Protective Variable Life Separate Account

 

Financial Statements 

Year Ended December 31, 2023  

(With Report of Independent Registered Public Accounting Firm Thereon)

 

 

 

Report of Independent Registered Public Accounting Firm

 

To the Policy Owners of Protective Variable Life Separate Account and the Board of Directors of
Protective Life Insurance Company:

 

Opinion on the Financial Statements

 

We have audited the accompanying statements of assets and liabilities of the subaccounts listed in Appendix A that comprise Protective Variable Life Separate Account (the Separate Account) as of December 31, 2023, the related statements of operations for the year or period then ended, the statements of changes in net assets for each of the years or periods in the two-year period then ended, and the related notes (collectively, the financial statements) and the financial highlights for each of the years or periods in the five-year period then ended. In our opinion, the financial statements and financial highlights present fairly, in all material respects, the financial position of the Separate Account as of December 31, 2023, the results of its operations for the year or period then ended, the changes in its net assets for each of the years or periods in the two-year period then ended, and the financial highlights for each of the years or periods in the five-year period then ended, in conformity with U.S. generally accepted accounting principles.

 

Basis for Opinion

 

These financial statements and financial highlights are the responsibility of the Separate Account’s management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Separate Account in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements and financial highlights, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements and financial highlights. Such procedures also included confirmation of securities owned as of December 31, 2023, by correspondence with the underlying mutual funds or their transfer agents; when replies were not received, we performed other auditing procedures. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements and financial highlights. We believe that our audits provide a reasonable basis for our opinion.

 

   

/s/ KPMG LLP

   

 

We have served as the auditor of one or more Protective Life Insurance Company Separate Accounts since 2019.

 

Birmingham, Alabama
April 16, 2024

1

 

Appendix A

 

The subaccounts that comprise Protective Variable Life Separate Account were audited according to varying periods as defined in the table below:

 

Subaccount Statement of Assets
and Liabilities
Statement of
Operations
Statements of Changes in
Net Assets
American Funds IS Asset Allocation Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Asset Allocation Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Global Growth Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Global Growth Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Global Small Capitalization Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Growth Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Growth Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Growth-Income Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS International Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS New World Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS New World Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
American Funds IS Washington Mutual Investors Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Calvert VP SRI Balanced Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
ClearBridge Variable Mid Cap Portfolio, Class I As of December 31, 2023 For the period from June 20, 2023 (commencement of operations) to December 31, 2023 For the period from June 20, 2023 (commencement of operations) to December 31, 2023

2

 

ClearBridge Variable Mid Cap Portfolio, Class II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
ClearBridge Variable Small Cap Growth Portfolio, Class I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
ClearBridge Variable Small Cap Growth Portfolio, Class II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Dimensional VA Global Moderate Allocation Portfolio, Institutional As of December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023
Dimensional VA International Small Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Dimensional VA International Value Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Dimensional VA Short-Term Fixed Portfolio Not applicable For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023
Dimensional VA US Large Value Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Dimensional VA US Targeted Value Portfolio As of December 31, 2023 For the period from October 26, 2023 (commencement of operations) to December 31, 2023 For the period from October 26, 2023 (commencement of operations) to December 31, 2023
Dimensional VIT Inflation Protected Securities Portfolio, Institutional As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Contrafund Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Equity-Income Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Freedom Funds 2015 Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Freedom Funds 2020 Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Growth Opportunities Portfolio, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Growth Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

3

 

Fidelity VIP Index 500 Portfolio, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Index 500 Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Investment Grade Bond Portfolio, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Investment Grade Bond Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Mid Cap Portfolio, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Fidelity VIP Mid Cap Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin DynaTech VIP Fund As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Growth and Income VIP Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Income VIP Fund, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Income VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Mutual Shares VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Rising Dividends VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Small Cap Value VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin Small-Mid Cap Growth VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Franklin U.S. Government Securities VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Core Fixed Income Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Core Fixed Income Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

4

 

Goldman Sachs VIT International Equity Insights Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT International Equity Insights Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Large Cap Value Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Large Cap Value Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Mid Cap Growth Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Mid Cap Value Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Mid Cap Value Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Small Cap Equity Insights Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Small Cap Equity Insights Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Strategic Growth Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT Strategic Growth Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT U.S. Equity Insights Fund, Institutional Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Goldman Sachs VIT U.S. Equity Insights Fund, Service Shares As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. American Franchise Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. American Value Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

5

 

Invesco V.I. Balanced-Risk Allocation Fund Class, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Capital Appreciation Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Comstock Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Discovery Mid Cap Growth Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Discovery Mid Cap Growth Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Diversified Dividend Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Equity and Income Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. EQV International Equity Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Global Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Global Real Estate Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Global Strategic Income Fund As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Government Securities Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Growth and Income Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. Main Street Fund, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Invesco V.I. S&P 500 Buffer Fund, June Series I As of December 31, 2023 For the period from September 12, 2023 (commencement of operations) to December 31, 2023 For the period from September 12, 2023 (commencement of operations) to December 31, 2023
Invesco V.I. Small Cap Equity Fund, Series II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

6

 

Invesco V.I. U.S. Government Money Portfolio, Series I As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Bond Debenture Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Fundamental Equity Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Growth and Income Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Growth Opportunities Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Inc. Dividend Growth Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Lord Abbett Series Fund Mid Cap Stock Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Emerging Markets Equity Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Growth Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS International Intrinsic Value Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Investors Trust Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Massachusetts Investors Growth Stock Portfolio, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS New Discovery Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Research Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Total Return Bond Series, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Total Return Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
MFS Utilities Series, Initial Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

