167)
|
(61,419)
|
(42,905)
|
(113,515)
|
(83,313)
|
||||||||
|
Increase (decrease) in units outstanding
|
38,503
|
(36,616)
|
(3,140)
|
665
|
(43,849)
|
(15,509)
|
14,688
|
40,421
|
||||||||
|
Beginning units
|
1,955,282
|
1,991,898
|
638,236
|
637,571
|
1,019,459
|
1,034,968
|
1,622,529
|
1,582,108
|
||||||||
|
Ending units
|
1,993,785
|
1,955,282
|
635,096
|
638,236
|
975,610
|
1,019,459
|
1,637,217
|
1,622,529
|
||||||||
|
DWS Variable Series II – Class A Shares , Continued
|
Fidelity Variable Insurance Products ("VIP") Funds – Service Class
|
|||||||||||||||
|
DWS High Income VIP
|
DWS Small Mid Cap Growth VIP
|
VIP Growth Portfolio
|
VIP Index 500 Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 493,865
|
$ 394,970
|
$ (4,500)
|
$ (3,992)
|
$ (562,506)
|
$ (396,062)
|
$ 550,493
|
$ 579,509
|
||||||||
|
Net realized gain (loss) from investment transactions
|
(41,629)
|
(70,752)
|
(17,173)
|
3,415
|
25,385,167
|
5,586,212
|
4,177,318
|
2,673,999
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
144,917
|
549,949
|
42,013
|
77,278
|
(1,474,561)
|
15,852,865
|
13,948,646
|
12,499,966
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
597,153
|
874,167
|
20,340
|
76,701
|
23,348,100
|
21,043,015
|
18,676,457
|
15,753,474
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
827,838
|
864,067
|
25,762
|
30,436
|
7,627,827
|
7,659,489
|
8,508,675
|
8,464,519
|
||||||||
|
Transfers for contract benefits and terminations
|
(372,541)
|
(426,179)
|
(48,270)
|
(10,356)
|
(4,794,406)
|
(3,008,801)
|
(4,871,966)
|
(3,030,266)
|
||||||||
|
Contract maintenance charges
|
(416,609)
|
(423,206)
|
(26,910)
|
(31,357)
|
(3,805,832)
|
(3,695,908)
|
(3,726,162)
|
(3,787,230)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
181,346
|
84,738
|
1,043
|
(172)
|
(2,113,295)
|
(1,520,821)
|
(2,127,952)
|
(678,477)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
220,034
|
99,420
|
(48,375)
|
(11,449)
|
(3,085,706)
|
(566,041)
|
(2,217,405)
|
968,546
|
||||||||
|
Total increase (decrease) in net assets
|
817,187
|
973,587
|
(28,035)
|
65,252
|
20,262,394
|
20,476,974
|
16,459,052
|
16,722,020
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
9,156,574
|
8,182,987
|
504,360
|
439,108
|
80,043,504
|
59,566,530
|
78,323,279
|
61,601,259
|
||||||||
|
End of period
|
$ 9,973,761
|
$ 9,156,574
|
$ 476,325
|
$ 504,360
|
$ 100,305,898
|
$ 80,043,504
|
$ 94,782,331
|
$ 78,323,279
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
21,307
|
21,500
|
668
|
1,324
|
59,849
|
64,234
|
64,148
|
95,877
|
||||||||
|
Units redeemed
|
(11,588)
|
(16,610)
|
(4,630)
|
(2,397)
|
(101,420)
|
(79,067)
|
(105,800)
|
(72,567)
|
||||||||
|
Increase (decrease) in units outstanding
|
9,719
|
4,890
|
(3,962)
|
(1,073)
|
(41,571)
|
(14,833)
|
(41,652)
|
23,310
|
||||||||
|
Beginning units
|
349,813
|
344,923
|
42,292
|
43,365
|
1,463,881
|
1,478,714
|
1,679,637
|
1,656,327
|
||||||||
|
Ending units
|
359,532
|
349,813
|
38,330
|
42,292
|
1,422,310
|
1,463,881
|
1,637,985
|
1,679,637
|
||||||||
|
Fidelity Variable Insurance Products ("VIP") Funds – Service Class , Continued
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
|||||||||||||||
|
VIP Mid Cap Portfolio
|
VIP Freedom 2005 Portfolio (1)
|
VIP Freedom 2010 Portfolio
|
VIP Freedom 2015 Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ (5,528)
|
$ 17,490
|
$ 1,223
|
$ 4,823
|
$ 7,744
|
$ 8,510
|
$ 7,810
|
$ 8,720
|
||||||||
|
Net realized gain (loss) from investment transactions
|
6,745,675
|
1,301,028
|
(10,942)
|
(459)
|
(6,745)
|
14,603
|
2,454
|
(1,533)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
217,054
|
3,925,724
|
12,153
|
4,304
|
10,366
|
(2,553)
|
6,187
|
20,458
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
6,957,201
|
5,244,242
|
2,434
|
8,668
|
11,365
|
20,560
|
16,451
|
27,645
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
4,230,593
|
4,550,375
|
5,704
|
12,640
|
41,833
|
40,458
|
39,421
|
42,690
|
||||||||
|
Transfers for contract benefits and terminations
|
(2,457,271)
|
(1,689,207)
|
(745)
|
(1,872)
|
(43,978)
|
(3,166)
|
(20,569)
|
(51,694)
|
||||||||
|
Contract maintenance charges
|
(1,657,628)
|
(1,731,034)
|
(3,488)
|
(7,740)
|
(18,483)
|
(17,624)
|
(16,985)
|
(18,250)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(1,162,076)
|
(92,592)
|
(132,109)
|
875
|
(1,296)
|
(532)
|
(16,204)
|
1,198
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(1,046,382)
|
1,037,542
|
(130,638)
|
3,903
|
(21,924)
|
19,136
|
(14,337)
|
(26,056)
|
||||||||
|
Total increase (decrease) in net assets
|
5,910,819
|
6,281,784
|
(128,204)
|
12,571
|
(10,559)
|
39,696
|
2,114
|
1,589
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
41,723,324
|
35,441,540
|
128,204
|
115,633
|
263,418
|
223,722
|
282,693
|
281,104
|
||||||||
|
End of period
|
$ 47,634,143
|
$ 41,723,324
|
$ -
|
$ 128,204
|
$ 252,859
|
$ 263,418
|
$ 284,807
|
$ 282,693
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
40,189
|
76,657
|
251
|
521
|
1,431
|
1,379
|
1,143
|
1,240
|
||||||||
|
Units redeemed
|
(60,030)
|
(38,300)
|
(7,317)
|
(300)
|
(2,512)
|
(400)
|
(1,770)
|
(2,490)
|
||||||||
|
Increase (decrease) in units outstanding
|
(19,841)
|
38,357
|
(7,066)
|
221
|
(1,081)
|
979
|
(627)
|
(1,250)
|
||||||||
|
Beginning units
|
1,031,915
|
993,558
|
7,066
|
6,845
|
12,824
|
11,845
|
12,902
|
14,152
|
||||||||
|
Ending units
|
1,012,074
|
1,031,915
|
-
|
7,066
|
11,743
|
12,824
|
12,275
|
12,902
|
||||||||
|
Fidelity VIP Freedom Funds – Service Class 2 Shares , continued
|
||||||||||||||||
|
VIP Freedom 2020 Portfolio
|
VIP Freedom 2025 Portfolio
|
VIP Freedom 2030 Portfolio
|
VIP Freedom Income Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 39,727
|
$ 40,866
|
$ 47,016
|
$ 50,365
|
$ 209,381
|
$ 207,104
|
$ 36,231
|
$ 36,206
|
||||||||
|
Net realized gain (loss) from investment transactions
|
52,753
|
7,298
|
33,763
|
24,730
|
206,285
|
71,047
|
(3,240)
|
(3,444)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
21,329
|
121,488
|
97,058
|
188,403
|
566,220
|
1,111,519
|
9,517
|
35,602
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
113,809
|
169,652
|
177,837
|
263,498
|
981,886
|
1,389,670
|
42,508
|
68,364
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
202,601
|
212,768
|
305,799
|
339,992
|
1,343,026
|
1,440,178
|
218,024
|
223,179
|
||||||||
|
Transfers for contract benefits and terminations
|
(111,034)
|
(77,369)
|
(161,351)
|
(138,735)
|
(659,298)
|
(786,773)
|
(100,654)
|
(84,182)
|
||||||||
|
Contract maintenance charges
|
(87,387)
|
(85,635)
|
(139,355)
|
(142,152)
|
(505,735)
|
(547,769)
|
(87,401)
|
(91,440)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(67,435)
|
(3,005)
|
(73,203)
|
(122,165)
|
(175,982)
|
(195,826)
|
99,271
|
(35,649)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(63,255)
|
46,759
|
(68,110)
|
(63,060)
|
2,011
|
(90,190)
|
129,240
|
11,908
|
||||||||
|
Total increase (decrease) in net assets
|
50,554
|
216,411
|
109,727
|
200,438
|
983,897
|
1,299,480
|
171,748
|
80,272
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
1,625,206
|
1,408,795
|
2,256,631
|
2,056,193
|
11,204,284
|
9,904,804
|
1,003,367
|
923,095
|
||||||||
|
End of period
|
$ 1,675,760
|
$ 1,625,206
|
$ 2,366,358
|
$ 2,256,631
|
$ 12,188,181
|
$ 11,204,284
|
$ 1,175,115
|
$ 1,003,367
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
5,018
|
5,767
|
6,468
|
8,199
|
23,265
|
31,554
|
17,115
|
8,550
|
||||||||
|
Units redeemed
|
(7,630)
|
(3,646)
|
(9,050)
|
(10,855)
|
(23,368)
|
(35,309)
|
(9,361)
|
(7,784)
|
||||||||
|
Increase (decrease) in units outstanding
|
(2,612)
|
2,121
|
(2,582)
|
(2,656)
|
(103)
|
(3,755)
|
7,754
|
766
|
||||||||
|
Beginning units
|
70,448
|
68,327
|
90,036
|
92,692
|
426,324
|
430,079
|
60,894
|
60,128
|
||||||||
|
Ending units
|
67,836
|
70,448
|
87,454
|
90,036
|
426,221
|
426,324
|
68,648
|
60,894
|
||||||||
|
Fidelity VIP FundsManager Portfolios – Service Class 2 Shares
|
||||||||||||||||
|
VIP FundsManager 20% Portfolio
|
VIP FundsManager 50% Portfolio
|
VIP FundsManager 70% Portfolio
|
VIP FundsManager 85% Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 44,842
|
$ 43,200
|
$ 119,462
|
$ 108,445
|
$ 140,522
|
$ 144,454
|
$ 120,912
|
$ 132,637
|
||||||||
|
Net realized gain (loss) from investment transactions
|
(4,453)
|
(5,307)
|
(4,520)
|
(16,467)
|
61,143
|
(17,015)
|
157,352
|
(52,660)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
28,836
|
53,542
|
319,815
|
480,410
|
792,907
|
1,136,119
|
1,192,227
|
1,693,466
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
69,225
|
91,435
|
434,757
|
572,388
|
994,572
|
1,263,558
|
1,470,491
|
1,773,443
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
304,963
|
316,743
|
1,035,855
|
981,478
|
1,270,700
|
1,336,685
|
1,447,518
|
1,501,105
|
||||||||
|
Transfers for contract benefits and terminations
|
(118,549)
|
(34,850)
|
(225,857)
|
(294,337)
|
(498,261)
|
(579,416)
|
(821,796)
|
(520,163)
|
||||||||
|
Contract maintenance charges
|
(128,320)
|
(133,924)
|
(419,696)
|
(397,459)
|
(509,312)
|
(521,862)
|
(576,959)
|
(596,281)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(47,487)
|
(19,772)
|
(93,143)
|
(29,416)
|
(111,077)
|
(74,559)
|
(314,367)
|
(140,130)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
10,607
|
128,197
|
297,159
|
260,266
|
152,050
|
160,848
|
(265,604)
|
244,531
|
||||||||
|
Total increase (decrease) in net assets
|
79,832
|
219,632
|
731,916
|
832,654
|
1,146,622
|
1,424,406
|
1,204,887
|
2,017,974
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
1,332,096
|
1,112,464
|
5,306,092
|
4,473,438
|
9,617,799
|
8,193,393
|
12,206,001
|
10,188,027
|
||||||||
|
End of period
|
$ 1,411,928
|
$ 1,332,096
|
$ 6,038,008
|
$ 5,306,092
|
$ 10,764,421
|
$ 9,617,799
|
$ 13,410,888
|
$ 12,206,001
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
9,348
|
10,944
|
25,390
|
25,570
|
26,406
|
29,490
|
23,995
|
30,389
|
||||||||
|
Units redeemed
|
(8,626)
|
(2,654)
|
(12,786)
|
(12,972)
|
(21,236)
|
(22,801)
|
(32,006)
|
(21,149)
|
||||||||
|
Increase (decrease) in units outstanding
|
722
|
8,290
|
12,604
|
12,598
|
5,170
|
6,689
|
(8,011)
|
9,240
|
||||||||
|
Beginning units
|
82,407
|
74,117
|
237,265
|
224,667
|
363,153
|
356,464
|
413,285
|
404,045
|
||||||||
|
Ending units
|
83,129
|
82,407
|
249,869
|
237,265
|
368,323
|
363,153
|
405,274
|
413,285
|
||||||||
|
Franklin Templeton Variable Insurance Products Trust – Class 2
|
Goldman Sachs Variable Insurance Trust – Institutional Class
|
|||||||||||||||
|
Developing Markets VIP Fund
|
Small – Mid Cap Growth VIP Fund
|
Small Cap Value VIP Fund
|
Mid Cap Value Fund
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 190,801
|
$ 67,026
|
$ (86,483)
|
$ (72,577)
|
$ 62,305
|
$ 3,042
|
$ 13,410
|
$ 16,184
|
||||||||
|
Net realized gain (loss) from investment transactions
|
32,727
|
(25,741)
|
(279,592)
|
(398,954)
|
97,319
|
280,591
|
910,223
|
368,385
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
185,753
|
590,920
|
2,240,773
|
4,120,717
|
1,372,121
|
1,235,078
|
351,809
|
710,859
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
409,281
|
632,205
|
1,874,698
|
3,649,186
|
1,531,745
|
1,518,711
|
1,275,442
|
1,095,428
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
492,108
|
513,426
|
2,109,075
|
2,206,274
|
1,340,678
|
1,517,789
|
503,597
|
522,545
|
||||||||
|
Transfers for contract benefits and terminations
|
(253,618)
|
(204,756)
|
(915,755)
|
(838,052)
|
(852,847)
|
(708,936)
|
(590,471)
|
(449,983)
|
||||||||
|
Contract maintenance charges
|
(232,344)
|
(238,986)
|
(885,265)
|
(929,819)
|
(530,804)
|
(583,954)
|
(443,705)
|
(439,737)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(21,380)
|
(47,819)
|
(443,970)
|
(309,545)
|
(312,233)
|
(124,118)
|
(174,208)
|
111,137
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(15,234)
|
21,865
|
(135,915)
|
128,858
|
(355,206)
|
100,781
|
(704,787)
|
(256,038)
|
||||||||
|
Total increase (decrease) in net assets
|
394,047
|
654,070
|
1,738,783
|
3,778,044
|
1,176,539
|
1,619,492
|
570,655
|
839,390
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
6,068,086
|
5,414,016
|
17,606,628
|
13,828,584
|
13,815,153
|
12,195,661
|
11,441,610
|
10,602,220
|
||||||||
|
End of period
|
$ 6,462,133
|
$ 6,068,086
|
$ 19,345,411
|
$ 17,606,628
|
$ 14,991,692
|
$ 13,815,153
|
$ 12,012,265
|
$ 11,441,610
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
11,732
|
11,007
|
23,784
|
30,214
|
41,243
|
33,663
|
6,769
|
4,048
|
||||||||
|
Units redeemed
|
(12,225)
|
(9,956)
|
(26,412)
|
(25,913)
|
(38,370)
|
(29,551)
|
(14,752)
|
(8,466)
|
||||||||
|
Increase (decrease) in units outstanding
|
(493)
|
1,051
|
(2,628)
|
4,301
|
2,873
|
4,112
|
(7,983)
|
(4,418)
|
||||||||
|
Beginning units
|
255,796
|
254,745
|
457,134
|
452,833
|
416,549
|
412,437
|
189,186
|
193,604
|
||||||||
|
Ending units
|
255,303
|
255,796
|
454,506
|
457,134
|
419,422
|
416,549
|
181,203
|
189,186
|
||||||||
|
Goldman Sachs Variable Insurance Trust – Institutional Class , continued
|
Janus Henderson
|
|||||||||||||||
|
Small Cap Equity Insights Fund
|
Strategic Growth Fund
|
VIT Balanced Portfolio (Service Shares)
|
VIT Enterprise Portfolio (Service Shares)
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 8,378
|
$ 10,036
|
$ (279,960)
|
$ (224,266)
|
$ 361,502
|
$ 311,899
|
$ (9,504)
|
$ (32,070)
|
||||||||
|
Net realized gain (loss) from investment transactions
|
493,754
|
20,778
|
2,155,369
|
556,273
|
633,731
|
324,576
|
481,938
|
506,128
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
321,007
|
690,828
|
6,573,705
|
8,109,088
|
2,570,768
|
2,401,260
|
175,829
|
215,053
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
823,139
|
721,642
|
8,449,114
|
8,441,095
|
3,566,001
|
3,037,735
|
648,263
|
689,111
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
260,269
|
273,520
|
1,118,650
|
1,161,917
|
2,734,135
|
2,958,258
|
154,854
|
160,229
|
||||||||
|
Transfers for contract benefits and terminations
|
(271,387)
|
(152,629)
|
(1,482,642)
|
(979,763)
|
(1,290,801)
|
(834,115)
|
(208,794)
|
(125,792)
|
||||||||
|
Contract maintenance charges
|
(138,906)
|
(142,231)
|
(1,067,750)
|
(968,469)
|
(1,114,601)
|
(1,163,466)
|
(155,473)
|
(156,441)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(152,497)
|
15,776
|
(933,276)
|
(858,863)
|
(189,329)
|
(26,834)
|
(108,202)
|
(113,087)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(302,521)
|
(5,564)
|
(2,365,018)
|
(1,645,178)
|
139,404
|
933,843
|
(317,615)
|
(235,091)
|
||||||||
|
Total increase (decrease) in net assets
|
520,618
|
716,078
|
6,084,096
|
6,795,917
|
3,705,405
|
3,971,578
|
330,648
|
454,020
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
4,634,724
|
3,918,646
|
28,128,315
|
21,332,398
|
24,150,644
|
20,179,066
|
4,661,467
|
4,207,447
|
||||||||
|
End of period
|
$ 5,155,342
|
$ 4,634,724
|
$ 34,212,411
|
$ 28,128,315
|
$ 27,856,049
|
$ 24,150,644
|
$ 4,992,115
|
$ 4,661,467
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
17,046
|
3,907
|
2,219
|
4,547
|
45,652
|
57,979
|
6,181
|
1,335
|
||||||||
|
Units redeemed
|
(15,090)
|
(3,720)
|
(45,738)
|
(44,556)
|
(40,529)
|
(27,341)
|
(8,820)
|
(6,470)
|
||||||||
|
Increase (decrease) in units outstanding
|
1,956
|
187
|
(43,519)
|
(40,009)
|
5,123
|
30,638
|
(2,639)
|
(5,135)
|
||||||||
|
Beginning units
|
118,790
|
118,603
|
597,955
|
637,964
|
713,196
|
682,558
|
91,981
|
97,116
|
||||||||
|
Ending units
|
120,746
|
118,790
|
554,436
|
597,955
|
718,319
|
713,196
|
89,342
|
91,981
|
||||||||
|
Janus Henderson , continued
|
PIMCO Variable Insurance Trust – Administrative Class Shares
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Equity Funds
|
||||||||||||||
|
VIT Forty Portfolio (Institutional Shares)
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
VIT Low Duration Portfolio
|
Diversified International Account I
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ (459,261)
|
$ (294,146)
|
$ 214,331
|
$ 125,140
|
$ 223,897
|
$ 180,723
|
$ 24,210
|
$ 7,269
|
||||||||
|
Net realized gain (loss) from investment transactions
|
7,752,811
|
1,259,919
|
(16,231)
|
146,247
|
(15,615)
|
(21,299)
|
5,438
|
(6,531)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
14,219,094
|
21,492,862
|
145,528
|
256,630
|
45,461
|
103,247
|
5,363
|
118,415
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
21,512,644
|
22,458,635
|
343,628
|
528,017
|
253,743
|
262,671
|
35,011
|
119,153
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
6,061,627
|
6,429,700
|
720,782
|
750,895
|
677,962
|
710,354
|
51,660
|
51,783
|
||||||||
|
Transfers for contract benefits and terminations
|
(4,708,982)
|
(2,581,886)
|
(332,135)
|
(294,119)
|
(355,766)
|
(280,705)
|
(18,488)
|
(52,984)
|
||||||||
|
Contract maintenance charges
|
(3,298,930)
|
(3,272,788)
|
(361,698)
|
(368,870)
|
(340,866)
|
(347,969)
|
(21,747)
|
(21,721)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(2,239,014)
|
(1,874,468)
|
335,038
|
123,112
|
366,155
|
126,707
|
(4,598)
|
(25,858)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(4,185,299)
|
(1,299,442)
|
361,987
|
211,018
|
347,485
|
208,387
|
6,827
|
(48,780)
|
||||||||
|
Total increase (decrease) in net assets
|
17,327,345
|
21,159,193
|
705,615
|
739,035
|
601,228
|
471,058
|
41,838
|
70,373
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
79,005,981
|
57,846,788
|
6,974,041
|
6,235,006
|
6,568,246
|
6,097,188
|
798,817
|
728,444
|
||||||||
|
End of period
|
$ 96,333,326
|
$ 79,005,981
|
$ 7,679,656
|
$ 6,974,041
|
$ 7,169,474
|
$ 6,568,246
|
$ 840,655
|
$ 798,817
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
27,368
|
54,956
|
30,163
|
26,636
|
40,984
|
34,004
|
6,948
|
3,353
|
||||||||
|
Units redeemed
|
(109,095)
|
(93,435)
|
(12,105)
|
(14,630)
|
(16,785)
|
(18,047)
|
(5,737)
|
(7,549)
|
||||||||
|
Increase (decrease) in units outstanding
|
(81,727)
|
(38,479)
|
18,058
|
12,006
|
24,199
|
15,957
|
1,211
|
(4,196)
|
||||||||
|
Beginning units
|
1,724,973
|
1,763,452
|
322,896
|
310,890
|
430,931
|
414,974
|
61,887
|
66,083
|
||||||||
|
Ending units
|
1,643,246
|
1,724,973
|
340,954
|
322,896
|
455,130
|
430,931
|
63,098
|
61,887
|
||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Fixed Income Funds
|
||||||||||||||||
|
LargeCap Growth Account I
|
Core Plus Bond Account I
|
Government & High Quality Bond Account I
|
Short-Term Income Account I
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ (1,574)
|
$ (1,211)
|
$ 2,895
|
$ 3,100
|
$ 3,417
|
$ 2,766
|
$ 368
|
$ 135
|
||||||||
|
Net realized gain (loss) from investment transactions
|
61,594
|
17,409
|
(8,351)
|
(247)
|
(19,034)
|
(441)
|
-
|
(1)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
47,388
|
104,601
|
6,018
|
3,022
|
15,726
|
3,555
|
162
|
325
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
107,408
|
120,799
|
562
|
5,875
|
109
|
5,880
|
530
|
459
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
18,528
|
16,845
|
3,845
|
4,479
|
5,377
|
5,677
|
2,500
|
2,500
|
||||||||
|
Transfers for contract benefits and terminations
|
(3,760)
|
(2,402)
|
(36,811)
|
-
|
(21,645)
|
-
|
1
|
-
|
||||||||
|
Contract maintenance charges
|
(7,986)
|
(7,112)
|
(1,954)
|
(2,268)
|
(2,752)
|
(2,904)
|
(281)
|
(285)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
12,347
|
(7,881)
|
(782)
|
157
|
(2,320)
|
(767)
|
-
|
-
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
19,129
|
(550)
|
(35,702)
|
2,368
|
(21,340)
|
2,006
|
2,220
|
2,215
|
||||||||
|
Total increase (decrease) in net assets
|
126,537
|
120,249
|
(35,140)
|
8,243
|
(21,231)
|
7,886
|
2,750
|
2,674
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
426,174
|
305,925
|
123,575
|
115,332
|
142,114
|
134,228
|
10,083
|
7,409
|
||||||||
|
End of period
|
$ 552,711
|
$ 426,174
|
$ 88,435
|
$ 123,575
|
$ 120,883
|
$ 142,114
|
$ 12,833
|
$ 10,083
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
11,132
|
891
|
578
|
338
|
7,970
|
446
|
206
|
217
|
||||||||
|
Units redeemed
|
(5,174)
|
(988)
|
(4,099)
|
(97)
|
(10,569)
|
(226)
|
-
|
-
|
||||||||
|
Increase (decrease) in units outstanding
|
5,958
|
(97)
|
(3,521)
|
241
|
(2,599)
|
220
|
206
|
217
|
||||||||
|
Beginning units
|
22,253
|
22,350
|
12,227
|
11,986
|
15,026
|
14,806
|
959
|
742
|
||||||||
|
Ending units
|
28,211
|
22,253
|
8,706
|
12,227
|
12,427
|
15,026
|
1,165
|
959
|
||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Equity Funds
|
||||||||||||||||
|
Capital Appreciation Account II
|
Equity Income Account II
|
MidCap Account II
|
SmallCap Account II
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ (4,227)
|
$ 730
|
$ 139,098
|
$ 121,458
|
$ (149,272)
|
$ (130,815)
|
$ (19,827)
|
$ (20,487)
|
||||||||
|
Net realized gain (loss) from investment transactions
|
651,448
|
528,691
|
496,169
|
747,157
|
2,411,062
|
676,496
|
51,477
|
(14,437)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
780,940
|
674,367
|
960,690
|
164,466
|
851,076
|
2,835,429
|
121,831
|
383,664
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
1,428,161
|
1,203,788
|
1,595,957
|
1,033,081
|
3,112,866
|
3,381,110
|
153,481
|
348,740
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
249,562
|
251,558
|
549,827
|
539,022
|
763,409
|
800,691
|
136,613
|
136,702
|
||||||||
|
Transfers for contract benefits and terminations
|
(292,635)
|
(357,279)
|
(328,263)
|
(357,473)
|
(881,510)
|
(512,255)
|
(127,808)
|
(74,022)
|
||||||||
|
Contract maintenance charges
|
(148,818)
|
(147,993)
|
(304,764)
|
(305,235)
|
(522,603)
|
(519,553)
|
(115,833)
|
(114,258)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(151,697)
|
(131,073)
|
(72,069)
|
(250,492)
|
(590,998)
|
(262,596)
|
(31,409)
|
(18,127)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
(343,588)
|
(384,787)
|
(155,269)
|
(374,178)
|
(1,231,702)
|
(493,713)
|
(138,437)
|
(69,705)
|
||||||||
|
Total increase (decrease) in net assets
|
1,084,573
|
819,001
|
1,440,688
|
658,903
|
1,881,164
|
2,887,397
|
15,044
|
279,035
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
5,922,374
|
5,103,373
|
11,160,681
|
10,501,778
|
16,820,402
|
13,933,005
|
2,718,068
|
2,439,033
|
||||||||
|
End of period
|
$ 7,006,947
|
$ 5,922,374
|
$ 12,601,369
|
$ 11,160,681
|
$ 18,701,566
|
$ 16,820,402
|
$ 2,733,112
|
$ 2,718,068
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
58,683
|
4,175
|
71,878
|
7,179
|
31,036
|
1,218
|
17,414
|
4,887
|
||||||||
|
Units redeemed
|
(27,538)
|
(15,117)
|
(35,591)
|
(16,983)
|
(15,463)
|
(4,941)
|
(19,183)
|
(9,159)
|
||||||||
|
Increase (decrease) in units outstanding
|
31,145
|
(10,942)
|
36,287
|
(9,804)
|
15,573
|
(3,723)
|
(1,769)
|
(4,272)
|
||||||||
|
Beginning units
|
136,686
|
147,628
|
266,349
|
276,153
|
85,372
|
89,095
|
159,998
|
164,270
|
||||||||
|
Ending units
|
167,831
|
136,686
|
302,636
|
266,349
|
100,945
|
85,372
|
158,229
|
159,998
|
||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
||||||||||||||||
|
SAM Balanced Portfolio
|
SAM Conservative Balanced Portfolio
|
SAM Conservative Growth Portfolio
|
SAM Flexible Income Portfolio
|
|||||||||||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||||||||
|
Increase (decrease) in net assets from operations
|
||||||||||||||||
|
Net investment income (loss)
|
$ 915,901
|
$ 968,728
|
$ 222,334
|
$ 223,261
|
$ 993,109
|
$ 1,156,038
|
$ 60,241
|
$ 62,481
|
||||||||
|
Net realized gain (loss) from investment transactions
|
(232,860)
|
2,006,264
|
(4,179)
|
(51,137)
|
2,012,924
|
6,396,410
|
(48,133)
|
(69,760)
|
||||||||
|
Change in net unrealized appreciation (depreciation)
|
||||||||||||||||
|
of investments
|
6,513,783
|
4,914,474
|
668,105
|
896,463
|
14,197,132
|
11,268,318
|
133,568
|
210,025
|
||||||||
|
Net increase (decrease) in net assets
|
||||||||||||||||
|
from operations
|
7,196,824
|
7,889,466
|
886,260
|
1,068,587
|
17,203,165
|
18,820,766
|
145,676
|
202,746
|
||||||||
|
Increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
||||||||||||||||
|
Payments received from contract owners
|
7,245,392
|
7,632,354
|
1,401,978
|
1,466,777
|
11,841,278
|
12,302,315
|
314,084
|
321,232
|
||||||||
|
Transfers for contract benefits and terminations
|
(2,767,035)
|
(2,429,299)
|
(414,476)
|
(474,716)
|
(6,972,696)
|
(5,450,983)
|
(189,055)
|
(240,889)
|
||||||||
|
Contract maintenance charges
|
(3,388,100)
|
(3,364,394)
|
(682,569)
|
(678,762)
|
(5,605,887)
|
(5,456,622)
|
(173,118)
|
(171,516)
|
||||||||
|
Transfers between subaccounts (including fixed
|
||||||||||||||||
|
account), net
|
(670,497)
|
(591,735)
|
(193,910)
|
59,022
|
(2,881,217)
|
(2,098,802)
|
(97,574)
|
(59,517)
|
||||||||
|
Net increase (decrease) in net assets from
|
||||||||||||||||
|
contract transactions
|
419,760
|
1,246,926
|
111,023
|
372,321
|
(3,618,522)
|
(704,092)
|
(145,663)
|
(150,690)
|
||||||||
|
Total increase (decrease) in net assets
|
7,616,584
|
9,136,392
|
997,283
|
1,440,908
|
13,584,643
|
18,116,674
|
13
|
52,056
|
||||||||
|
Net assets
|
||||||||||||||||
|
Beginning of period
|
60,556,828
|
51,420,436
|
10,691,408
|
9,250,500
|
121,119,602
|
103,002,928
|
2,488,873
|
2,436,817
|
||||||||
|
End of period
|
$ 68,173,412
|
$ 60,556,828
|
$ 11,688,691
|
$ 10,691,408
|
$ 134,704,245
|
$ 121,119,602
|
$ 2,488,886
|
$ 2,488,873
|
||||||||
|
Analysis of increase (decrease) in units outstanding
|
||||||||||||||||
|
Units issued
|
295,836
|
142,686
|
38,001
|
52,705
|
346,085
|
175,058
|
9,922
|
9,980
|
||||||||
|
Units redeemed
|
(184,414)
|
(82,867)
|
(28,562)
|
(33,795)
|
(321,059)
|
(203,806)
|
(16,147)
|
(20,701)
|
||||||||
|
Increase (decrease) in units outstanding
|
111,422
|
59,819
|
9,439
|
18,910
|
25,026
|
(28,748)
|
(6,225)
|
(10,721)
|
||||||||
|
Beginning units
|
2,269,227
|
2,209,408
|
477,812
|
458,902
|
3,785,282
|
3,814,030
|
124,384
|
135,105
|
||||||||
|
Ending units
|
2,380,649
|
2,269,227
|
487,251
|
477,812
|
3,810,308
|
3,785,282
|
118,159
|
124,384
|
||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios , Continued
|
||||
|
SAM Strategic Growth Portfolio
|
||||
|
2024
|
2023
|
|||
|
Increase (decrease) in net assets from operations
|
||||
|
Net investment income (loss)
|
$ 635,433
|
$ 971,130
|
||
|
Net realized gain (loss) from investment transactions
|
2,550,247
|
6,295,106
|
||
|
Change in net unrealized appreciation (depreciation)
|
||||
|
of investments
|
21,677,925
|
19,842,380
|
||
|
Net increase (decrease) in net assets
|
||||
|
from operations
|
24,863,605
|
27,108,616
|
||
|
Increase (decrease) in net assets from
|
||||
|
contract transactions
|
||||
|
Payments received from contract owners
|
15,364,898
|
16,060,033
|
||
|
Transfers for contract benefits and terminations
|
(8,062,397)
|
(7,117,836)
|
||
|
Contract maintenance charges
|
(6,943,204)
|
(6,913,471)
|
||
|
Transfers between subaccounts (including fixed
|
||||
|
account), net
|
(3,014,431)
|
(2,868,262)
|
||
|
Net increase (decrease) in net assets from
|
||||
|
contract transactions
|
(2,655,134)
|
(839,536)
|
||
|
Total increase (decrease) in net assets
|
22,208,471
|
26,269,080
|
||
|
Net assets
|
||||
|
Beginning of period
|
155,804,265
|
129,535,185
|
||
|
End of period
|
$ 178,012,736
|
$ 155,804,265
|
||
|
Analysis of increase (decrease) in units outstanding
|
||||
|
Units issued
|
398,412
|
209,718
|
||
|
Units redeemed
|
(317,142)
|
(218,961)
|
||
|
Increase (decrease) in units outstanding
|
81,270
|
(9,243)
|
||
|
Beginning units
|
4,476,264
|
4,485,507
|
||
|
Ending units
|
4,557,534
|
4,476,264
|
||
| (1) |
For the period (cessation of operations): January 1, 2024 to June 7, 2024. The Fidelity VIP Freedom 2005 Portfolio subaccount liquidated on June 7, 2024.