7

 

MFS Value Series, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Morgan Stanley VIF Global Real Estate Portfolio, Class II As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO All Asset Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO International Bond Portfolio (U.S. Dollar-Hedged), Institutional Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Long-Term U.S. Government Portfolio, Advisor Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Low Duration Portfolio, Advisor Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Real Return Portfolio, Advisor Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Real Return Portfolio, Institutional Class As of December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023
PIMCO Short-Term Portfolio, Advisor Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Short-Term Portfolio, Institutional Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Total Return Portfolio, Advisor Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
PIMCO Total Return Portfolio, Institutional Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Putnam VT Sustainable Leaders Fund, Class IA As of December 31, 2023 For the period from September 11, 2023 (commencement of operations) to December 31, 2023 For the period from September 11, 2023 (commencement of operations) to December 31, 2023
Royce Capital Fund Micro Cap Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Royce Capital Fund Small Cap Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Royce Capital Fund Small Cap Portfolio, Service Class As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

8

 

Schwab S&P 500 Index Fund As of December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023
Templeton Developing Markets VIP Fund As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Templeton Developing Markets VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Templeton Foreign VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Templeton Global Bond VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Templeton Growth VIP Fund, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Aggressive Growth ETF Portfolio, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Aggressive Growth ETF Portfolio, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Balanced ETF Portfolio, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Conservative ETF Portfolio, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Conservative ETF Portfolio, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Growth ETF Portfolio, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Growth ETF Portfolio, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Moderate Growth ETF Portfolio, Class 1 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
TOPS Moderate Growth ETF Portfolio, Class 2 As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Capital Growth Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Conservative Allocation Portfolio As of December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023

9

 

Vanguard VIF Equity Income Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Equity Index Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Growth Portfolio As of December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023 For the period from August 4, 2023 (commencement of operations) to December 31, 2023
Vanguard VIF International Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Mid-Cap Index Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Real Estate Index Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Short-Term Investment-Grade Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Total Bond Market Index Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023
Vanguard VIF Total Stock Market Index Portfolio As of December 31, 2023 For the year then ended December 31, 2023 For each of the years in the two-year period then ended December 31, 2023

10

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

American

Funds IS

Asset

Allocation

Fund, Class 1

  

American

Funds IS

Asset

Allocation

Fund, Class 2

  

American

Funds IS

Global

Growth

Fund, Class 1

  

American

Funds IS

Global

Growth

Fund, Class 2

  

American

Funds IS

Global Small Capitalization

Fund, Class 2

  

American

Funds IS

Growth

Fund, Class 1

  

American

Funds IS

Growth

Fund, Class 2

 
ASSETS:                                   
Investments at fair value (1)  $6,227,967   $4,769,161   $25,544,163   $3,717,628   $2,390,747   $15,098,062   $10,415,405 
Receivable from the Policies   -    260    -    781    -    -    - 
Receivable from the fund manager   3,617    -    16,260    -    19    1,243    1,400 
Receivable from the Company   1,807    -    -    1    -    -    - 
Total assets   6,233,391    4,769,421    25,560,423    3,718,410    2,390,766    15,099,305    10,416,805 
                                    
LIABILITIES:                                   
Payable to the Policies   3,617    -    16,260    -    19    1,243    1,400 
Payable to the fund manager   -    260    -    781    -    -    - 
Payable to the Company   -    -    9,197    -    -    1    138 
Total liabilities   3,617    260    25,457    781    19    1,244    1,538 
                                    
NET ASSETS  $6,229,774   $4,769,161   $25,534,966   $3,717,629   $2,390,747   $15,098,061   $10,415,267 
                                    
Fair value per share (NAV)  $23.86   $23.53   $33.92   $33.44   $17.50   $99.44   $98.20 
Shares outstanding in the Separate Account   261,021    202,684    753,071    111,173    136,614    151,831    106,063 
                                    
(1) Investments in mutual fund shares, at cost  $6,533,672   $4,663,005   $25,707,077   $3,498,390   $2,703,842   $14,560,128   $8,409,560 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

11

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

American

Funds IS

Growth-

Income

Fund, Class 1

  

American

Funds IS

International

Fund, Class 2

  

American

Funds IS

New World

Fund, Class 1

  

American

Funds IS

New World

Fund, Class 2

  

American

Funds IS

Washington

Mutual

Investors

Fund, Class 2

  

Calvert VP

SRI Balanced

Portfolio

  

ClearBridge

Variable Mid

Cap Portfolio,

Class I

 
ASSETS:                                    
Investments at fair value (1)   $11,325,604   $3,022,650   $21,300,337   $1,842,103   $8,515,285   $61,826   $28,773 
Receivable from the Policies    -    -    -    10,663    -    -    - 
Receivable from the fund manager    596    518    14,910    -    1,196    -    - 
Receivable from the Company    -    1    -    -    1    -    - 
Total assets    11,326,200    3,023,169    21,315,247    1,852,766    8,516,482    61,826    28,773 
                                     
LIABILITIES:                                    
Payable to the Policies    596    518    14,910    -    1,196    -    - 
Payable to the fund manager    -    -    -    10,663    -    -    - 
Payable to the Company    31    -    8,791    -    -    -    - 
Total liabilities    627    518    23,701    10,663    1,196    -    - 
                                     