|
|
•
|
Level 1: Unadjusted quoted prices for identical assets or liabilities in an active market.
|
|
•
|
Level 2: Quoted prices in markets that are not active or significant inputs that are observable either directly or indirectly. Level 2 inputs include the following:
|
|
a)
|
Quoted prices for similar assets or liabilities in active markets
|
|
b)
|
Quoted prices for identical or similar assets or liabilities in non-active markets
|
|
c)
|
Inputs other than quoted market prices that are observable
|
|
d)
|
Inputs that are derived principally from or corroborated by observable market data through correlation or other means.
|
|
•
|
Level 3: Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. They reflect management’s own judgements about the assumptions a
market participant would use in pricing the asset or liability.
|
|
3. Expenses and Related Party Transactions
|
|||||||||||
|
EssentialLife
|
|||||||||||
|
Variable
|
Life
|
Variable
|
|||||||||
|
Fees and Charges
|
Universal Life
|
Accumulator
|
Universal Life
|
||||||||
|
Expenses
|
|||||||||||
|
Mortality and Expense Risk Charge
|
|||||||||||
|
Basic charges are assessed through reduction of
|
0.90%
|
0.25% – 0.70%
|
0.30% – 0.60%
|
||||||||
|
unit values.
|
|||||||||||
|
Contract Maintenance Charges
|
|||||||||||
|
Premium Charge
|
|||||||||||
|
Charge is deducted upon payment of each premium.
|
3.50%
|
4.25%
|
3% – 7%
|
||||||||
|
Partial Withdrawal Charge
|
|||||||||||
|
Charge is deducted upon cash withdrawal.
|
2.0% not to
|
2.0% not to
|
2.0% not to
|
||||||||
|
exceed $25
|
exceed $25
|
exceed $25
|
|||||||||
|
Surrender Charge
|
|||||||||||
|
Charges are deducted upon full surrender
|
N/A
|
$11.52 – $51.68
|
N/A
|
||||||||
|
per $1,000 of
|
|||||||||||
|
face amount
|
|||||||||||
|
Deferred Sales Charge Component
|
$50 – $75 per $1,000
|
N/A
|
$3 – $44.40 per $1,000
|
||||||||
|
of face amount
|
of face amount
|
||||||||||
|
Administrative Component
|
$5.32 – $17.50
|
N/A
|
$3 – $44.40
|
||||||||
|
per $1,000 of
|
per $1,000 of
|
||||||||||
|
face amount
|
face amount
|
||||||||||
|
Increase in Principal Sum Charge
|
|||||||||||
|
Charge is deducted upon increase in principal sum.
|
$1.50 per
|
N/A
|
N/A
|
||||||||
|
$1,000, not to
|
|||||||||||
|
exceed $300
|
|||||||||||
|
Transfer Charge
|
|||||||||||
|
This charge is assessed through the redemption of units.
|
$0 – $25
|
$0 – $25
|
$0 – $25
|
||||||||
|
Additional Annual Report Fee
|
|||||||||||
|
This charge is assessed through the redemption of units.
|
$5
|
$5
|
$0 – $25
|
||||||||
|
Monthly Administrative Charge
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$5 – $8
|
$7 – $10
|
$12
|
||||||||
|
units, on the issue date and on each monthly due date.
|
|||||||||||
|
Cost of Insurance Charge
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$0.06 – $83.07 per $1,000
|
$0.03 – $83.33 per $1,000
|
$0.01 – $37.12 per $1,000
|
||||||||
|
units, on the issue date and on each monthly due date.
|
of benefit amount
|
of benefit amount
|
of benefit amount
|
||||||||
|
Table Rating Factor Charge
|
|||||||||||
|
This factor is multiplied by cost of insurance charge
|
N/A
|
N/A
|
Up to five times the cost of
|
||||||||
|
monthly on the issue date and on each monthly due date.
|
insurance charge. The Table
|
||||||||||
|
Rating Factor charge for
|
|||||||||||
|
most policies is $0.
|
|||||||||||
|
Monthly Special Premium Class Charge
|
|||||||||||
|
This charge is assessed monthly through the redemption
|
Up to five times the cost of
|
Up to five times the cost of
|
N/A
|
||||||||
|
of units, on the issue date and on each monthly due date.
|
insurance charge. The Special
|
insurance charge. The Special
|
|||||||||
|
Premium Class charge for
|
Premium Class charge for
|
||||||||||
|
most policies is $0.
|
most policies is $0.
|
||||||||||
|
Contract Charges
|
|||||||||||
|
Flat Extra Monthly Charge
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$0 – $1,000 per $1,000 of
|
$0 – $1,000 per $1,000 of
|
$0 – $1.25 per $1,000 of
|
||||||||
|
units, on the issue date and on each monthly due date.
|
benefit amount
|
benefit amount
|
benefit amount
|
||||||||
|
Monthly Underwriting and Sales Charge
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
N/A
|
$0.24 – $0.88 per $1,000
|
$0.06 – $2.21 per $1,000
|
||||||||
|
units, on the issue date and on each monthly due date
|
of benefit amount
|
of benefit amount
|
|||||||||
|
during the first five years and within five years after any
|
|||||||||||
|
increase in principal sum.
|
|||||||||||
|
Loan Interest Spread
|
|||||||||||
|
Assessed at the end of each policy year, at which point
|
1.5% – 5.0% of the policy
|
0.25% of the policy
|
2% – 4% of the policy
|
||||||||
|
interest is added to the outstanding loan balance and a
|
loan balance
|
loan balance
|
loan balance
|
||||||||
|
smaller amount of interest is credited to the policy’s
|
|||||||||||
|
fixed account.
|
|||||||||||
|
Accidental Death Benefit Rider
|
|||||||||||
|
This charge is assessed monthly through the redemption
|
$0.04 – $0.38 per $1,000
|
N/A
|
$0.04 – $0.56 per $1,000
|
||||||||
|
of units, on the issue date and on each monthly due date.
|
of rider
|
of rider
|
|||||||||
|
Accelerated Benefit Rider for Terminal Illness
|
|||||||||||
|
This charge is assessed when benefit is paid under
|
$0 – $250 plus the
|
$0 – $250 plus the
|
$0 – $250 plus the
|
||||||||
|
this rider.
|
actuarial discount
|
actuarial discount
|
actuarial discount
|
||||||||
|
Monthly Disability Benefit Rider
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$4 – $40 per $100 of
|
$4 – $40 per $100 of
|
$4 – $62 per $100 of
|
||||||||
|
units, on the issue date and on each monthly due date.
|
monthly benefit
|
monthly benefit
|
monthly benefit
|
||||||||
|
Disability Waiver Rider
|
|||||||||||
|
This charge is assessed monthly on the issue date and on
|
4% – 40% of all other
|
N/A
|
N/A
|
||||||||
|
each monthly due date.
|
monthly charges
|
||||||||||
|
Waiver of Deduction Rider
|
|||||||||||
|
This charge is assessed monthly on the issue date and on
|
N/A
|
N/A
|
4% – 60% of all other
|
||||||||
|
each monthly due date.
|
monthly charges
|
||||||||||
|
Children’s Term Rider
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$0.78 – $0.87 per $1,000
|
N/A
|
$0.78 – $0.87 per $1,000
|
||||||||
|
units, on the issue date and on each monthly due date.
|
of rider amount
|
of rider amount
|
|||||||||
|
Additional Insured Term Rider
|
|||||||||||
|
This charge is assessed monthly through the redemption of
|
$0.09 – $4.35 per $1,000
|
N/A
|
N/A
|
||||||||
|
units, on the issue date and on each monthly due date.
|
of rider amount
|
||||||||||
|
Accelerated Death Benefit Rider
|
|||||||||||
|
This charge is deducted upon benefit payment.
|
Charge per $1,000 of the
|
N/A
|
N/A
|
||||||||
|
amount of death benefit
|
|||||||||||
|
accelerated plus the
|
|||||||||||
|
actuarial discount
|
|||||||||||
|
Portfolio Operating Expenses
|
|||||||||||
|
The value of the net assets of each subaccount is reduced by the investment management, 12b-1 fees and service fees in some cases, and other expenses incurred by the
corresponding portfolio in which the subaccount invests. These fees and expenses are paid indirectly, through a reduction in unit values, by the policyholders, which currently range up to 2%.
|
|||||||||||
|
Related Party Transactions
|
|||||||||||
|
Farmers Financial Solutions, LLC (“FFS”), a wholly-owned subsidiary of Farmers Exchanges, is the principal underwriter and distributor for the separate account. FFS
may receive compensation from some of the portfolios’ service providers for administrative and other services performed relating to Variable Account operations.
|
|||||||||||
|
The aggregate cost of the shares acquired and the aggregate proceeds from shares sold during the period ended December 31, 2024 consist of the following:
|
|||||||||
|
Purchases
|
Sales
|
||||||||
|
American Funds Insurance Series
|
|||||||||
|
Asset Allocation Fund
|
$ 1,574,661
|
$ 579,997
|
|||||||
|
Capital Income Builder Fund
|
1,369,748
|
489,631
|
|||||||
|
Capital World Growth and Income Fund
|
1,102,850
|
381,226
|
|||||||
|
Global Growth Fund
|
1,915,944
|
407,677
|
|||||||
|
Growth Fund
|
6,066,136
|
2,165,345
|
|||||||
|
Growth-Income Fund
|
2,935,907
|
1,064,280
|
|||||||
|
International Fund
|
601,970
|
147,833
|
|||||||
|
BNY Mellon Sustainable U.S. Equity Portfolio, Inc. – Service Class Shares
|
|||||||||
|
Sustainable U.S. Equity Portfolio
|
$ 250,346
|
$ 550,132
|
|||||||
|
BNY Mellon Variable Investment Fund – Service Class Shares
|
|||||||||
|
Opportunistic Small Cap Portfolio
|
$ 544,149
|
$ 618,690
|
|||||||
|
Calvert Variable Series, Inc.
|
|||||||||
|
VP SRI Mid Cap Portfolio
|
$ 11,869
|
$ 15,260
|
|||||||
|
DWS Investments VIT Funds – Class B Shares
|
|||||||||
|
DWS Equity 500 Index VIP
|
$ 2,688,082
|
$ 2,469,104
|
|||||||
|
DWS Variable Series I – Class A Shares
|
|||||||||
|
DWS Core Equity VIP
|
382,286
|
377,458
|
|||||||
|
DWS CROCI International VIP
|
1,644,281
|
720,576
|
|||||||
|
DWS Global Small Cap VIP
|
1,609,716
|
933,060
|
|||||||
|
DWS Variable Series II – Class A Shares
|
|||||||||
|
DWS CROCI U.S. VIP
|
$ 1,255,901
|
$ 3,104,851
|
|||||||
|
DWS Government Money Market VIP
|
2,293,648
|
1,339,894
|
|||||||
|
DWS High Income VIP
|
1,060,997
|
347,097
|
|||||||
|
DWS Small Mid Cap Growth VIP
|
11,032
|
59,266
|
|||||||
|
Fidelity Variable Insurance Products ("VIP") Funds – Service Class
|
|||||||||
|
VIP Growth Portfolio
|
$ 24,453,115
|
$ 6,983,735
|
|||||||
|
VIP Index 500 Portfolio
|
4,334,972
|
5,946,899
|
|||||||
|
VIP Mid Cap Portfolio
|
7,727,517
|
2,783,812
|
|||||||
|
Fidelity VIP Freedom Funds – Service Class 2 Shares
|
|||||||||
|
VIP Freedom 2005 Portfolio
|
$ 5,843
|
$ 135,258
|
|||||||
|
VIP Freedom 2010 Portfolio
|
38,804
|
52,766
|
|||||||
|
VIP Freedom 2015 Portfolio
|
42,926
|
40,672
|
|||||||
|
VIP Freedom 2020 Portfolio
|
210,827
|
186,344
|
|||||||
|
VIP Freedom 2025 Portfolio
|
225,355
|
241,919
|
|||||||
|
VIP Freedom 2030 Portfolio
|
902,512
|
664,624
|
|||||||
|
VIP Freedom Income Portfolio
|
326,377
|
160,179
|
|||||||
|
Fidelity VIP FundsManager Portfolios – Service Class 2 Shares
|
|||||||||
|
VIP FundsManager 20% Portfolio
|
$ 201,433
|
$ 145,985
|
|||||||
|
VIP FundsManager 50% Portfolio
|
722,594
|
305,973
|
|||||||
|
VIP FundsManager 70% Portfolio
|
896,686
|
604,114
|
|||||||
|
VIP FundsManager 85% Portfolio
|
899,328
|
1,044,019
|
|||||||
|
Franklin Templeton Variable Insurance Products Trust – Class 2
|
|||||||||
|
Developing Markets VIP Fund
|
$ 556,961
|
$ 333,624
|
|||||||
|
Small – Mid Cap Growth VIP Fund
|
904,976
|
1,127,374
|
|||||||
|
Small Cap Value VIP Fund
|
1,333,069
|
1,292,435
|
|||||||
|
Goldman Sachs Variable Insurance Trust – Institutional Class
|
|||||||||
|
Mid Cap Value Fund
|
$ 948,235
|
$ 954,929
|
|||||||
|
Small Cap Equity Insights Fund
|
704,001
|
594,718
|
|||||||
|
Strategic Growth Fund
|
2,614,705
|
2,733,307
|
|||||||
|
Janus Henderson
|
|||||||||
|
VIT Balanced Portfolio (Service Shares)
|
$ 2,067,075
|
$ 1,566,170
|
|||||||
|
VIT Enterprise Portfolio (Service Shares)
|
377,185
|
488,134
|
|||||||
|
VIT Forty Portfolio (Institutional Shares)
|
6,656,219
|
6,183,178
|
|||||||
|
PIMCO Variable Insurance Trust – Administrative Class Shares
|
|||||||||
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
$ 859,706
|
$ 283,389
|
|||||||
|
VIT Low Duration Portfolio
|
847,417
|
276,035
|
|||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Equity Funds
|
|||||||||
|
Diversified International Account I
|
$ 112,042
|
$ 81,004
|
|||||||
|
LargeCap Growth Account I
|
201,587
|
159,168
|
|||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 1 Fixed Income Funds
|
|||||||||
|
Core Plus Bond Account I
|
$ 8,896
|
$ 41,703
|
|||||||
|
Government & High Quality Bond Account I
|
82,952
|
100,875
|
|||||||
|
Short-Term Income Account I
|
2,619
|
32
|
|||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Equity Funds
|
|||||||||
|
Capital Appreciation Account II
|
$ 1,118,553
|
$ 1,252,906
|
|||||||
|
Equity Income Account II
|
1,375,667
|
1,272,104
|
|||||||
|
MidCap Account II
|
2,124,211
|
1,919,617
|
|||||||
|
SmallCap Account II
|
268,432
|
372,807
|
|||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") – Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
|||||||||
|
SAM Balanced Portfolio
|
$ 6,191,678
|
$ 4,856,014
|
|||||||
|
SAM Conservative Balanced Portfolio
|
999,425
|
666,067
|
|||||||
|
SAM Conservative Growth Portfolio
|
8,175,602
|
10,801,015
|
|||||||
|
SAM Flexible Income Portfolio
|
248,092
|
333,512
|
|||||||
|
SAM Strategic Growth Portfolio
|
9,651,492
|
11,671,194
|
|||||||
|
$ 116,738,609
|
$ 84,428,987
|
||||||||
|
EssentialLife Variable Universal Life
|
|||||||||||||||||||
|
Units
|
Accumulation
|
||||||||||||||||||
|
Outstanding
|
Unit Value
|
||||||||||||||||||
|
December 31,
|
Units
|
Units
|
Units
|
December 31,
|
|||||||||||||||
|
Year
|
Prior Year
|
Issued
|
Redeemed
|
Outstanding
|
Year End
|
||||||||||||||
|
American Funds Insurance Series subaccounts
|
|||||||||||||||||||
|
Asset Allocation Fund
|
2024
|
397,104
|
54,885
|
(29,914)
|
422,075
|
$ 20.86
|
|||||||||||||
|
2023
|
335,800
|
71,621
|
(10,317)
|
397,104
|
17.97
|
||||||||||||||
|
Capital Income Builder Fund
|
2024
|
437,711
|
72,739
|
(31,170)
|
479,280
|
$ 16.21
|
|||||||||||||
|
2023
|
373,154
|
80,767
|
(16,210)
|
437,711
|
14.75
|
||||||||||||||
|
Capital World Growth and Incom
|
2024
|
348,884
|
46,839
|
(17,916)
|
377,807
|
$ 21.98
|
|||||||||||||
|
2023
|
301,371
|
56,090
|
(8,577)
|
348,884
|
19.34
|
||||||||||||||
|
Global Growth Fund
|
2024
|
417,492
|
56,142
|
(15,445)
|
458,189
|
$ 26.23
|
|||||||||||||
|
2023
|
366,344
|
71,019
|
(19,871)
|
417,492
|
23.14
|
||||||||||||||
|
Growth Fund
|
2024
|
1,474,138
|
126,558
|
(56,712)
|
1,543,984
|
$ 42.60
|
|||||||||||||
|
2023
|
1,307,622
|
224,769
|
(58,253)
|
1,474,138
|
32.46
|
||||||||||||||
|
Growth-Income Fund
|
2024
|
717,407
|
68,344
|
(38,210)
|
747,541
|
$ 29.78
|
|||||||||||||
|
2023
|
633,185
|
108,445
|
(24,223)
|
717,407
|
24.04
|
||||||||||||||
|
International Fund
|
2024
|
188,673
|
36,548
|
(9,394)
|
215,827
|
$ 15.11
|
|||||||||||||
|
2023
|
155,899
|
42,534
|
(9,760)
|
188,673
|
14.70
|
||||||||||||||
|
BNY Mellon Sustainable U.S. Equity Portfolio, Inc.
|
|||||||||||||||||||
|
– Service Class Shares subaccount
|
|||||||||||||||||||
|
Sustainable U.S. Equity Portfolio
|
2024
|
88,790
|
3,745
|
(9,738)
|
82,797
|
$ 51.16
|
|||||||||||||
|
2023
|
87,092
|
7,249
|
(5,551)
|
88,790
|
41.19
|
||||||||||||||
|
BNY Mellon Variable Investment Fund – Service Class
|
|||||||||||||||||||
|
Shares subaccount
|
|||||||||||||||||||
|
Opportunistic Small Cap Portfolio
|
2024
|
149,429
|
13,932
|
(9,062)
|
154,299
|
$ 29.13
|
|||||||||||||
|
2023
|
139,690
|
17,077
|
(7,338)
|
149,429
|
28.00
|
||||||||||||||
|
DWS Variable Series I – Class A Shares subaccounts
|
|||||||||||||||||||
|
DWS CROCI International VIP
|
2024
|
278,661
|
27,899
|
(9,347)
|
297,213
|
$ 12.68
|
|||||||||||||
|
2023
|
278,003
|
22,577
|
(21,919)
|
278,661
|
12.41
|
||||||||||||||
|
DWS Global Small Cap VIP
|
2024
|
250,349
|
18,577
|
(10,582)
|
258,344
|
$ 23.35
|
|||||||||||||
|
2023
|
242,525
|
22,720
|
(14,896)
|
250,349
|
22.15
|
||||||||||||||
|
DWS Variable Series II – Class A Shares subaccounts
|
|||||||||||||||||||
|
DWS CROCI U.S.
|
2024
|
144,954
|
6,094
|
(8,782)
|
142,266
|
$ 36.24
|
|||||||||||||
|
2023
|
142,622
|
9,447
|
(7,115)
|
144,954
|
30.87
|
||||||||||||||
|
DWS Government Money Market VIP
|
2024
|
420,253
|
56,647
|
(66,078)
|
410,822
|
11.15
|
|||||||||||||
|
2023
|
378,424
|
75,017
|
(33,188)
|
420,253
|
10.66
|
||||||||||||||
|
DWS High Income VIP
|
2024
|
147,214
|
14,202
|
(3,546)
|
157,870
|
24.29
|
|||||||||||||
|
2023
|
141,741
|
13,752
|
(8,279)
|
147,214
|
22.74
|
||||||||||||||
|
Fidelity Variable Insurance Products
|
|||||||||||||||||||
|
("VIP") Funds – Service Class subaccounts
|
|||||||||||||||||||
|
VIP Growth Portfolio
|
2024
|
639,222
|
38,801
|
(37,333)
|
640,690
|
$ 76.95
|
|||||||||||||
|
2023
|
610,041
|
54,808
|
(25,627)
|
639,222
|
59.25
|
||||||||||||||
|
VIP Index 500 Portfolio
|
2024
|
894,994
|
53,609
|
(52,718)
|
895,885
|
58.47
|
|||||||||||||
|
2023
|
843,445
|
84,917
|
(33,368)
|
894,994
|
47.00
|
||||||||||||||
|
VIP Mid Cap Portfolio
|
2024
|
836,372
|
37,712
|
(49,732)
|
824,352
|
40.06
|
|||||||||||||
|
2023
|
793,497
|
70,852
|
(27,977)
|
836,372
|
34.24
|
||||||||||||||
|
Fidelity VIP Freedom Funds – Service
|
||||||||||||||||||
|
Class 2 Shares subaccounts
|
||||||||||||||||||
|
VIP Freedom 2005 Portfolio
|
2024
|
7,066
|
251
|
(7,317)
|
-
|
N/A
|
||||||||||||
|
2023
|
6,845
|
521
|
(300)
|
7,066
|
18.15
|
|||||||||||||
|
VIP Freedom 2010 Portfolio
|
2024
|
12,824
|
1,431
|
(2,512)
|
11,743
|
21.53
|
||||||||||||
|
2023
|
11,845
|
1,379
|
(400)
|
12,824
|
20.54
|
|||||||||||||
|
VIP Freedom 2015 Portfolio
|
2024
|
12,902
|
1,143
|
(1,770)
|
12,275
|
23.20
|
||||||||||||
|
2023
|
14,152
|
1,240
|
(2,490)
|
12,902
|
21.91
|
|||||||||||||
|
VIP Freedom 2020 Portfolio
|
2024
|
70,448
|
5,018
|
(7,630)
|
67,836
|
24.70
|
||||||||||||
|
2023
|
68,327
|
5,767
|
(3,646)
|
70,448
|
23.07
|
|||||||||||||
|
VIP Freedom 2025 Portfolio
|
2024
|
90,036
|
6,468
|
(9,050)
|
87,454
|
27.06
|
||||||||||||
|
2023
|
92,692
|
8,199
|
(10,855)
|
90,036
|
25.06
|
|||||||||||||
|
VIP Freedom 2030 Portfolio
|
2024
|
426,324
|
23,265
|
(23,368)
|
426,221
|
28.60
|
||||||||||||
|
2023
|
430,079
|
31,554
|
(35,309)
|
426,324
|
26.28
|
|||||||||||||
|
VIP Freedom Income Portfolio
|
2024
|
60,894
|
17,115
|
(9,361)
|
68,648
|
17.12
|
||||||||||||
|
2023
|
60,128
|
8,550
|
(7,784)
|
60,894
|
16.48
|
|||||||||||||
|
Fidelity VIP FundsManager Portfolios
|
||||||||||||||||||
|
– Service Class 2 Shares subaccounts
|
||||||||||||||||||
|
VIP FundsManager 20% Portfolio
|
2024
|
82,407
|
9,348
|
(8,626)
|
83,129
|
$ 16.98
|
||||||||||||
|
2023
|
74,117
|
10,944
|
(2,654)
|
82,407
|
16.16
|
|||||||||||||
|
VIP FundsManager 50% Portfolio
|
2024
|
237,265
|
25,390
|
(12,786)
|
249,869
|
24.16
|
||||||||||||
|
2023
|
224,667
|
25,570
|
(12,972)
|
237,265
|
22.36
|
|||||||||||||
|
VIP FundsManager 70% Portfolio
|
2024
|
363,153
|
26,406
|
(21,236)
|
368,323
|
29.23
|
||||||||||||
|
2023
|
356,464
|
29,490
|
(22,801)
|
363,153
|
26.48
|
|||||||||||||
|
VIP FundsManager 85% Portfolio
|
2024
|
413,285
|
23,995
|
(32,006)
|
405,274
|
33.09
|
||||||||||||
|
2023
|
404,045
|
30,389
|
(21,149)
|
413,285
|
29.53
|
|||||||||||||
|
Franklin Templeton Variable Insurance Products
|
||||||||||||||||||
|
Trust – Class 2 subaccounts
|
||||||||||||||||||
|
Small – Mid Cap Growth VIP Fund
|
2024
|
328,361
|
21,525
|
(18,134)
|
331,752
|
$ 42.54
|
||||||||||||
|
2023
|
319,246
|
27,979
|
(18,864)
|
328,361
|
38.43
|
|||||||||||||
|
Small Cap Value VIP Fund
|
2024
|
250,882
|
14,805
|
(18,600)
|
247,087
|
36.26
|
||||||||||||
|
2023
|
244,081
|
26,075
|
(19,274)
|
250,882
|
32.56
|
|||||||||||||
|
Janus Henderson subaccounts
|
||||||||||||||||||
|
VIT Balanced Portfolio (Service Shares)
|
2024
|
594,124
|
39,354
|
(30,465)
|
603,013
|
$ 37.56
|
||||||||||||
|
2023
|
565,279
|
52,369
|
(23,524)
|
594,124
|
32.71
|
|||||||||||||
|
VIT Forty Portfolio (Institutional Shares)
|
2024
|
737,040
|
24,295
|
(33,884)
|
727,451
|
64.00
|
||||||||||||
|
2023
|
710,343
|
47,538
|
(20,841)
|
737,040
|
49.97
|
|||||||||||||
|
PIMCO Variable Insurance Trust –
|
||||||||||||||||||
|
Administrative Class Shares subaccounts
|
||||||||||||||||||
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
2024
|
131,439
|
19,867
|
(6,174)
|
145,132
|
$ 19.53
|
||||||||||||
|
2023
|
119,682
|
17,888
|
(6,131)
|
131,439
|
18.57
|
|||||||||||||
|
VIT Low Duration Portfolio
|
2024
|
133,717
|
23,162
|
(7,375)
|
149,504
|
13.65
|
||||||||||||
|
2023
|
119,860
|
18,597
|
(4,740)
|
133,717
|
13.10
|
|||||||||||||
|
Principal Variable Contracts Funds, Inc.
|
||||||||||||||||||
|
("PVC") Strategic Asset Management (“SAM”)
|
||||||||||||||||||
|
subaccounts
|
||||||||||||||||||
|
SAM Balanced Portfolio
|
2024
|
1,634,495
|
85,065
|
(53,758)
|
1,665,802
|
$ 28.21
|
||||||||||||
|
2023
|
1,562,880
|
117,581
|
(45,966)
|
1,634,495
|
25.18
|
|||||||||||||
|
SAM Conservative Balanced Portfolio
|
2024
|
356,790
|
25,522
|
(16,797)
|
365,515
|
$ 23.26
|
||||||||||||
|
2023
|
335,168
|
43,211
|
(21,589)
|
356,790
|
21.47
|
|||||||||||||
|
SAM Conservative Growth Portfolio
|
2024
|
2,402,211
|
105,532
|
(137,998)
|
2,369,745
|
$ 32.54
|
||||||||||||
|
2023
|
2,370,254
|
139,121
|
(107,164)
|
2,402,211
|
28.40
|
|||||||||||||
|
SAM Flexible Income Portfolio
|
2024
|
76,485
|
6,336
|
(11,343)
|
71,478
|
$ 20.73
|
||||||||||||
|
2023
|
75,297
|
8,011
|
(6,823)
|
76,485
|
19.54
|
|||||||||||||
|
SAM Strategic Growth Portfolio
|
2024
|
2,859,006
|
114,854
|
(119,926)
|
2,853,934
|
$ 35.78
|
||||||||||||
|
2023
|
2,816,649
|
170,082
|
(127,725)
|
2,859,006
|
30.75
|
|||||||||||||
|
At December 31
|
For the Period Ended December 31
|
|||||||||||||||||||||
|
Investment
|
||||||||||||||||||||||
|
Unit
|
Net
|
Income
|
Expense Ratio **
|
Total Return ***
|
||||||||||||||||||
|
Units
|
Fair Value
|
Assets
|
Ratio *
|
Lowest to Highest
|
Highest to Lowest
|
|||||||||||||||||
|
American Funds Insurance Series
|
||||||||||||||||||||||
|
Asset Allocation Fund
|
||||||||||||||||||||||
|
2024
|
422,075
|
$ 20.86
|
to
|
$ 20.86
|
$ 8,804,483
|
2.26%
|
0.30%
|
to
|
0.30%
|
16.09%
|
to
|
16.09%
|
||||||||||
|
2023
|
397,104
|
17.97
|
to
|
17.97
|
7,135,711
|
2.40%
|
0.30%
|
to
|
0.30%
|
13.93%
|
to
|
13.93%
|
||||||||||
|
2022
|
335,800
|
15.77
|
to
|
15.77
|
5,296,420
|
2.34%
|
0.30%
|
to
|
0.30%
|
(13.66%)
|
to
|
(13.66%)
|
||||||||||
|
2021
|
271,738
|
18.27
|
to
|
18.27
|
4,964,264
|
1.66%
|
0.30%
|
to
|
0.30%
|
14.76%
|
to
|
14.76%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
Capital Income Builder Fund
|
||||||||||||||||||||||
|
2024
|
479,280
|
$ 16.21
|
to
|
$ 16.21
|
$ 7,768,263
|
3.47%
|
0.30%
|
to
|
0.30%
|
9.86%
|
to
|
9.86%
|
||||||||||
|
2023
|
437,711
|
14.75
|
to
|
14.75
|
6,457,922
|
3.03%
|
0.30%
|
to
|
0.30%
|
8.69%
|
to
|
8.69%
|
||||||||||
|
2022
|
373,154
|
13.57
|
to
|
13.57
|
5,065,333
|
3.17%
|
0.30%
|
to
|
0.30%
|
(7.41%)
|
to
|
(7.41%)
|
||||||||||
|
2021
|
338,275
|
14.66
|
to
|
14.66
|
4,959,170
|
2.84%
|
0.30%
|
to
|
0.30%
|
14.60%
|
to
|
14.60%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
Capital World Growth and Income Fund
|
||||||||||||||||||||||
|
2024
|
377,807
|
$ 21.98
|
to
|
$ 21.98
|
$ 8,305,695
|
1.74%
|
0.30%
|
to
|
0.30%
|
13.66%
|
to
|
13.66%
|
||||||||||
|
2023
|
348,884
|
19.34
|
to
|
19.34
|
6,748,025
|
2.01%
|
0.30%
|
to
|
0.30%
|
20.52%
|
to
|
20.52%
|
||||||||||
|
2022
|
301,371
|
16.05
|
to
|
16.05
|
4,836,616
|
2.72%
|
0.30%
|
to
|
0.30%
|
(17.58%)
|
to
|
(17.58%)
|
||||||||||
|
2021 (1)
|
250,535
|
19.47
|
to
|
19.47
|
4,878,447
|
1.75%
|
0.30%
|
to
|
0.30%
|
14.43%
|
to
|
14.43%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
Global Growth Fund
|
||||||||||||||||||||||
|
2024
|
458,189
|
$ 26.23
|
to
|
$ 26.23
|
$ 12,017,941
|
1.60%
|
0.30%
|
to
|
0.30%
|
13.34%
|
to
|
13.34%
|
||||||||||
|
2023
|
417,492
|
23.14
|
to
|
23.14
|
9,661,673
|
0.95%
|
0.30%
|
to
|
0.30%
|
22.24%
|
to
|
22.24%
|
||||||||||
|
2022
|
366,344
|
18.93
|
to
|
18.93
|
6,935,668
|
0.72%
|
0.30%
|
to
|
0.30%
|
(24.96%)
|
to
|
(24.96%)
|
||||||||||
|
2021
|
300,283
|
25.23
|
to
|
25.23
|
7,576,289
|
0.34%
|
0.30%
|
to
|
0.30%
|
16.07%
|
to
|
16.07%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
Growth Fund
|
||||||||||||||||||||||
|
2024
|
1,543,984
|
$ 42.60
|
to
|
$ 42.60
|
$ 65,774,535
|
0.34%
|
0.30%
|
to
|
0.30%
|
31.23%
|
to
|
31.23%
|
||||||||||
|
2023
|
1,474,138
|
32.46
|
to
|
32.46
|
47,854,752
|
0.38%
|
0.30%
|
to
|
0.30%
|
38.07%
|
to
|
38.07%
|
||||||||||
|
2022
|
1,307,622
|
23.51
|
to
|
23.51
|
30,744,930
|
0.34%
|
0.30%
|
to
|
0.30%
|
(30.15%)
|
to
|
(30.15%)
|
||||||||||
|
2021
|
1,098,649
|
33.66
|
to
|
33.66
|
36,979,412
|
0.23%
|
0.30%
|
to
|
0.30%
|
21.62%
|
to
|
21.62%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
Growth-Income Fund
|
||||||||||||||||||||||
|
2024
|
747,541
|
$ 29.78
|
to
|
$ 29.78
|
$ 22,260,866
|
1.14%
|
0.30%
|
to
|
0.30%
|
23.85%
|
to
|
23.85%
|
||||||||||
|
2023
|
717,407
|
24.04
|
to
|
24.04
|
17,249,137
|
1.46%
|
0.30%
|
to
|
0.30%
|
25.76%
|
to
|
25.76%
|
||||||||||
|
2022
|
633,185
|
19.12
|
to
|
19.12
|
12,105,564
|
1.53%
|
0.30%
|
to
|
0.30%
|
(16.74%)
|
to
|
(16.74%)
|
||||||||||
|
2021
|
542,055
|
22.96
|
to
|
22.96
|
12,447,235
|
1.20%
|
0.30%
|
to
|
0.30%
|
23.72%
|
to
|
23.72%
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
International Fund
|
||||||||||||||||||||||
|
2024
|
215,827
|
$ 15.11
|
to
|
$ 15.11
|
$ 3,261,969
|
1.27%
|
0.30%
|
to
|
0.30%
|
2.85%
|
to
|
2.85%
|
||||||||||
|
2023
|
188,673
|
14.70
|
to
|
14.70
|
2,772,603
|
1.40%
|
0.30%
|
to
|
0.30%
|
15.50%
|
to
|
15.50%
|
||||||||||
|
2022
|
155,899
|
12.72
|
to
|
12.72
|
1,983,554
|
2.15%
|
0.30%
|
to
|
0.30%
|
(21.02%)
|
to
|
(21.02%)
|
||||||||||
|
2021
|
117,623
|
16.11
|
to
|
16.11
|
1,894,913
|
2.78%
|
0.30%
|
to
|
0.30%
|
(1.79%)
|
to
|
(1.79%)
|
||||||||||
|
2020
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
BNY Mellon Variable Investment Fund –
|
||||||||||||||||||||||
|
Service Class Shares
|
||||||||||||||||||||||
|
Opportunistic Small Cap Portfolio
|
||||||||||||||||||||||
|
2024
|
368,844
|
$ 26.12
|
to
|
$ 29.13
|
$ 10,098,570
|
0.49%
|
0.30%
|
to
|
0.90%
|
3.42%
|
to
|
3.42%
|
||||||||||
|
2023
|
371,428
|
25.25
|
to
|
28.00
|
9,790,123
|
0.08%
|
0.30%
|
to
|
0.90%
|
8.04%
|
to
|
8.69%
|
||||||||||
|
2022
|
363,889
|
23.37
|
to
|
25.76
|
8,838,968
|
0.00%
|
0.30%
|
to
|
0.90%
|
(17.57%)
|
to
|
(17.08%)
|
||||||||||
|
2021
|
362,386
|
28.35
|
to
|
31.07
|
10,630,812
|
0.00%
|
0.30%
|
to
|
0.90%
|
15.81%
|
to
|
15.13%
|
||||||||||
|
2020
|
372,892
|
24.63
|
to
|
26.83
|
9,468,825
|
0.41%
|
0.30%
|
to
|
0.90%
|
19.22%
|
to
|
18.51%
|
||||||||||
|
BNY Mellon Sustainable U.S. Equity Portfolio,
|
||||||||||||||||||||||
|
Inc. – Service Class Shares
|
||||||||||||||||||||||
|
Sustainable U.S. Equity Portfolio
|
||||||||||||||||||||||
|
2024
|
90,366
|
$ 38.93
|
to
|
$ 51.16
|
$ 4,530,646
|
0.38%
|
0.30%
|
to
|
0.90%
|
24.20%
|
to
|
23.46%
|
||||||||||
|
2023
|
97,401
|
31.53
|
to
|
41.19
|
3,929,033
|
0.52%
|
0.30%
|
to
|
0.90%
|
22.41%
|
to
|
23.14%
|
||||||||||
|
2022
|
96,236
|
25.76
|
to
|
33.45
|
3,149,029
|
0.28%
|
0.30%
|
to
|
0.90%
|
(23.75%)
|
to
|
(23.29%)
|
||||||||||
|
2021
|
90,902
|
33.78
|
to
|
43.61
|
3,877,343
|
0.59%
|
0.30%
|
to
|
0.90%
|
26.30%
|
to
|
25.55%
|
||||||||||
|
2020
|
86,718
|
26.91
|
to
|
34.53
|
2,936,616
|
0.86%
|
0.30%
|
to
|
0.90%
|
23.48%
|
to
|
22.75%
|
||||||||||
|
Calvert Variable Series, Inc.