NET ASSETS   $11,325,573   $3,022,651   $21,291,546   $1,842,103   $8,515,286   $61,826   $28,773 
                                     
Fair value per share (NAV)   $59.26   $17.41   $25.48   $25.17   $14.21   $2.37   $22.82 
Shares outstanding in the Separate Account    191,117    173,616    835,963    73,186    599,246    26,087    1,261 
                                     
(1) Investments in mutual fund shares, at cost   $10,877,284   $3,224,203   $21,171,201   $1,811,767   $7,944,723   $56,303   $28,509 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

12

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

ClearBridge

Variable Mid

Cap Portfolio,

Class II

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class I

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class II

  

Dimensional

VA Global

Moderate

Allocation

Portfolio,

Institutional

  

Dimensional

VA

International

Small

Portfolio

  

Dimensional

VA

International

Value

Portfolio

  

Dimensional

VA US Large

Value

Portfolio

 
ASSETS:                                    
Investments at fair value (1)   $2,563,043   $12,491,702   $1,894,894   $55,376   $4,742,428   $1,323,771   $1,843,809 
Receivable from the Policies    -    -    254    -    -    -    - 
Receivable from the fund manager    131    8,357    -    -    657    20    596 
Receivable from the Company    -    -    -    -    -    218    - 
Total assets    2,563,174    12,500,059    1,895,148    55,376    4,743,085    1,324,009    1,844,405 
                                     
LIABILITIES:                                    
Payable to the Policies    131    8,357    -    -    657    20    596 
Payable to the fund manager    -    -    254    -    -    -    - 
Payable to the Company    -    7,505    -    3    4,295    -    - 
Total liabilities    131    15,862    254    3    4,952    20    596 
                                     
NET ASSETS   $2,563,043   $12,484,197   $1,894,894   $55,373   $4,738,133   $1,323,989   $1,843,809 
                                     
Fair value per share (NAV)   $22.57   $27.35   $25.29   $15.08   $11.88   $13.61   $32.54 
Shares outstanding in the Separate Account    113,560    456,735    74,927    3,672    399,194    97,265    56,663 
                                     
(1) Investments in mutual fund shares, at cost   $2,185,659   $13,000,856   $1,810,961   $55,075   $4,669,017   $1,276,902   $1,780,223 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

13

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Dimensional

VA US

Targeted

Value

Portfolio

  

Dimensional

VIT Inflation

Protected

Securities

Portfolio,

Institutional

  

Fidelity VIP

Contrafund

Portfolio,

Service Class

  

Fidelity VIP

Equity-

Income

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2015

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2020

Portfolio,

Service Class

  

Fidelity VIP

Growth

Opportunities

Portfolio,

Initial Class

 
ASSETS:                             
Investments at fair value (1)   $5,821   $5,485,993   $53,063,010   $3,529,179   $454,592   $873,205   $4,126,026 
Receivable from the Policies    -    -    15,299    -    -    -    - 
Receivable from the fund manager    -    6,731    -    -    -    -    1,974 
Receivable from the Company    -    1    -    -    -    -    84 
Total assets    5,821    5,492,725    53,078,309    3,529,179    454,592    873,205    4,128,084 
                                     
LIABILITIES:                                    
Payable to the Policies    -    6,731    -    -    -    -    1,974 
Payable to the fund manager    -    -    15,299    -    -    -    - 
Payable to the Company    -    -    26,003    -    -    -    - 
Total liabilities    -    6,731    41,302    -    -    -    1,974 
                                     
NET ASSETS   $5,821   $5,485,994   $53,037,007   $3,529,179   $454,592   $873,205   $4,126,110 
                                     
Fair value per share (NAV)   $22.60   $9.06   $48.30   $24.65   $11.46   $12.45   $59.76 
Shares outstanding in the Separate Account    258    605,518    1,098,613    143,172    39,668    70,137    69,043 
                                     
(1) Investments in mutual fund shares, at cost   $5,202   $6,018,326   $34,226,306   $3,334,636   $435,803   $755,572   $3,989,250 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

14

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Fidelity VIP

Growth

Portfolio,

Service Class

  

Fidelity VIP

Index 500

Portfolio,

Initial Class

  

Fidelity VIP

Index 500

Portfolio,

Service Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Initial Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Service Class

  

Fidelity VIP

Mid Cap

Portfolio,

Initial Class

  

Fidelity VIP

Mid Cap

Portfolio,

Service Class

 
ASSETS:                                    
Investments at fair value (1)   $3,461,324   $43,776,837   $34,216,043   $7,093,641   $15,023,705   $3,849,843   $27,089,251 
Receivable from the Policies    14,315    -    12,297    -    336    243    13,821 
Receivable from the fund manager    -    21,816    -    6,730    -    -    - 
Receivable from the Company    1    -    -    -    -    72    - 
Total assets    3,475,640    43,798,653    34,228,340    7,100,371    15,024,041    3,850,158    27,103,072 
                                     
LIABILITIES:                                    
Payable to the Policies    -    21,816    -    6,730    -    -    - 
Payable to the fund manager    14,315    -    12,297    -    336    243    13,821 
Payable to the Company    -    15,169    5,017    1,188    4,536    -    24,512 
Total liabilities    14,315    36,985    17,314    7,918    4,872    243    38,333 
                                     