|
||||||||||||||||||||||
|
VP SRI Mid Cap Portfolio
|
||||||||||||||||||||||
|
2024
|
7,474
|
$ 34.45
|
to
|
$ 34.45
|
$ 257,492
|
0.12%
|
0.90%
|
to
|
0.90%
|
9.23%
|
to
|
9.23%
|
||||||||||
|
2023
|
7,605
|
31.54
|
to
|
31.54
|
239,846
|
0.19%
|
0.90%
|
to
|
0.90%
|
10.65%
|
to
|
10.65%
|
||||||||||
|
2022
|
8,177
|
28.50
|
to
|
28.50
|
233,064
|
0.00%
|
0.90%
|
to
|
0.90%
|
(20.20%)
|
to
|
(20.20%)
|
||||||||||
|
2021
|
8,255
|
35.72
|
to
|
35.72
|
294,856
|
0.20%
|
0.90%
|
to
|
0.90%
|
14.00%
|
to
|
14.00%
|
||||||||||
|
2020
|
7,754
|
31.33
|
to
|
31.33
|
242,951
|
0.45%
|
0.90%
|
to
|
0.90%
|
11.24%
|
to
|
11.24%
|
||||||||||
|
DWS Investments VIT Funds – Class B
|
||||||||||||||||||||||
|
Shares
|
||||||||||||||||||||||
|
DWS Equity 500 Index VIP
|
||||||||||||||||||||||
|
2024
|
211,689
|
$ 13.26
|
to
|
$ 40.93
|
$ 3,993,747
|
0.84%
|
0.25%
|
to
|
0.70%
|
32.63%
|
to
|
23.79%
|
||||||||||
|
2023
|
97,973
|
33.06
|
to
|
33.06
|
3,239,221
|
0.99%
|
0.30%
|
to
|
0.30%
|
25.12%
|
to
|
25.12%
|
||||||||||
|
2022
|
98,418
|
26.43
|
to
|
26.43
|
2,600,721
|
0.86%
|
0.30%
|
to
|
0.30%
|
(18.86%)
|
to
|
(18.86%)
|
||||||||||
|
2021
|
102,810
|
32.57
|
to
|
32.57
|
3,348,322
|
1.05%
|
0.30%
|
to
|
0.30%
|
27.53%
|
to
|
27.53%
|
||||||||||
|
2020
|
115,560
|
25.54
|
to
|
25.54
|
2,951,171
|
1.33%
|
0.30%
|
to
|
0.30%
|
17.28%
|
to
|
17.28%
|
||||||||||
|
DWS Variable Series I – Class A
|
||||||||||||||||||||||
|
Shares
|
||||||||||||||||||||||
|
DWS Bond VIP
|
||||||||||||||||||||||
|
2024
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
2023
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
2022
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
2021 (2)
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
2020
|
528,943
|
15.17
|
to
|
19.29
|
9,904,233
|
2.71%
|
0.30%
|
to
|
0.90%
|
8.75%
|
to
|
8.10%
|
||||||||||
|
DWS Core Equity VIP
|
||||||||||||||||||||||
|
2024
|
125,962
|
$ 47.65
|
to
|
$ 47.65
|
$ 6,002,410
|
0.84%
|
0.90%
|
to
|
0.90%
|
19.00%
|
to
|
19.00%
|
||||||||||
|
2023
|
132,568
|
40.04
|
to
|
40.04
|
5,308,471
|
0.93%
|
0.90%
|
to
|
0.90%
|
24.45%
|
to
|
24.45%
|
||||||||||
|
2022
|
142,795
|
32.18
|
to
|
32.18
|
4,594,448
|
0.73%
|
0.90%
|
to
|
0.90%
|
(16.28%)
|
to
|
(16.28%)
|
||||||||||
|
2021
|
152,536
|
38.43
|
to
|
38.43
|
5,862,348
|
0.76%
|
0.90%
|
to
|
0.90%
|
24.18%
|
to
|
24.18%
|
||||||||||
|
2020
|
165,521
|
30.95
|
to
|
30.95
|
5,122,619
|
1.35%
|
0.90%
|
to
|
0.90%
|
15.10%
|
to
|
15.10%
|
||||||||||
|
DWS CROCI International VIP
|
||||||||||||||||||||||
|
2024
|
1,993,785
|
$ 9.65
|
to
|
$ 12.68
|
$ 20,142,574
|
3.29%
|
0.30%
|
to
|
0.90%
|
2.14%
|
to
|
1.53%
|
||||||||||
|
2023
|
1,955,282
|
9.51
|
to
|
12.41
|
19,396,430
|
3.25%
|
0.30%
|
to
|
0.90%
|
17.89%
|
to
|
18.59%
|
||||||||||
|
2022
|
1,991,898
|
8.06
|
to
|
10.47
|
16,729,512
|
2.89%
|
0.30%
|
to
|
0.90%
|
(13.96%)
|
to
|
(13.45%)
|
||||||||||
|
2021
|
1,998,200
|
9.37
|
to
|
12.09
|
19,427,918
|
2.39%
|
0.30%
|
to
|
0.90%
|
8.91%
|
to
|
8.26%
|
||||||||||
|
2020
|
1,938,647
|
8.66
|
to
|
11.11
|
17,362,692
|
3.39%
|
0.30%
|
to
|
0.90%
|
2.30%
|
to
|
1.69%
|
||||||||||
|
DWS Global Small Cap VIP
|
||||||||||||||||||||||
|
2024
|
635,096
|
$ 23.35
|
to
|
$ 32.67
|
$ 18,340,473
|
1.35%
|
0.30%
|
to
|
0.90%
|
5.45%
|
to
|
4.81%
|
||||||||||
|
2023
|
638,236
|
22.15
|
to
|
31.17
|
17,633,725
|
0.87%
|
0.30%
|
to
|
0.90%
|
23.45%
|
to
|
24.19%
|
||||||||||
|
2022
|
637,571
|
17.83
|
to
|
25.24
|
14,298,144
|
0.47%
|
0.30%
|
to
|
0.90%
|
(24.73%)
|
to
|
(24.28%)
|
||||||||||
|
2021
|
624,235
|
23.55
|
to
|
33.54
|
18,628,755
|
0.35%
|
0.30%
|
to
|
0.90%
|
14.60%
|
to
|
13.92%
|
||||||||||
|
2020
|
620,577
|
20.55
|
to
|
29.44
|
16,299,795
|
0.79%
|
0.30%
|
to
|
0.90%
|
17.01%
|
to
|
16.31%
|
||||||||||
|
DWS Variable Series II – Class A
|
||||||||||||||||||||||
|
Shares
|
||||||||||||||||||||||
|
DWS CROCI U.S. VIP
|
||||||||||||||||||||||
|
2024
|
975,610
|
$ 12.46
|
to
|
$ 52.57
|
$ 48,381,249
|
1.47%
|
0.25%
|
to
|
0.90%
|
24.63%
|
to
|
16.70%
|
||||||||||
|
2023
|
1,019,459
|
18.23
|
to
|
45.05
|
43,389,909
|
1.68%
|
0.30%
|
to
|
0.90%
|
19.69%
|
to
|
20.40%
|
||||||||||
|
2022
|
1,034,968
|
15.14
|
to
|
37.64
|
36,799,247
|
1.70%
|
0.30%
|
to
|
0.90%
|
(16.15%)
|
to
|
(15.65%)
|
||||||||||
|
2021
|
1,070,799
|
17.95
|
to
|
44.89
|
45,453,527
|
1.92%
|
0.30%
|
to
|
0.90%
|
26.31%
|
to
|
25.56%
|
||||||||||
|
2020
|
1,078,690
|
14.21
|
to
|
35.75
|
36,569,410
|
2.31%
|
0.30%
|
to
|
0.90%
|
(12.42%)
|
to
|
(12.94%)
|
||||||||||
|
DWS Government Money Market VIP
|
||||||||||||||||||||||
|
2024
|
1,637,217
|
$ 11.15
|
to
|
$ 12.12
|
$ 19,448,762
|
4.84%
|
0.30%
|
to
|
0.90%
|
4.60%
|
to
|
3.98%
|
||||||||||
|
2023
|
1,622,529
|
10.66
|
to
|
11.66
|
18,498,086
|
4.65%
|
0.30%
|
to
|
0.90%
|
3.82%
|
to
|
4.43%
|
||||||||||
|
2022
|
1,582,108
|
10.21
|
to
|
11.23
|
17,381,551
|
2.39%
|
0.30%
|
to
|
0.90%
|
0.41%
|
to
|
1.01%
|
||||||||||
|
2021
|
1,614,143
|
10.11
|
to
|
11.19
|
17,669,279
|
0.01%
|
0.30%
|
to
|
0.90%
|
(0.29%)
|
to
|
(0.88%)
|
||||||||||
|
2020
|
633,385
|
10.13
|
to
|
11.29
|
6,903,856
|
0.11%
|
0.30%
|
to
|
0.90%
|
(0.07%)
|
to
|
(0.66%)
|
||||||||||
|
DWS High Income VIP
|
||||||||||||||||||||||
|
2024
|
359,532
|
$ 24.29
|
to
|
$ 30.44
|
$ 9,973,761
|
5.83%
|
0.30%
|
to
|
0.90%
|
6.82%
|
to
|
6.18%
|
||||||||||
|
2023
|
349,813
|
22.74
|
to
|
28.67
|
9,156,574
|
5.27%
|
0.30%
|
to
|
0.90%
|
10.35%
|
to
|
11.01%
|
||||||||||
|
2022
|
344,923
|
20.48
|
to
|
25.98
|
8,182,987
|
5.04%
|
0.30%
|
to
|
0.90%
|
(9.69%)
|
to
|
(9.15%)
|
||||||||||
|
2021
|
350,815
|
22.55
|
to
|
28.77
|
9,210,924
|
4.54%
|
0.30%
|
to
|
0.90%
|
3.69%
|
to
|
3.08%
|
||||||||||
|
2020
|
332,899
|
21.75
|
to
|
27.91
|
8,479,341
|
5.37%
|
0.30%
|
to
|
0.90%
|
5.92%
|
to
|
5.29%
|
||||||||||
|
DWS Small Mid Cap Growth VIP
|
||||||||||||||||||||||
|
2024
|
38,330
|
$ 12.43
|
to
|
$ 12.43
|
$ 476,325
|
0.00%
|
0.90%
|
to
|
0.90%
|
4.20%
|
to
|
4.20%
|
||||||||||
|
2023
|
42,292
|
11.93
|
to
|
11.93
|
504,360
|
0.03%
|
0.90%
|
to
|
0.90%
|
17.77%
|
to
|
17.77%
|
||||||||||
|
2022
|
43,365
|
10.13
|
to
|
10.13
|
439,108
|
0.00%
|
0.90%
|
to
|
0.90%
|
(28.66%)
|
to
|
(28.66%)
|
||||||||||
|
2021
|
45,852
|
14.19
|
to
|
14.19
|
650,817
|
0.04%
|
0.90%
|
to
|
0.90%
|
12.83%
|
to
|
12.83%
|
||||||||||
|
2020
|
50,224
|
12.58
|
to
|
12.58
|
631,836
|
0.05%
|
0.90%
|
to
|
0.90%
|
29.01%
|
to
|
29.01%
|
||||||||||
|
Fidelity Variable Insurance Products
|
||||||||||||||||||||||
|
("VIP") Funds – Service Class
|
||||||||||||||||||||||
|
VIP Growth Portfolio
|
||||||||||||||||||||||
|
2024
|
1,422,310
|
$ 14.26
|
to
|
$ 76.95
|
$ 100,305,898
|
0.00%
|
0.25%
|
to
|
0.90%
|
42.63%
|
to
|
29.09%
|
||||||||||
|
2023
|
1,463,881
|
46.84
|
to
|
59.25
|
80,043,504
|
0.04%
|
0.30%
|
to
|
0.90%
|
34.89%
|
to
|
35.69%
|
||||||||||
|
2022
|
1,478,714
|
34.52
|
to
|
43.66
|
59,566,530
|
0.46%
|
0.30%
|
to
|
0.90%
|
(25.20%)
|
to
|
(24.75%)
|
||||||||||
|
2021
|
1,449,175
|
45.88
|
to
|
58.03
|
77,578,091
|
0.00%
|
0.30%
|
to
|
0.90%
|
22.71%
|
to
|
21.98%
|
||||||||||
|
2020
|
1,445,150
|
37.38
|
to
|
47.29
|
63,031,377
|
0.06%
|
0.30%
|
to
|
0.90%
|
43.32%
|
to
|
42.46%
|
||||||||||
|
VIP Index 500 Portfolio
|
||||||||||||||||||||||
|
2024
|
1,637,985
|
$ 57.14
|
to
|
$ 58.47
|
$ 94,782,331
|
1.20%
|
0.30%
|
to
|
0.90%
|
24.40%
|
to
|
23.65%
|
||||||||||
|
2023
|
1,679,637
|
46.21
|
to
|
47.00
|
78,323,279
|
1.41%
|
0.30%
|
to
|
0.90%
|
24.95%
|
to
|
25.69%
|
||||||||||
|
2022
|
1,656,327
|
36.98
|
to
|
37.39
|
61,601,259
|
1.37%
|
0.30%
|
to
|
0.90%
|
(19.02%)
|
to
|
(18.54%)
|
||||||||||
|
2021
|
1,613,039
|
45.67
|
to
|
45.90
|
73,851,137
|
1.19%
|
0.30%
|
to
|
0.90%
|
28.06%
|
to
|
27.30%
|
||||||||||
|
2020
|
1,586,806
|
35.85
|
to
|
35.88
|
56,905,220
|
1.71%
|
0.30%
|
to
|
0.90%
|
17.77%
|
to
|
17.07%
|
||||||||||
|
VIP Mid Cap Portfolio (3)
|
||||||||||||||||||||||
|
2024
|
1,012,074
|
$ 40.06
|
to
|
$ 77.83
|
$ 47,634,143
|
0.48%
|
0.30%
|
to
|
0.90%
|
17.00%
|
to
|
16.30%
|
||||||||||
|
2023
|
1,031,915
|
34.24
|
to
|
66.92
|
41,723,324
|
0.54%
|
0.30%
|
to
|
0.90%
|
13.98%
|
to
|
14.66%
|
||||||||||
|
2022
|
993,558
|
29.86
|
to
|
58.71
|
35,441,540
|
0.40%
|
0.30%
|
to
|
0.90%
|
(15.61%)
|
to
|
(15.11%)
|
||||||||||
|
2021
|
954,933
|
35.18
|
to
|
69.57
|
40,713,396
|
0.52%
|
0.30%
|
to
|
0.90%
|
25.13%
|
to
|
24.39%
|
||||||||||
|
2020
|
942,920
|
28.11
|
to
|
55.93
|
32,523,679
|
0.57%
|
0.30%
|
to
|
0.90%
|
17.68%
|
to
|
16.98%
|
||||||||||
|
Fidelity VIP Freedom Funds – Service
|
||||||||||||||||||||||
|
Class 2 Shares
|
||||||||||||||||||||||
|
VIP Freedom 2005 Portfolio
|
||||||||||||||||||||||
|
2024
|
NA
|
NA
|
to
|
NA
|
NA
|
NA
|
NA
|
to
|
NA
|
NA
|
to
|
NA
|
||||||||||
|
2023
|
7,066
|
18.15
|
to
|
18.15
|
128,204
|
4.28%
|
0.30%
|
to
|
0.30%
|
7.40%
|
to
|
7.40%
|
||||||||||
|
2022
|
6,845
|
16.90
|
to
|
16.90
|
115,633
|
1.65%
|
0.30%
|
to
|
0.30%
|
(12.90%)
|
to
|
(12.90%)
|
||||||||||
|
2021
|
7,224
|
19.40
|
to
|
19.40
|
140,120
|
0.69%
|
0.30%
|
to
|
0.30%
|
3.51%
|
to
|
3.51%
|
||||||||||
|
2020
|
9,025
|
18.74
|
to
|
18.74
|
169,125
|
1.09%
|
0.30%
|
to
|
0.30%
|
10.60%
|
to
|
10.60%
|
||||||||||
|
2020
|
9,025
|
18.74
|
to
|
18.74
|
169,125
|
1.09%
|
0.30%
|
to
|
0.30%
|
10.60%
|
to
|
10.60%
|
||||||||||
|
VIP Freedom 2010 Portfolio
|
||||||||||||||||||||||
|
2024
|
11,743
|
$ 21.53
|
to
|
$ 21.53
|
$ 252,859
|
3.45%
|
0.30%
|
to
|
0.30%
|
4.83%
|
to
|
4.83%
|
||||||||||
|
2023
|
12,824
|
20.54
|
to
|
20.54
|
263,418
|
3.83%
|
0.30%
|
to
|
0.30%
|
8.76%
|
to
|
8.76%
|
||||||||||
|
2022
|
11,845
|
18.89
|
to
|
18.89
|
223,722
|
2.25%
|
0.30%
|
to
|
0.30%
|
(13.92%)
|
to
|
(13.92%)
|
||||||||||
|
2021
|
11,312
|
21.94
|
to
|
21.94
|
248,203
|
1.01%
|
0.30%
|
to
|
0.30%
|
5.28%
|
to
|
5.28%
|
||||||||||
|
2020
|
9,034
|
20.84
|
to
|
20.84
|
188,280
|
1.16%
|
0.30%
|
to
|
0.30%
|
11.90%
|
to
|
11.90%
|
||||||||||
|
2020
|
9,034
|
20.84
|
to
|
20.84
|
188,280
|
1.16%
|
0.30%
|
to
|
0.30%
|
11.90%
|
to
|
11.90%
|
||||||||||
|
VIP Freedom 2015 Portfolio
|
||||||||||||||||||||||
|
2024
|
12,275
|
$ 23.20
|
to
|
$ 23.20
|
$ 284,807
|
3.00%
|
0.30%
|
to
|
0.30%
|
5.89%
|
to
|
5.89%
|
||||||||||
|
2023
|
12,902
|
21.91
|
to
|
21.91
|
282,693
|
3.49%
|
0.30%
|
to
|
0.30%
|
10.31%
|
to
|
10.31%
|
||||||||||
|
2022
|
14,152
|
19.86
|
to
|
19.86
|
281,104
|
1.81%
|
0.30%
|
to
|
0.30%
|
(15.04%)
|
to
|
(15.04%)
|
||||||||||
|
2021
|
13,159
|
23.38
|
to
|
23.38
|
307,668
|
0.86%
|
0.30%
|
to
|
0.30%
|
7.07%
|
to
|
7.07%
|
||||||||||
|
2020
|
13,174
|
21.84
|
to
|
21.84
|
287,675
|
1.13%
|
0.30%
|
to
|
0.30%
|
13.22%
|
to
|
13.22%
|
||||||||||
|
2020
|
13,174
|
21.84
|
to
|
21.84
|
287,675
|
1.13%
|
0.30%
|
to
|
0.30%
|
13.22%
|
to
|
13.22%
|
||||||||||
|
VIP Freedom 2020 Portfolio
|
||||||||||||||||||||||
|
2024
|
67,836
|
$ 24.70
|
to
|
$ 24.70
|
$ 1,675,760
|
2.66%
|
0.30%
|
to
|
0.30%
|
7.08%
|
to
|
7.08%
|
||||||||||
|
2023
|
70,448
|
23.07
|
to
|
23.07
|
1,625,206
|
3.05%
|
0.30%
|
to
|
0.30%
|
11.89%
|
to
|
11.89%
|
||||||||||
|
2022
|
68,327
|
20.62
|
to
|
20.62
|
1,408,795
|
1.76%
|
0.30%
|
to
|
0.30%
|
(16.22%)
|
to
|
(16.22%)
|
||||||||||
|
2021
|
65,060
|
24.61
|
to
|
24.61
|
1,601,110
|
0.87%
|
0.30%
|
to
|
0.30%
|
8.94%
|
to
|
8.94%
|
||||||||||
|
2020
|
63,471
|
22.59
|
to
|
22.59
|
1,433,869
|
1.07%
|
0.30%
|
to
|
0.30%
|
14.38%
|
to
|
14.38%
|
||||||||||
|
2020
|
63,471
|
22.59
|
to
|
22.59
|
1,433,869
|
1.07%
|
0.30%
|
to
|
0.30%
|
14.38%
|
to
|
14.38%
|
||||||||||
|
VIP Freedom 2025 Portfolio
|
||||||||||||||||||||||
|
2024
|
87,454
|
$ 27.06
|
to
|
$ 27.06
|
$ 2,366,358
|
2.31%
|
0.30%
|
to
|
0.30%
|
7.96%
|
to
|
7.96%
|
||||||||||
|
2023
|
90,036
|
25.06
|
to
|
25.06
|
2,256,631
|
2.66%
|
0.30%
|
to
|
0.30%
|
12.99%
|
to
|
12.99%
|
||||||||||
|
2022
|
92,692
|
22.18
|
to
|
22.18
|
2,056,193
|
1.65%
|
0.30%
|
to
|
0.30%
|
(16.89%)
|
to
|
(16.89%)
|
||||||||||
|
2021
|
89,108
|
26.69
|
to
|
26.69
|
2,378,310
|
0.86%
|
0.30%
|
to
|
0.30%
|
10.22%
|
to
|
10.22%
|
||||||||||
|
2020
|
89,817
|
24.22
|
to
|
24.22
|
2,174,978
|
1.01%
|
0.30%
|
to
|
0.30%
|
15.33%
|
to
|
15.33%
|
||||||||||
|
2020
|
89,817
|
24.22
|
to
|
24.22
|
2,174,978
|
1.01%
|
0.30%
|
to
|
0.30%
|
15.33%
|
to
|
15.33%
|
||||||||||
|
VIP Freedom 2030 Portfolio
|
||||||||||||||||||||||
|
2024
|
426,221
|
$ 28.60
|
to
|
$ 28.60
|
$ 12,188,181
|
2.05%
|
0.30%
|
to
|
0.30%
|
8.81%
|
to
|
8.81%
|
||||||||||
|
2023
|
426,324
|
26.28
|
to
|
26.28
|
11,204,284
|
2.26%
|
0.30%
|
to
|
0.30%
|
14.12%
|
to
|
14.12%
|
||||||||||
|
2022
|
430,079
|
23.03
|
to
|
23.03
|
9,904,804
|
1.65%
|
0.30%
|
to
|
0.30%
|
(17.33%)
|
to
|
(17.33%)
|
||||||||||
|
2021
|
401,981
|
27.86
|
to
|
27.86
|
11,198,853
|
0.88%
|
0.30%
|
to
|
0.30%
|
11.74%
|
to
|
11.74%
|
||||||||||
|
2020
|
396,295
|
24.93
|
to
|
24.93
|
9,880,911
|
1.04%
|
0.30%
|
to
|
0.30%
|
16.29%
|
to
|
16.29%
|
||||||||||
|
2020
|
396,295
|
24.93
|
to
|
24.93
|
9,880,911
|
1.04%
|
0.30%
|
to
|
0.30%
|
16.29%
|
to
|
16.29%
|
||||||||||
|
VIP Freedom Income Portfolio
|
||||||||||||||||||||||
|
2024
|
68,648
|
$ 17.12
|
to
|
$ 17.12
|
$ 1,175,115
|
3.54%
|
0.30%
|
to
|
0.30%
|
3.89%
|
to
|
3.89%
|
||||||||||
|
2023
|
60,894
|
16.48
|
to
|
16.48
|
1,003,367
|
4.06%
|
0.30%
|
to
|
0.30%
|
7.33%
|
to
|
7.33%
|
||||||||||
|
2022
|
60,128
|
15.35
|
to
|
15.35
|
923,095
|
1.95%
|
0.30%
|
to
|
0.30%
|
(12.52%)
|
to
|
(12.52%)
|
||||||||||
|
2021
|
57,839
|
17.55
|
to
|
17.55
|
1,015,064
|
0.83%
|
0.30%
|
to
|
0.30%
|
2.72%
|
to
|
2.72%
|
||||||||||
|
2020
|
53,495
|
17.09
|
to
|
17.09
|
913,982
|
1.16%
|
0.30%
|
to
|
0.30%
|
9.95%
|
to
|
9.95%
|
||||||||||
|
2020
|
53,495
|
17.09
|
to
|
17.09
|
913,982
|
1.16%
|
0.30%
|
to
|
0.30%
|
9.95%
|
to
|
9.95%
|
||||||||||
|
Fidelity VIP FundsManager Portfolios –
|
||||||||||||||||||||||
|
Service Class 2 Shares
|
||||||||||||||||||||||
|
VIP FundsManager 20% Portfolio
|
||||||||||||||||||||||
|
2024
|
83,129
|
$ 16.98
|
to
|
$ 16.98
|
$ 1,411,928
|
3.51%
|
0.30%
|
to
|
0.30%
|
5.07%
|
to
|
5.07%
|
||||||||||
|
2023
|
82,407
|
16.16
|
to
|
16.16
|
1,332,096
|
3.87%
|
0.30%
|
to
|
0.30%
|
7.70%
|
to
|
7.70%
|
||||||||||
|
2022
|
74,117
|
15.01
|
to
|
15.01
|
1,112,464
|
2.36%
|
0.30%
|
to
|
0.30%
|
(10.03%)
|
to
|
(10.03%)
|
||||||||||
|
2021
|
67,144
|
16.68
|
to
|
16.68
|
1,120,117
|
0.92%
|
0.30%
|
to
|
0.30%
|
3.21%
|
to
|
3.21%
|
||||||||||
|
2020
|
67,449
|
16.16
|
to
|
16.16
|
1,090,224
|
1.03%
|
0.30%
|
to
|
0.30%
|
7.74%
|
to
|
7.74%
|
||||||||||
|
2020
|
67,449
|
16.16
|
to
|
16.16
|
1,090,224
|
1.03%
|
0.30%
|
to
|
0.30%
|
7.74%
|
to
|
7.74%
|
||||||||||
|
VIP FundsManager 50% Portfolio
|
||||||||||||||||||||||
|
2024
|
249,869
|
$ 24.16
|
to
|
$ 24.16
|
$ 6,038,008
|
2.38%
|
0.30%
|
to
|
0.30%
|
8.05%
|
to
|
8.05%
|
||||||||||
|
2023
|
237,265
|
22.36
|
to
|
22.36
|
5,306,092
|
2.53%
|
0.30%
|
to
|
0.30%
|
12.32%
|
to
|
12.32%
|
||||||||||
|
2022
|
224,667
|
19.91
|
to
|
19.91
|
4,473,438
|
1.88%
|
0.30%
|
to
|
0.30%
|
(14.29%)
|
to
|
(14.29%)
|
||||||||||
|
2021
|
206,726
|
23.23
|
to
|
23.23
|
4,802,652
|
0.99%
|
0.30%
|
to
|
0.30%
|
9.55%
|
to
|
9.55%
|
||||||||||
|
2020
|
200,090
|
21.21
|
to
|
21.21
|
4,243,374
|
1.05%
|
0.30%
|
to
|
0.30%
|
13.55%
|
to
|
13.55%
|
||||||||||
|
2020
|
200,090
|
21.21
|
to
|
21.21
|
4,243,374
|
1.05%
|
0.30%
|
to
|
0.30%
|
13.55%
|
to
|
13.55%
|
||||||||||
|
VIP FundsManager 70% Portfolio
|
||||||||||||||||||||||
|
2024
|
368,323
|
$ 29.23
|
to
|
$ 29.23
|
$ 10,764,421
|
1.66%
|
0.30%
|
to
|
0.30%
|
10.35%
|
to
|
10.35%
|
||||||||||
|
2023
|
363,153
|
26.48
|
to
|
26.48
|
9,617,799
|
1.93%
|
0.30%
|
to
|
0.30%
|
15.22%
|
to
|
15.22%
|
||||||||||
|
2022
|
356,464
|
22.99
|
to
|
22.99
|
8,193,393
|
1.39%
|
0.30%
|
to
|
0.30%
|
(16.05%)
|
to
|
(16.05%)
|
||||||||||
|
2021
|
358,717
|
27.38
|
to
|
27.38
|
9,821,050
|
0.90%
|
0.30%
|
to
|
0.30%
|
14.09%
|
to
|
14.09%
|
||||||||||
|
2020
|
345,620
|
24.00
|
to
|
24.00
|
8,293,523
|
0.81%
|
0.30%
|
to
|
0.30%
|
15.59%
|
to
|
15.59%
|
||||||||||
|
2020
|
345,620
|
24.00
|
to
|
24.00
|
8,293,523
|
0.81%
|
0.30%
|
to
|
0.30%
|
15.59%
|
to
|
15.59%
|
||||||||||
|
VIP FundsManager 85% Portfolio
|
||||||||||||||||||||||
|
2024
|
405,274
|
$ 33.09
|
to
|
$ 33.09
|
$ 13,410,888
|
1.22%
|
0.30%
|
to
|
0.30%
|
12.04%
|
to
|
12.04%
|
||||||||||
|
2023
|
413,285
|
29.53
|
to
|
29.53
|
12,206,001
|
1.49%
|
0.30%
|
to
|
0.30%
|
17.13%
|
to
|
17.13%
|
||||||||||
|
2022
|
404,045
|
25.22
|
to
|
25.22
|
10,188,027
|
0.94%
|
0.30%
|
to
|
0.30%
|
(17.44%)
|
to
|
(17.44%)
|
||||||||||
|
2021
|
390,493
|
30.54
|
to
|
30.54
|
11,926,124
|
0.84%
|
0.30%
|
to
|
0.30%
|
17.29%
|
to
|
17.29%
|
||||||||||
|
2020
|
378,324
|
26.04
|
to
|
26.04
|
9,851,190
|
0.71%
|
0.30%
|
to
|
0.30%
|
16.92%
|
to
|
16.92%
|
||||||||||
|
2020
|
378,324
|
26.04
|
to
|
26.04
|
9,851,190
|
0.71%
|
0.30%
|
to
|
0.30%
|
16.92%
|
to
|
16.92%
|
||||||||||
|
Franklin Templeton Variable Insurance
|
||||||||||||||||||||||
|
Products Trust – Class 2
|
||||||||||||||||||||||
|
Developing Markets VIP Fund
|
||||||||||||||||||||||
|
2024
|
255,303
|
$ 25.31
|
to
|
$ 25.31
|
$ 6,462,133
|
3.89%
|
0.90%
|
to
|
0.90%
|
6.70%
|
to
|
6.70%
|
||||||||||
|
2023
|
255,796
|
23.72
|
to
|