NET ASSETS   $3,461,325   $43,761,668   $34,211,026   $7,092,453   $15,019,169   $3,849,915   $27,064,739 
                                     
Fair value per share (NAV)   $92.36   $461.79   $459.76   $11.17   $11.01   $36.44   $35.91 
Shares outstanding in the Separate Account    37,476    94,798    74,422    635,062    1,364,551    105,649    754,365 
                                     
(1) Investments in mutual fund shares, at cost   $1,583,030   $38,838,900   $14,202,160   $7,420,658   $17,318,969   $3,997,209   $24,961,182 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

15

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Franklin

DynaTech

VIP Fund

  

Franklin

Growth and

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 2

  

Franklin

Mutual Shares

VIP

Fund, Class 2

  

Franklin

Rising

Dividends VIP

Fund, Class 2

  

Franklin

Small Cap

Value VIP

Fund, Class 2

 
ASSETS:                                    
Investments at fair value (1)   $6,319,443   $11,728,556   $1,106,495   $19,806,000   $51,553,591   $28,226,436   $5,357,805 
Receivable from the Policies    -    -    -    10,757    -    16,899    866 
Receivable from the fund manager    136    7,930    291    -    872    -    - 
Receivable from the Company    1    -    -    -    -    -    5 
Total assets    6,319,580    11,736,486    1,106,786    19,816,757    51,554,463    28,243,335    5,358,676 
                                     
LIABILITIES:                                    
Payable to the Policies    136    7,930    291    -    872    -    - 
Payable to the fund manager    -    -    -    10,757    -    16,899    866 
Payable to the Company    -    9,024    3    9,516    56,991    1    - 
Total liabilities    136    16,954    294    20,273    57,863    16,900    866 
                                     
NET ASSETS   $6,319,444   $11,719,532   $1,106,492   $19,796,484   $51,496,600   $28,226,435   $5,357,810 
                                     
Fair value per share (NAV)   $4.27   $6.73   $14.91   $14.20   $15.33   $26.93   $13.27 
Shares outstanding in the Separate Account    1,479,963    1,742,728    74,212    1,394,789    3,362,922    1,048,141    403,753 
                                     
(1) Investments in mutual fund shares, at cost   $8,363,657   $13,239,561   $1,146,991   $20,691,826   $57,167,049   $23,607,598   $6,136,902 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

16

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Franklin

Small-Mid

Cap Growth

VIP Fund,

Class 2

  

Franklin U.S.

Government

Securities VIP

Fund, Class 2

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Service Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Service Shares

  

Goldman

Sachs VIT

Large Cap

Value Fund,

Institutional

Shares

 
ASSETS:                                    
Investments at fair value (1)   $6,271,338   $15,879,936   $17,647,757   $965,173   $6,929,299   $3,045,836   $14,575,431 
Receivable from the Policies    -    1,964    -    527    -    -    - 
Receivable from the fund manager    145    -    13,676    -    142    148    1,181 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    6,271,483    15,881,900    17,661,433    965,700    6,929,441    3,045,984    14,576,612 
                                     
LIABILITIES:                                    
Payable to the Policies    145    -    13,676    -    142    148    1,181 
Payable to the fund manager    -    1,964    -    527    -    -    - 
Payable to the Company    -    43,990    1,024    -    4    -    16,265 
Total liabilities    145    45,954    14,700    527    146    148    17,446 
                                     
NET ASSETS   $6,271,338   $15,835,946   $17,646,733   $965,173   $6,929,295   $3,045,836   $14,559,166 
                                     
Fair value per share (NAV)   $13.32   $10.36   $9.68   $9.67   $8.85   $8.90   $8.43 
Shares outstanding in the Separate Account    470,821    1,532,812    1,823,115    99,811    782,972    342,229    1,728,995 
                                     
(1) Investments in mutual fund shares, at cost   $7,672,905   $18,864,301   $18,009,749   $1,046,944   $9,247,347   $2,858,952   $17,910,654 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

17

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Goldman

Sachs VIT

Large Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Service Shares

  

Goldman

Sachs VIT

Strategic

Growth Fund,

Institutional

Shares

 
ASSETS:                                    
Investments at fair value (1)   $2,930,864   $3,031,469   $15,508,599   $7,629,402   $9,682,409   $634,423   $17,682,147 
Receivable from the Policies    -    -    -    -    -    -    - 
Receivable from the fund manager    10    75    7,445    1,089    120    -    353 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    2,930,874    3,031,544    15,516,044    7,630,491    9,682,529    634,423    17,682,500 
                                     
LIABILITIES:                                    
Payable to the Policies    10    75    7,445    1,089    120    -    353 
Payable to the fund manager    -    -    -    -    -    -    - 
Payable to the Company    1    10,686    4,723    113    3    -    11,634 
Total liabilities    11    10,761    12,168    1,202    123    -    11,987 
                                     
NET ASSETS   $2,930,863   $3,020,783   $15,503,876   $7,629,289   $9,682,406   $634,423   $17,670,513 
                                     
Fair value per share (NAV)   $8.44   $10.21   $16.01   $16.21   $12.28   $12.12   $12.54 
Shares outstanding in the Separate Account    347,259    296,912    968,682    470,660    788,470    52,345    1,410,060 
                                     
(1) Investments in mutual fund shares, at cost   $3,261,279   $4,387,602   $15,990,624   $7,528,224   $10,482,000   $535,770   $16,688,385 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

18

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Goldman

Sachs VIT

Strategic

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Service Shares

  

Invesco V.I.

American

Franchise

Fund, Series I

  

Invesco V.I.

American

Value Fund,

Series II

  

Invesco V.I.

Balanced-Risk

Allocation

Fund Class,

Series II

  

Invesco V.I.

Capital

Appreciation

Fund, Series I

 
ASSETS:                                    
Investments at fair value (1)   $7,089,683   $12,849,466   $107,005   $7,259,579   $5,324,328   $582,341   $15,288,661 
Receivable from the Policies    -    -    -    -    1,836    -    - 
Receivable from the fund manager    387    154    5    266    -    155    415 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    7,090,070    12,849,620    107,010    7,259,845    5,326,164    582,496    15,289,076 
                                     
LIABILITIES:                                    
Payable to the Policies    387    154    5    266    -    155    415 
Payable to the fund manager    -    -    -    -    1,836    -    - 
Payable to the Company    970    27,150    -    12,052    14,207    -    12,613 
Total liabilities    1,357    27,304    5    12,318    16,043    155    13,028 
                                     
NET ASSETS   $7,088,713   $12,822,316   $107,005   $7,247,527   $5,310,121   $582,341   $15,276,048 
                                     
Fair value per share (NAV)   $12.40   $19.53   $19.71   $58.96   $13.73   $8.48   $47.07 
Shares outstanding in the Separate Account    571,749    657,935    5,429    123,127    387,788    68,672    324,807 
                                     
(1) Investments in mutual fund shares, at cost   $6,833,831   $10,616,268   $48,483   $5,436,502   $6,056,761   $738,287   $13,728,225 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

19

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Invesco V.I.

Comstock

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth

Fund, Series II

  

Invesco V.I.

Diversified

Dividend

Fund, Series I

  

Invesco V.I.

Equity and

Income Fund,

Series II

  

Invesco V.I.

EQV

International

Equity

Fund, Series II

  

Invesco V.I.

Global

Fund, Series I

 
ASSETS:                                    
Investments at fair value (1)   $49,718,407   $10,927,639   $479,644   $2,499,871   $31,733,929   $11,336,958   $33,138,287 
Receivable from the Policies    17,855    456    -    856    12,930    15,049    - 
Receivable from the fund manager    -    -    66    -    -    -    2,384 
Receivable from the Company    -    1    -    -    -    -    - 
Total assets    49,736,262    10,928,096    479,710    2,500,727    31,746,859    11,352,007    33,140,671 
                                     
LIABILITIES:                                    
Payable to the Policies    -    -    66    -    -    -    2,384 
Payable to the fund manager    17,855    456    -    856    12,930    15,049    - 
Payable to the Company    82,273    -    -    -    19,743    31,122    21,280 
Total liabilities    100,128    456    66    856    32,673    46,171    23,664 
                                     
NET ASSETS   $49,636,134   $10,927,640   $479,644   $2,499,871   $31,714,186   $11,305,836   $33,117,007 
                                     
Fair value per share (NAV)   $19.67   $62.81   $54.01   $24.24   $16.36   $33.47   $36.56 
Shares outstanding in the Separate Account    2,527,626    173,979    8,881    103,130    1,939,727    338,720    906,408 
                                     
(1) Investments in mutual fund shares, at cost   $34,463,294   $12,298,871   $565,261   $2,709,447   $28,785,873   $11,428,181   $29,621,069 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

20

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Invesco V.I.

Global Real

Estate Fund,

Series II

  

Invesco V.I.

Global

Strategic

Income Fund

  

Invesco V.I.

Government

Securities

Fund, Series II

  

Invesco V.I.

Growth and

Income

Fund, Series I

  

Invesco V.I.

Main Street

Fund, Series I

  

Invesco V.I.

S&P 500

Buffer Fund,

June Series I

  

Invesco V.I.

Small Cap

Equity Fund,

Series II

 
ASSETS:                             
Investments at fair value (1)   $926,394   $13,276,479   $4,754,540   $50,172,226   $11,701,061   $58,947   $3,156,318 
Receivable from the Policies    -    -    -    -    -    -    640 
Receivable from the fund manager    23    156    456    1,805    1,239    -    - 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    926,417    13,276,635    4,754,996    50,174,031    11,702,300    58,947    3,156,958 
                                     
LIABILITIES:                                    
Payable to the Policies    23    156    456    1,805    1,239    -    - 
Payable to the fund manager    -    -    -    -    -    -    640 
Payable to the Company    -    48,990    2,960    35,933    21,978    778    4,406 
Total liabilities    23    49,146    3,416    37,738    23,217    778    5,046 
                                     
NET ASSETS   $926,394   $13,227,489   $4,751,580   $50,136,293   $11,679,083   $58,169   $3,151,912 
                                     
Fair value per share (NAV)   $13.65   $4.29   $10.23   $18.86   $18.22   $11.96   $15.49 
Shares outstanding in the Separate Account    67,868    3,094,750    464,764    2,660,245    642,210    4,929    203,765 
                                     
(1) Investments in mutual fund shares, at cost   $1,037,419   $15,289,986   $5,422,466   $49,465,381   $12,661,894   $56,778   $3,594,462 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

21

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Invesco V.I.

U.S.