23.72
|
6,068,086
|
2.06%
|
0.90%
|
to
|
0.90%
|
11.62%
|
to
|
11.62%
|
||||||||||
|
2022
|
254,745
|
21.25
|
to
|
21.25
|
5,414,016
|
2.03%
|
0.90%
|
to
|
0.90%
|
(22.68%)
|
to
|
(22.68%)
|
||||||||||
|
2021
|
245,063
|
27.49
|
to
|
27.49
|
6,735,870
|
0.88%
|
0.90%
|
to
|
0.90%
|
(6.58%)
|
to
|
(6.58%)
|
||||||||||
|
2020
|
237,442
|
29.42
|
to
|
29.42
|
6,986,153
|
4.14%
|
0.90%
|
to
|
0.90%
|
16.14%
|
to
|
16.14%
|
||||||||||
|
Small – Mid Cap Growth VIP Fund
|
||||||||||||||||||||||
|
2024
|
454,506
|
$ 42.54
|
to
|
$ 42.62
|
$ 19,345,411
|
0.00%
|
0.30%
|
to
|
0.90%
|
10.70%
|
to
|
10.04%
|
||||||||||
|
2023
|
457,134
|
38.43
|
to
|
38.73
|
17,606,628
|
0.00%
|
0.30%
|
to
|
0.90%
|
25.61%
|
to
|
26.36%
|
||||||||||
|
2022
|
452,833
|
30.41
|
to
|
30.83
|
13,828,584
|
0.00%
|
0.30%
|
to
|
0.90%
|
(34.28%)
|
to
|
(33.89%)
|
||||||||||
|
2021
|
426,331
|
46.00
|
to
|
46.92
|
19,734,814
|
0.00%
|
0.30%
|
to
|
0.90%
|
9.68%
|
to
|
9.03%
|
||||||||||
|
2020
|
411,003
|
41.94
|
to
|
43.03
|
17,386,886
|
0.00%
|
0.30%
|
to
|
0.90%
|
54.63%
|
to
|
53.71%
|
||||||||||
|
Small Cap Value VIP Fund
|
||||||||||||||||||||||
|
2024
|
419,422
|
$ 11.64
|
to
|
$ 41.66
|
$ 14,991,692
|
0.93%
|
0.25%
|
to
|
0.90%
|
16.41%
|
to
|
10.70%
|
||||||||||
|
2023
|
416,549
|
23.57
|
to
|
37.63
|
13,815,153
|
0.52%
|
0.30%
|
to
|
0.90%
|
11.74%
|
to
|
12.41%
|
||||||||||
|
2022
|
412,437
|
20.97
|
to
|
33.67
|
12,195,661
|
0.95%
|
0.30%
|
to
|
0.90%
|
(10.87%)
|
to
|
(10.33%)
|
||||||||||
|
2021
|
418,886
|
23.39
|
to
|
37.78
|
13,819,218
|
0.99%
|
0.30%
|
to
|
0.90%
|
24.99%
|
to
|
24.25%
|
||||||||||
|
2020
|
416,542
|
18.71
|
to
|
30.41
|
11,063,584
|
1.50%
|
0.30%
|
to
|
0.90%
|
4.87%
|
to
|
4.25%
|
||||||||||
|
Goldman Sachs Variable Insurance Trust –
|
||||||||||||||||||||||
|
Institutional Class
|
||||||||||||||||||||||
|
Mid Cap Value Fund
|
||||||||||||||||||||||
|
2024
|
181,203
|
$ 11.79
|
to
|
$ 68.47
|
$ 12,012,265
|
1.01%
|
0.25%
|
to
|
0.90%
|
17.91%
|
to
|
11.39%
|
||||||||||
|
2023
|
189,186
|
24.50
|
to
|
61.47
|
11,441,610
|
1.04%
|
0.30%
|
to
|
0.90%
|
10.43%
|
to
|
11.09%
|
||||||||||
|
2022
|
193,604
|
22.05
|
to
|
55.67
|
10,602,220
|
0.66%
|
0.30%
|
to
|
0.90%
|
(10.79%)
|
to
|
(10.26%)
|
||||||||||
|
2021
|
209,786
|
24.57
|
to
|
62.40
|
12,709,910
|
0.48%
|
0.30%
|
to
|
0.90%
|
30.56%
|
to
|
29.78%
|
||||||||||
|
2020
|
219,884
|
18.82
|
to
|
48.08
|
10,278,767
|
0.67%
|
0.30%
|
to
|
0.90%
|
8.08%
|
to
|
7.43%
|
||||||||||
|
Small Cap Equity Insights Fund
|
||||||||||||||||||||||
|
2024
|
120,746
|
$ 12.57
|
to
|
$ 51.18
|
$ 5,155,342
|
0.98%
|
0.25%
|
to
|
0.90%
|
25.68%
|
to
|
17.98%
|
||||||||||
|
2023
|
118,790
|
24.65
|
to
|
43.38
|
4,634,724
|
1.05%
|
0.30%
|
to
|
0.90%
|
18.21%
|
to
|
18.92%
|
||||||||||
|
2022
|
118,603
|
20.73
|
to
|
36.70
|
3,918,646
|
0.27%
|
0.30%
|
to
|
0.90%
|
(20.10%)
|
to
|
(19.62%)
|
||||||||||
|
2021
|
123,115
|
25.79
|
to
|
45.93
|
5,029,561
|
0.46%
|
0.30%
|
to
|
0.90%
|
23.42%
|
to
|
22.69%
|
||||||||||
|
2020
|
131,114
|
20.90
|
to
|
37.44
|
4,375,940
|
0.23%
|
0.30%
|
to
|
0.90%
|
8.26%
|
to
|
7.61%
|
||||||||||
|
Strategic Growth Fund
|
||||||||||||||||||||||
|
2024
|
554,436
|
$ 61.71
|
to
|
$ 61.71
|
$ 34,212,411
|
0.00%
|
0.90%
|
to
|
0.90%
|
31.18%
|
to
|
31.18%
|
||||||||||
|
2023
|
597,955
|
47.04
|
to
|
47.04
|
28,128,315
|
0.00%
|
0.90%
|
to
|
0.90%
|
40.68%
|
to
|
40.68%
|
||||||||||
|
2022
|
637,964
|
33.44
|
to
|
33.44
|
21,332,398
|
0.00%
|
0.90%
|
to
|
0.90%
|
(33.12%)
|
to
|
(33.12%)
|
||||||||||
|
2021
|
639,148
|
50.00
|
to
|
50.00
|
31,954,543
|
0.00%
|
0.90%
|
to
|
0.90%
|
20.84%
|
to
|
20.84%
|
||||||||||
|
2020
|
666,207
|
41.37
|
to
|
41.37
|
27,563,526
|
0.09%
|
0.90%
|
to
|
0.90%
|
39.25%
|
to
|
39.25%
|
||||||||||
|
Janus Henderson
|
||||||||||||||||||||||
|
VIT Balanced Portfolio (Service Shares)
|
||||||||||||||||||||||
|
2024
|
718,319
|
$ 37.56
|
to
|
$ 45.18
|
$ 27,856,049
|
1.78%
|
0.30%
|
to
|
0.90%
|
14.80%
|
to
|
14.11%
|
||||||||||
|
2023
|
713,196
|
32.71
|
to
|
39.59
|
24,150,644
|
1.82%
|
0.30%
|
to
|
0.90%
|
14.11%
|
to
|
14.79%
|
||||||||||
|
2022
|
682,558
|
28.50
|
to
|
34.70
|
20,179,066
|
1.11%
|
0.30%
|
to
|
0.90%
|
(17.36%)
|
to
|
(16.87%)
|
||||||||||
|
2021
|
649,326
|
34.28
|
to
|
41.99
|
23,175,105
|
0.88%
|
0.30%
|
to
|
0.90%
|
16.56%
|
to
|
15.87%
|
||||||||||
|
2020
|
631,827
|
29.41
|
to
|
36.24
|
19,446,763
|
2.10%
|
0.30%
|
to
|
0.90%
|
13.69%
|
to
|
13.01%
|
||||||||||
|
VIT Enterprise Portfolio (Service Shares)
|
||||||||||||||||||||||
|
2024
|
89,342
|
$ 11.98
|
to
|
$ 61.82
|
$ 4,992,115
|
0.63%
|
0.25%
|
to
|
0.90%
|
19.83%
|
to
|
14.29%
|
||||||||||
|
2023
|
91,981
|
35.19
|
to
|
54.09
|
4,661,467
|
0.09%
|
0.30%
|
to
|
0.90%
|
16.73%
|
to
|
17.42%
|
||||||||||
|
2022
|
97,116
|
29.97
|
to
|
46.34
|
4,207,447
|
0.24%
|
0.30%
|
to
|
0.90%
|
(16.90%)
|
to
|
(16.40%)
|
||||||||||
|
2021
|
99,525
|
35.85
|
to
|
55.76
|
5,216,752
|
0.24%
|
0.30%
|
to
|
0.90%
|
16.19%
|
to
|
15.50%
|
||||||||||
|
2020
|
105,014
|
30.85
|
to
|
48.28
|
4,762,327
|
0.04%
|
0.30%
|
to
|
0.90%
|
18.83%
|
to
|
18.12%
|
||||||||||
|
VIT Forty Portfolio (Institutional Shares)
|
||||||||||||||||||||||
|
2024
|
1,643,246
|
$ 54.35
|
to
|
$ 64.00
|
$ 96,333,326
|
0.11%
|
0.30%
|
to
|
0.90%
|
28.08%
|
to
|
27.31%
|
||||||||||
|
2023
|
1,724,973
|
42.69
|
to
|
49.97
|
79,005,981
|
0.20%
|
0.30%
|
to
|
0.90%
|
38.72%
|
to
|
39.55%
|
||||||||||
|
2022
|
1,763,452
|
30.78
|
to
|
35.81
|
57,846,788
|
0.16%
|
0.30%
|
to
|
0.90%
|
(34.14%)
|
to
|
(33.75%)
|
||||||||||
|
2021
|
1,701,656
|
46.73
|
to
|
54.05
|
84,215,448
|
0.50%
|
0.30%
|
to
|
0.90%
|
22.53%
|
to
|
21.80%
|
||||||||||
|
2020
|
1,725,525
|
38.37
|
to
|
44.11
|
69,706,070
|
0.70%
|
0.30%
|
to
|
0.90%
|
38.98%
|
to
|
38.15%
|
||||||||||
|
PIMCO Variable Insurance Trust –
|
||||||||||||||||||||||
|
Administrative Class Shares
|
||||||||||||||||||||||
|
VIT International Bond Portfolio (U.S. Dollar-Hedged)
|
||||||||||||||||||||||
|
2024
|
340,954
|
$ 19.53
|
to
|
$ 24.75
|
$ 7,679,656
|
3.68%
|
0.30%
|
to
|
0.90%
|
5.14%
|
to
|
4.51%
|
||||||||||
|
2023
|
322,896
|
18.57
|
to
|
23.68
|
6,974,041
|
2.59%
|
0.30%
|
to
|
0.90%
|
8.05%
|
to
|
8.69%
|
||||||||||
|
2022
|
310,890
|
17.09
|
to
|
21.91
|
6,235,006
|
1.35%
|
0.30%
|
to
|
0.90%
|
(10.95%)
|
to
|
(10.42%)
|
||||||||||
|
2021
|
308,691
|
19.08
|
to
|
24.61
|
7,027,568
|
1.59%
|
0.30%
|
to
|
0.90%
|
(2.25%)
|
to
|
(2.83%)
|
||||||||||
|
2020
|
293,098
|
19.51
|
to
|
25.33
|
6,847,463
|
5.75%
|
0.30%
|
to
|
0.90%
|
5.24%
|
to
|
4.61%
|
||||||||||
|
VIT Low Duration Portfolio
|
||||||||||||||||||||||
|
2024
|
455,130
|
$ 13.65
|
to
|
$ 16.78
|
$ 7,169,474
|
4.06%
|
0.30%
|
to
|
0.90%
|
4.18%
|
to
|
3.56%
|
||||||||||
|
2023
|
430,931
|
13.10
|
to
|
16.21
|
6,568,246
|
3.60%
|
0.30%
|
to
|
0.90%
|
4.04%
|
to
|
4.66%
|
||||||||||
|
2022
|
414,974
|
12.52
|
to
|
15.58
|
6,097,188
|
1.57%
|
0.30%
|
to
|
0.90%
|
(6.58%)
|
to
|
(6.02%)
|
||||||||||
|
2021
|
413,172
|
13.32
|
to
|
16.67
|
6,524,685
|
0.52%
|
0.30%
|
to
|
0.90%
|
(1.22%)
|
to
|
(1.81%)
|
||||||||||
|
2020
|
389,006
|
13.48
|
to
|
16.98
|
6,228,817
|
1.19%
|
0.30%
|
to
|
0.90%
|
2.68%
|
to
|
2.07%
|
||||||||||
|
Principal Variable Contracts Funds, Inc.
|
||||||||||||||||||||||
|
("PVC") – Class 1 Equity Funds
|
||||||||||||||||||||||
|
Diversified International Account I
|
||||||||||||||||||||||
|
2024
|
63,098
|
$ 10.78
|
to
|
$ 13.47
|
$ 840,655
|
3.10%
|
0.25%
|
to
|
0.70%
|
7.82%
|
to
|
4.39%
|
||||||||||
|
2023
|
61,887
|
12.91
|
to
|
12.91
|
798,817
|
1.26%
|
0.30%
|
to
|
0.30%
|
17.10%
|
to
|
17.10%
|
||||||||||
|
2022
|
66,083
|
11.02
|
to
|
11.02
|
728,444
|
2.64%
|
0.30%
|
to
|
0.30%
|
(20.24%)
|
to
|
(20.24%)
|
||||||||||
|
2021
|
65,826
|
13.82
|
to
|
13.82
|
909,724
|
1.28%
|
0.30%
|
to
|
0.30%
|
9.42%
|
to
|
9.42%
|
||||||||||
|
2020
|
73,204
|
12.63
|
to
|
12.63
|
924,565
|
2.67%
|
0.30%
|
to
|
0.30%
|
15.82%
|
to
|
|||||||||||
|
LargeCap Growth Account I
|
||||||||||||||||||||||
|
2024
|
28,211
|
$ 13.77
|
to
|
$ 21.74
|
$ 552,711
|
0.00%
|
0.25%
|
to
|
0.70%
|
37.68%
|
to
|
24.76%
|
||||||||||
|
2023
|
24,492
|
17.11
|
to
|
17.43
|
426,174
|
0.00%
|
0.30%
|
to
|
0.70%
|
39.37%
|
to
|
39.92%
|
||||||||||
|
2022
|
24,589
|
12.28
|
to
|
12.46
|
305,925
|
0.00%
|
0.30%
|
to
|
0.70%
|
(34.61%)
|
to
|
(34.35%)
|
||||||||||
|
2021
|
24,228
|
18.78
|
to
|
18.97
|
459,343
|
0.00%
|
0.30%
|
to
|
0.70%
|
21.53%
|
to
|
21.05%
|
||||||||||
|
2020
|
24,220
|
15.52
|
to
|
15.61
|
377,959
|
0.03%
|
0.30%
|
to
|
0.70%
|
35.79%
|
to
|
|||||||||||
|
Principal Variable Contracts Funds, Inc.