Government

Money

Portfolio,

Series I

  

Lord Abbett

Series Fund

Bond

Debenture

Portfolio

  

Lord Abbett

Series Fund

Fundamental

Equity

Portfolio

  

Lord Abbett

Series Fund

Growth and

Income

Portfolio

  

Lord Abbett

Series Fund

Growth

Opportunities

Portfolio

  

Lord Abbett

Series Fund

Inc. Dividend

Growth

Portfolio

  

Lord Abbett

Series Fund

Mid Cap

Stock

Portfolio

 
ASSETS:                                    
Investments at fair value (1)   $9,731,396   $39,137,150   $11,331,953   $18,743,317   $4,602,040   $20,239,498   $18,870,474 
Receivable from the Policies    -    34,837    -    43    -    -    11,643 
Receivable from the fund manager    1,702    -    1,237    -    111    2,261    - 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    9,733,098    39,171,987    11,333,190    18,743,360    4,602,151    20,241,759    18,882,117 
                                     
LIABILITIES:                                    
Payable to the Policies    1,702    -    1,237    -    111    2,261    - 
Payable to the fund manager    -    34,837    -    43    -    -    11,643 
Payable to the Company    8,484    24,962    2,432    53,916    2,284    32,855    5 
Total liabilities    10,186    59,799    3,669    53,959    2,395    35,116    11,648 
                                     
NET ASSETS   $9,722,912   $39,112,188   $11,329,521   $18,689,401   $4,599,756   $20,206,643   $18,870,469 
                                     
Fair value per share (NAV)   $1.00   $10.32   $16.79   $36.06   $8.92   $16.21   $25.79 
Shares outstanding in the Separate Account    9,731,396    3,792,359    674,923    519,781    515,924    1,248,581    731,697 
                                     
(1) Investments in mutual fund shares, at cost   $9,731,396   $44,174,269   $11,516,870   $13,089,045   $6,542,770   $19,058,174   $14,580,679 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

22

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

MFS

Emerging

Markets

Equity

Portfolio,

Service Class

  

MFS Growth

Series, Initial

Class

  

MFS

International

Intrinsic

Value

Portfolio,

Service Class

  

MFS Investors

Trust Series,

Initial Class

  

MFS

Massachusetts

Investors

Growth Stock

Portfolio,

Initial Class

  

MFS New

Discovery

Series, Initial

Class

  

MFS Research

Series, Initial

Class

 
ASSETS:                                    
Investments at fair value (1)   $617,732   $21,656,972   $7,663,809   $12,245,264   $6,044,727   $8,509,143   $12,559,741 
Receivable from the Policies    897    1,397    2,504    384    -    747    - 
Receivable from the fund manager    -    -    -    -    146    -    261 
Receivable from the Company    -    -    -    -    -    -    - 
Total assets    618,629    21,658,369    7,666,313    12,245,648    6,044,873    8,509,890    12,560,002 
                                     
LIABILITIES:                                    
Payable to the Policies    -    -    -    -    146    -    261 
Payable to the fund manager    897    1,397    2,504    384    -    747    - 
Payable to the Company    -    26,608    17,170    40,257    8,574    2    50,305 
Total liabilities    897    28,005    19,674    40,641    8,720    749    50,566 
                                     
NET ASSETS   $617,732   $21,630,364   $7,646,639   $12,205,007   $6,036,153   $8,509,141   $12,509,436 
                                     
Fair value per share (NAV)   $12.24   $60.29   $28.83   $35.99   $22.63   $12.94   $31.97 
Shares outstanding in the Separate Account    50,468    359,213    265,828    340,241    267,111    657,584    392,860 
                                     
(1) Investments in mutual fund shares, at cost   $705,802   $14,442,206   $6,074,515   $7,826,683   $5,030,897   $10,564,440   $8,900,860 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

23

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

MFS Total

Return Bond

Series, Service

Class

  

MFS Total

Return Series,

Initial Class

  

MFS Utilities

Series, Initial

Class

  

MFS Value

Series, Service

Class

  

Morgan

Stanley VIF

Global Real

Estate

Portfolio,

Class II

  

PIMCO All

Asset

Portfolio

  

PIMCO

International

Bond

Portfolio (U.S.

Dollar-Hedged),

Institutional

Class

 
ASSETS:                                    
Investments at fair value (1)   $15,379,123   $20,999,489   $5,259,473   $20,023,280   $634,577   $377,493   $5,918,316 
Receivable from the Policies    5,939    -    393    2,421    -    -    - 
Receivable from the fund manager    -    693    -    -    32    14    6,730 
Receivable from the Company    -    -    3    -    -    -    39 
Total assets    15,385,062    21,000,182    5,259,869    20,025,701    634,609    377,507    5,925,085 
                                     
LIABILITIES:                                    
Payable to the Policies    -    693    -    -    32    14    6,730 
Payable to the fund manager    5,939    -    393    2,421    -    -    - 
Payable to the Company    44,213    22,504    -    50,623    -    -    - 
Total liabilities    50,152    23,197    393    53,044    32    14    6,730 
                                     
NET ASSETS   $15,334,910   $20,976,985   $5,259,476   $19,972,657   $634,577   $377,493   $5,918,355 
                                     
Fair value per share (NAV)   $11.47   $23.26   $32.25   $20.71   $7.54   $9.20   $9.83 
Shares outstanding in the Separate Account    1,340,813    902,816    163,084    966,841    84,161    41,032    602,067 
                                     
(1) Investments in mutual fund shares, at cost   $17,454,790   $18,029,303   $3,879,502   $16,611,683   $657,636   $403,998   $6,000,359 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

24

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

PIMCO

Long-Term

U.S.

Government

Portfolio,

Advisor Class

  

PIMCO Low

Duration

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Institutional

Class

  

PIMCO

Short-Term

Portfolio,

Advisor Class

  

PIMCO

Short-Term

Portfolio,

Institutional

Class

  

PIMCO

Total Return

Portfolio,

Advisor Class

 
ASSETS:                                    
Investments at fair value (1)   $957,898   $2,187,822   $12,017,179   $54,938   $2,591,901   $875,958   $29,824,160 
Receivable from the Policies    -    -    -    -    -    926    7,867 
Receivable from the fund manager    -    20    2,009    -    87    -    - 
Receivable from the Company    -    -    -    1    -    -    - 
Total assets    957,898    2,187,842    12,019,188    54,939    2,591,988    876,884    29,832,027 
                                     
LIABILITIES:                                    
Payable to the Policies    -    20    2,009    -    87    -    - 
Payable to the fund manager    -    -    -    -    -    926    7,867 
Payable to the Company    1    1,628    214    -    1,600    -    31,392 
Total liabilities    1    1,648    2,223    -    1,687    926    39,259 
                                     
NET ASSETS   $957,897   $2,186,194   $12,016,965   $54,939   $2,590,301   $875,958   $29,792,768 
                                     
Fair value per share (NAV)   $7.95   $9.60   $11.57   $11.57   $10.23   $10.23   $9.18 
Shares outstanding in the Separate Account    120,490    227,898    1,038,650    4,748    253,363    85,626    3,248,819 
                                     
(1) Investments in mutual fund shares, at cost   $1,276,874   $2,373,278   $13,295,494   $55,072   $2,608,594   $873,361   $35,308,257 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

25

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

PIMCO Total

Return

Portfolio,

Institutional

Class

  

Putnam VT

Sustainable

Leaders Fund,

Class IA

  

Royce Capital

Fund Micro

Cap Portfolio,

Service Class

  

Royce Capital

Fund Small

Cap Portfolio

  

Royce Capital

Fund Small

Cap Portfolio,

Service Class

  

Schwab S&P

500 Index

Fund

  

Templeton

Developing

Markets VIP

Fund

 
ASSETS:                                    
Investments at fair value (1)   $5,600,919   $52,098   $1,163,292   $1,154,648   $11,727,150   $86,820   $367,118 
Receivable from the Policies    -    -    -    608    -    -    - 
Receivable from the fund manager    1,689    -    7    -    1,256    -    25 
Receivable from the Company    176    -    -    -    -    -    - 
Total assets    5,602,784    52,098    1,163,299    1,155,256    11,728,406    86,820    367,143 
                                     
LIABILITIES:                                    
Payable to the Policies    1,689    -    7    -    1,256    -    25 
Payable to the fund manager    -    -    -    608    -    -    - 
Payable to the Company    -    -    -    -    127    -    - 
Total liabilities    1,689    -    7    608    1,383    -    25 
                                     
NET ASSETS   $5,601,095   $52,098   $1,163,292   $1,154,648   $11,727,023   $86,820   $367,118 
                                     
Fair value per share (NAV)   $9.18   $41.37   $8.88   $9.59   $9.37   $70.19   $8.30 
Shares outstanding in the Separate Account    610,122    1,259    131,001    120,401    1,251,563    1,237    44,231 
                                     
(1) Investments in mutual fund shares, at cost   $6,019,513   $47,345   $1,337,240   $1,057,196   $11,016,013   $85,962   $401,880 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

26

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Templeton

Developing

Markets VIP

Fund, Class 2

  

Templeton

Foreign VIP

Fund, Class 2

  

Templeton

Global Bond

VIP Fund,

Class 2

  

Templeton

Growth VIP

Fund, Class 2

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 1

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 2

  

TOPS

Balanced ETF

Portfolio,

Class 2

 
ASSETS:                                    
Investments at fair value (1)   $1,567,210   $10,689,921   $12,181,124   $17,192,188   $1,016,576   $118,467   $70,057 
Receivable from the Policies    -    -    -    -    -    -    - 
Receivable from the fund manager    -    190    359    406    544    -    - 
Receivable from the Company    -    -    2    -    -    -    - 
Total assets    1,567,210    10,690,111    12,181,485    17,192,594    1,017,120    118,467    70,057 
                                     
LIABILITIES:                                    
Payable to the Policies    -    190    359    406    544    -    - 
Payable to the fund manager    -    -    -    -    -    -    - 
Payable to the Company    -    1    -    22,014    4,132    -    - 
Total liabilities    -    191    359    22,420    4,676    -    - 
                                     
NET ASSETS   $1,567,210   $10,689,920   $12,181,126   $17,170,174   $1,012,444   $118,467   $70,057 
                                     
Fair value per share (NAV)   $8.23   $14.24   $12.84   $11.99   $19.10   $18.80   $13.40 
Shares outstanding in the Separate Account    190,426    750,697    948,686    1,433,877    53,224    6,302    5,228 
                                     
(1) Investments in mutual fund shares, at cost   $1,606,081   $10,911,036   $15,618,279   $17,466,204   $944,791   $88,633   $62,509 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

27

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

TOPS

Conservative

ETF Portfolio,

Class 1

  

TOPS

Conservative

ETF Portfolio,

Class 2

  

TOPS Growth

ETF Portfolio,

Class 1

  

TOPS Growth

ETF Portfolio,

Class 2

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 1

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 2

  