|
||||||||||||||||||||||
|
("PVC") – Class 1 Fixed Income Funds
|
||||||||||||||||||||||
|
Core Plus Bond Account I
|
||||||||||||||||||||||
|
2024
|
8,706
|
$ 9.89
|
to
|
$ 10.17
|
$ 88,435
|
3.28%
|
0.25%
|
to
|
0.70%
|
0.60%
|
to
|
(1.08%)
|
||||||||||
|
2023
|
12,227
|
10.11
|
to
|
10.11
|
123,575
|
2.93%
|
0.30%
|
to
|
0.30%
|
5.03%
|
to
|
5.03%
|
||||||||||
|
2022
|
11,986
|
9.62
|
to
|
9.62
|
115,332
|
3.11%
|
0.30%
|
to
|
0.30%
|
(14.38%)
|
to
|
(14.38%)
|
||||||||||
|
2021
|
12,250
|
11.24
|
to
|
11.24
|
137,676
|
2.64%
|
0.30%
|
to
|
0.30%
|
(0.75%)
|
to
|
(0.75%)
|
||||||||||
|
2020
|
11,919
|
11.32
|
to
|
11.32
|
134,969
|
3.56%
|
0.30%
|
to
|
0.30%
|
9.22%
|
to
|
9.22%
|
||||||||||
|
Government & High Quality Bond Account I
|
||||||||||||||||||||||
|
2024
|
12,427
|
$ 9.49
|
to
|
$ 9.88
|
$ 120,883
|
3.13%
|
0.25%
|
to
|
0.70%
|
0.31%
|
to
|
0.31%
|
||||||||||
|
2023
|
15,026
|
9.46
|
to
|
9.46
|
142,114
|
2.33%
|
0.30%
|
to
|
0.30%
|
4.33%
|
to
|
4.33%
|
||||||||||
|
2022
|
14,806
|
9.07
|
to
|
9.07
|
134,228
|
1.41%
|
0.30%
|
to
|
0.30%
|
(12.07%)
|
to
|
(12.07%)
|
||||||||||
|
2021
|
14,454
|
10.31
|
to
|
10.31
|
149,025
|
2.29%
|
0.30%
|
to
|
0.30%
|
(1.62%)
|
to
|
(1.62%)
|
||||||||||
|
2020
|
14,135
|
10.48
|
to
|
10.48
|
148,128
|
2.99%
|
0.30%
|
to
|
0.30%
|
2.56%
|
to
|
2.56%
|
||||||||||
|
Short-Term Income Account I
|
||||||||||||||||||||||
|
2024
|
1,165
|
$ 11.02
|
to
|
$ 11.02
|
$ 12,833
|
3.51%
|
0.30%
|
to
|
0.30%
|
4.78%
|
to
|
4.78%
|
||||||||||
|
2023
|
959
|
10.52
|
to
|
10.52
|
10,083
|
1.85%
|
0.30%
|
to
|
0.30%
|
5.29%
|
to
|
5.29%
|
||||||||||
|
2022
|
742
|
9.99
|
to
|
9.99
|
7,409
|
1.26%
|
0.30%
|
to
|
0.30%
|
(3.74%)
|
to
|
(3.74%)
|
||||||||||
|
2021
|
520
|
10.37
|
to
|
10.37
|
5,397
|
1.68%
|
0.30%
|
to
|
0.30%
|
(1.01%)
|
to
|
(1.01%)
|
||||||||||
|
2020
|
305
|
10.48
|
to
|
10.48
|
3,201
|
2.56%
|
0.30%
|
to
|
0.30%
|
3.05%
|
to
|
3.05%
|
||||||||||
|
Principal Variable Contracts Funds, Inc.
|
||||||||||||||||||||||
|
("PVC") – Class 2 Shares – Equity Funds
|
||||||||||||||||||||||
|
Capital Appreciation Account II
|
||||||||||||||||||||||
|
2024
|
167,831
|
$ 13.37
|
to
|
$ 66.60
|
$ 7,006,947
|
0.59%
|
0.25%
|
to
|
0.90%
|
33.73%
|
to
|
24.41%
|
||||||||||
|
2023
|
136,687
|
34.02
|
to
|
79.01
|
5,922,374
|
0.66%
|
0.30%
|
to
|
0.90%
|
23.74%
|
to
|
24.47%
|
||||||||||
|
2022
|
147,629
|
27.33
|
to
|
63.73
|
5,103,373
|
0.62%
|
0.30%
|
to
|
0.90%
|
(17.36%)
|
to
|
(16.87%)
|
||||||||||
|
2021
|
162,433
|
32.88
|
to
|
76.97
|
6,671,218
|
0.74%
|
0.30%
|
to
|
0.90%
|
27.12%
|
to
|
26.36%
|
||||||||||
|
2020
|
164,817
|
25.87
|
to
|
60.79
|
5,341,989
|
1.09%
|
0.30%
|
to
|
0.90%
|
18.08%
|
to
|
17.38%
|
||||||||||
|
Equity Income Account II
|
||||||||||||||||||||||
|
2024
|
302,636
|
$ 11.95
|
to
|
$ 57.22
|
$ 12,601,369
|
1.92%
|
0.25%
|
to
|
0.90%
|
19.46%
|
to
|
14.19%
|
||||||||||
|
2023
|
266,349
|
25.93
|
to
|
50.11
|
11,160,681
|
1.92%
|
0.30%
|
to
|
0.90%
|
9.94%
|
to
|
10.59%
|
||||||||||
|
2022
|
276,153
|
23.45
|
to
|
45.58
|
10,501,778
|
1.67%
|
0.30%
|
to
|
0.90%
|
(11.51%)
|
to
|
(10.98%)
|
||||||||||
|
2021
|
279,432
|
26.34
|
to
|
51.51
|
12,042,733
|
1.86%
|
0.30%
|
to
|
0.90%
|
21.78%
|
to
|
21.06%
|
||||||||||
|
2020
|
301,453
|
21.63
|
to
|
42.55
|
10,510,523
|
1.76%
|
0.30%
|
to
|
0.90%
|
5.83%
|
to
|
5.20%
|
||||||||||
|
MidCap Account II
|
||||||||||||||||||||||
|
2024
|
100,945
|
$ 13.03
|
to
|
$ 312.83
|
$ 18,701,566
|
0.05%
|
0.25%
|
to
|
0.90%
|
30.30%
|
to
|
18.90%
|
||||||||||
|
2023
|
85,372
|
34.30
|
to
|
263.09
|
16,820,402
|
0.00%
|
0.30%
|
to
|
0.90%
|
24.62%
|
to
|
25.37%
|
||||||||||
|
2022
|
89,095
|
27.36
|
to
|
211.11
|
13,933,005
|
0.00%
|
0.30%
|
to
|
0.90%
|
(23.85%)
|
to
|
(23.39%)
|
||||||||||
|
2021
|
94,631
|
35.71
|
to
|
277.22
|
18,845,959
|
0.00%
|
0.30%
|
to
|
0.90%
|
24.82%
|
to
|
24.08%
|
||||||||||
|
2020
|
104,936
|
28.61
|
to
|
223.42
|
16,003,993
|
0.50%
|
0.30%
|
to
|
0.90%
|
17.71%
|
to
|
17.01%
|
||||||||||
|
SmallCap Account II
|
||||||||||||||||||||||
|
2024
|
158,229
|
$ 10.75
|
to
|
$ 18.95
|
$ 2,733,112
|
0.13%
|
0.25%
|
to
|
0.90%
|
7.54%
|
to
|
5.70%
|
||||||||||
|
2023
|
159,998
|
16.92
|
to
|
17.82
|
2,718,068
|
0.05%
|
0.30%
|
to
|
0.90%
|
14.37%
|
to
|
15.05%
|
||||||||||
|
2022
|
164,270
|
14.79
|
to
|
15.49
|
2,439,033
|
0.00%
|
0.30%
|
to
|
0.90%
|
(21.59%)
|
to
|
(21.12%)
|
||||||||||
|
2021
|
170,616
|
18.87
|
to
|
19.64
|
3,228,559
|
0.15%
|
0.30%
|
to
|
0.90%
|
19.50%
|
to
|
18.79%
|
||||||||||
|
2020
|
182,227
|
15.88
|
to
|
16.43
|
2,901,449
|
0.27%
|
0.30%
|
to
|
0.90%
|
21.51%
|
to
|
20.78%
|
||||||||||
|
Principal Variable Contracts Funds, Inc. ("PVC") –
|
||||||||||||||||||||||
|
Class 2 Shares – Strategic Asset Management (“SAM”) Portfolios
|
||||||||||||||||||||||
|
SAM Balanced Portfolio
|
||||||||||||||||||||||
|
2024
|
2,380,649
|
$ 11.41
|
to
|
$ 38.64
|
$ 68,173,412
|
1.86%
|
0.25%
|
to
|
0.90%
|
14.11%
|
to
|
11.37%
|
||||||||||
|
2023
|
2,271,015
|
19.23
|
to
|
34.72
|
60,556,828
|
2.21%
|
0.30%
|
to
|
0.90%
|
14.62%
|
to
|
15.31%
|
||||||||||
|
2022
|
2,211,196
|
16.68
|
to
|
30.27
|
51,420,436
|
2.09%
|
0.30%
|
to
|
0.90%
|
(17.04%)
|
to
|
(16.54%)
|
||||||||||
|
2021
|
2,134,145
|
19.98
|
to
|
36.48
|
59,632,043
|
1.39%
|
0.30%
|
to
|
0.90%
|
13.05%
|
to
|
12.38%
|
||||||||||
|
2020
|
2,052,998
|
17.68
|
to
|
32.47
|
50,977,191
|
2.05%
|
0.30%
|
to
|
0.90%
|
10.62%
|
to
|
9.96%
|
||||||||||
|
SAM Conservative Balanced Portfolio
|
||||||||||||||||||||||
|
2024
|
487,251
|
$ 10.78
|
to
|
$ 29.86
|
$ 11,688,691
|
2.40%
|
0.25%
|
to
|
0.90%
|
8.36%
|
to
|
7.71%
|
||||||||||
|
2023
|
477,812
|
16.46
|
to
|
27.72
|
10,691,408
|
2.69%
|
0.30%
|
to
|
0.90%
|
10.81%
|
to
|
11.47%
|
||||||||||
|
2022
|
458,902
|
14.76
|
to
|
25.02
|
9,250,500
|
2.18%
|
0.30%
|
to
|
0.90%
|
(15.45%)
|
to
|
(14.94%)
|
||||||||||
|
2021
|
443,181
|
17.36
|
to
|
29.59
|
10,503,144
|
1.70%
|
0.30%
|
to
|
0.90%
|
9.15%
|
to
|
8.50%
|
||||||||||
|
2020
|
413,212
|
15.90
|
to
|
27.27
|
9,029,204
|
2.26%
|
0.30%
|
to
|
0.90%
|
8.92%
|
to
|
8.27%
|
||||||||||
|
SAM Conservative Growth Portfolio
|
||||||||||||||||||||||
|
2024
|
3,810,308
|
$ 11.87
|
to
|
$ 46.88
|
$ 134,704,245
|
1.30%
|
0.25%
|
to
|
0.90%
|
18.69%
|
to
|
13.91%
|
||||||||||
|
2023
|
3,785,300
|
22.21
|
to
|
41.63
|
121,119,602
|
1.59%
|
0.30%
|
to
|
0.90%
|
17.99%
|
to
|
18.69%
|
||||||||||
|
2022
|
3,814,048
|
18.71
|
to
|
35.21
|
103,002,928
|
1.76%
|
0.30%
|
to
|
0.90%
|
(18.71%)
|
to
|
(18.22%)
|
||||||||||
|
2021
|
3,723,807
|
22.88
|
to
|
43.23
|
123,673,118
|
1.04%
|
0.30%
|
to
|
0.90%
|
17.09%
|
to
|
16.40%
|
||||||||||
|
2020
|
3,632,866
|
19.54
|
to
|
37.07
|
103,731,751
|
1.69%
|
0.30%
|
to
|
0.90%
|
12.35%
|
to
|
11.68%
|
||||||||||
|
SAM Flexible Income Portfolio
|
||||||||||||||||||||||
|
2024
|
118,159
|
$ 10.49
|
to
|
$ 24.90
|
$ 2,488,886
|
2.88%
|
0.25%
|
to
|
0.90%
|
6.11%
|
to
|
4.91%
|
||||||||||
|
2023
|
124,384
|
14.72
|
to
|
23.61
|
2,488,873
|
3.08%
|
0.30%
|
to
|
0.90%
|
8.24%
|
to
|
8.88%
|
||||||||||
|
2022
|
135,105
|
13.52
|
to
|
21.82
|
2,436,817
|
2.64%
|
0.30%
|
to
|
0.90%
|
(14.14%)
|
to
|
(13.63%)
|
||||||||||
|
2021
|
142,722
|
15.65
|
to
|
25.41
|
2,915,717
|
2.24%
|
0.30%
|
to
|
0.90%
|
6.30%
|
to
|
5.66%
|
||||||||||
|
2020
|
132,144
|
14.73
|
to
|
24.05
|
2,570,782
|
2.69%
|
0.30%
|
to
|
0.90%
|
6.71%
|
to
|
6.07%
|
||||||||||
|
SAM Strategic Growth Portfolio
|
||||||||||||||||||||||
|
2024
|
4,557,534
|
$ 12.18
|
to
|
$ 53.20
|
$ 178,012,736
|
0.91%
|
0.25%
|
to
|
0.90%
|
21.75%
|
to
|
15.63%
|
||||||||||
|
2023
|
4,476,456
|
24.38
|
to
|
47.07
|
155,804,265
|
1.22%
|
0.30%
|
to
|
0.90%
|
20.50%
|
to
|
21.22%
|
||||||||||
|
2022
|
4,485,699
|
20.11
|
to
|
38.99
|
129,535,185
|
1.81%
|
0.30%
|
to
|
0.90%
|
(19.70%)
|
to
|
(19.22%)
|
||||||||||
|
2021
|
4,376,369
|
24.89
|
to
|
48.46
|
157,653,615
|
0.80%
|
0.30%
|
to
|
0.90%
|
19.18%
|
to
|
18.47%
|
||||||||||
|
2020
|
4,288,047
|
20.89
|
to
|
40.82
|
130,710,627
|
1.61%
|
0.30%
|
to
|
0.90%
|
14.79%
|
to
|
14.10%
|
||||||||||
|
(1)
|
Name Changed from Global Growth and Income Fund to Capital World Growth and Income Fund on May 1, 2021.
|
|||||||||||||||||||||
|
(2)
|
For the period (cessation of operations): January 1, 2021 to October 28, 2021. The DWS Bond VIP subaccount liqudated on October 28, 2021.
|
|||||||||||||||||||||
|
(3)
|
For the period (cessation of operations): January 1, 2024 to June 7, 2024 Fidelity VIP Freedom 2005 Portfolio subaccount. Effective June 7, 2024, the Fidelity VIP
Freedom 2005 Portfolio merged with the Fidelity VIP Freedom Income Portfolio. Fidelity VIP Freedom Income Portfolio subaccount was the surviving subaccount.
|
|||||||||||||||||||||
|
*
|
These amounts represent the dividends, excluding distributions of capital gains, received by the subaccount from the underlying mutual fund, net of management fees
assessed by the fund manager, divided by the average net assets. These ratios exclude those expenses, such as mortality and expense charges and contract maintenance charges, that are assessed against policyholder
accounts either through reductions in the unit values or the redemption of units. The recognition of investment income by the subaccount is affected by the timing of the declaration of dividends by the underlying fund
in which the subaccount invests.
|
|||||||||||||||||||||
|
**
|
These amounts represent the annual contract expenses of the Account, consisting of mortality and expense charges, for each period indicated. The ratios include only
those expenses that result in a direct reduction to unit values. Contract maintenance charges made directly to policyholder accounts through the redemption of units and expenses of the underlying fund have been
excluded.
|
|||||||||||||||||||||
|
***
|
These amounts represent the total return for the period indicated, including changes in value of the underlying fund, and expenses assessed through the reduction of
unit values. These ratios do not include any expenses assessed through the redemption of units. Investment options with a date notation indicate the effective date of that investment option in the variable account.
The total return is calculated for each period indicated or from the effective date through the end of the reporting period. As the total return is presented as a range of minimum to maximum values, based on the product
grouping representing the minimum and maximum expense ratio amounts, some individual policy total returns are not within the ranges presented.
|
|||||||||||||||||||||
|
7. Segment Accounting
|
||||||||||||||||||||||
|
The Company determines it conforms to the segment accounting and disclosure requirements established in FASB guidance referenced in the Accounting Standards Codification Topic
280 (“ASC 280”), Segment Reporting. The Account represents the separate account related to Variable Universal Life. Life Accumulator and EssentialLife Variable Universal Life which are no longer actively sold by the
Company. The Account oversight is conducted by Farmers Life Product Committee (FLPC) as the Company’s Chief Operating Decision Maker (CODM). In this reporting period, we adopted FASB Accounting Standards Update
2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures (“ASU 2023-07”). Adoption of the new standard impacted financial statement disclosures only and did not affect our financial
position or the results of its operations.
|
||||||||||||||||||||||
|
The change in net assets resulting from operations, which is used by the CODM to assess the segment’s performance is consistent with that presented within the subaccount’s
financial statements. Segment assets are reflected on the accompanying Statement of Assets and Liabilities as “total assets” and significant segment expenses are listed on the accompanying Statement of Operations.
|
||||||||||||||||||||||
|
The Account segment is based on the Company’s line of business, aggregating products with like economic characteristics. This Account is aggregated.
|
||||||||||||||||||||||
|
8. Subsequent Events
|
||||||||||||||||||||||
|
The Company has evaluated the effects of events subsequent to December 31, 2024, and through the financial statements report date. There have been no events occurring subsequent to the close of the Company's books
or Accounts that would have a material effect on the accompanying financial statements or note disclosures.
|
||||||||||||||||||||||