Vanguard VIF

Capital

Growth

Portfolio

 
ASSETS:                                    
Investments at fair value (1)   $396,101   $31,908   $5,828,864   $2,613,841   $6,148,866   $313,338   $21,817,225 
Receivable from the Policies    -    -    -    267    -    -    - 
Receivable from the fund manager    -    -    152    -    6,750    -    14,709 
Receivable from the Company    -    -    -    -    1    -    - 
Total assets    396,101    31,908    5,829,016    2,614,108    6,155,617    313,338    21,831,934 
                                     
LIABILITIES:                                    
Payable to the Policies    -    -    152    -    6,750    -    14,709 
Payable to the fund manager    -    -    -    267    -    -    - 
Payable to the Company    -    -    570    -    -    -    10,169 
Total liabilities    -    -    722    267    6,750    -    24,878 
                                     
NET ASSETS   $396,101   $31,908   $5,828,294   $2,613,841   $6,148,867   $313,338   $21,807,056 
                                     
Fair value per share (NAV)   $12.52   $12.38   $18.58   $18.11   $14.52   $13.87   $46.38 
Shares outstanding in the Separate Account    31,637    2,577    313,717    144,331    423,476    22,591    470,402 
                                     
(1) Investments in mutual fund shares, at cost   $398,207   $30,670   $5,430,426   $2,205,691   $5,941,843   $280,275   $19,871,269 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

28

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS 
   

Vanguard VIF

Conservative

Allocation

Portfolio

  

Vanguard VIF

Equity Income

Portfolio

  

Vanguard VIF

Equity Index

Portfolio

  

Vanguard VIF

Growth

Portfolio

  

Vanguard VIF

International

Portfolio

  

Vanguard VIF

Mid-Cap

Index

Portfolio

  

Vanguard VIF

Real Estate

Index

Portfolio

 
ASSETS:                                    
Investments at fair value (1)   $55,354   $3,280,154   $46,862   $30,807   $1,944,961   $62,993   $772,167 
Receivable from the Policies    -    196    -    -    1,264    -    498 
Receivable from the fund manager    -    -    -    -    -    -    - 
Receivable from the Company    -    75    -    -    1    -    - 
Total assets    55,354    3,280,425    46,862    30,807    1,946,226    62,993    772,665 
                                     
LIABILITIES:                                    
Payable to the Policies    -    -    -    -    -    -    - 
Payable to the fund manager    -    196    -    -    1,264    -    498 
Payable to the Company    -    -    -    -    -    -    - 
Total liabilities    -    196    -    -    1,264    -    498 
                                     
NET ASSETS   $55,354   $3,280,229   $46,862   $30,807   $1,944,962   $62,993   $772,167 
                                     
Fair value per share (NAV)   $24.44   $23.91   $60.89   $25.34   $24.57   $23.93   $11.92 
Shares outstanding in the Separate Account    2,265    137,188    770    1,216    79,160    2,632    64,779 
                                     
(1) Investments in mutual fund shares, at cost   $55,067   $3,324,104   $38,806   $30,507   $2,340,845   $60,428   $843,672 

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

29

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT 

STATEMENTS OF ASSETS AND LIABILITIES 

AS OF DECEMBER 31, 2023

 

 

  SUBACCOUNTS   
   

Vanguard VIF

Short-Term

Investment-

Grade

Portfolio

  

Vanguard VIF

Total Bond

Market Index

Portfolio

  

Vanguard VIF

Total Stock

Market Index

Portfolio

   
ASSETS:                  
Investments at fair value (1)   $18,745,969   $726,856   $1,699,883   
Receivable from the Policies    -    -    -   
Receivable from the fund manager    14,204    -    -   
Receivable from the Company    -    -    -   
Total assets    18,760,173    726,856    1,699,883   
                   
LIABILITIES:                  
Payable to the Policies    14,204    -    -   
Payable to the fund manager    -    -    -   
Payable to the Company    5,193    -    -   
Total liabilities    19,397    -    -   
                   
NET ASSETS   $18,740,776   $726,856   $1,699,883   
                   
Fair value per share (NAV)   $10.31   $10.63   $49.45   
Shares outstanding in the Separate Account    1,818,232    68,378    34,376   
                   
(1) Investments in mutual fund shares, at cost   $18,484,859   $803,234   $1,546,916   

 

Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding.

 

(Concluded)

 

See accompanying notes to financial statements.

30

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

American

Funds IS

Asset

Allocation

Fund, Class 1

  

American

Funds IS

Asset

Allocation

Fund, Class 2

  

American

Funds IS

Global

Growth Fund, Class 1

  

American

Funds IS

Global

Growth Fund, Class 2

  

American

Funds IS

Global Small

Capitalization

Fund, Class 2

  

American

Funds IS

Growth

Fund, Class 1

  

American

Funds IS

Growth

Fund, Class 2

 
INVESTMENT INCOME:                                   
Dividend income  $138,034   $99,495   $247,535   $30,920   $5,937   $75,308   $33,067 
                                    
TOTAL INVESTMENT INCOME   138,034    99,495    247,535    30,920    5,937    75,308    33,067 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   6,840    (831)   15,284    1,010    1,975    19,173    17,643 
Capital gain distributions   182,811    168,817    1,352,437    260,856    29,070    613,328    509,580 
                                    
Net realized gain (loss) on investments   189,651    167,986    1,367,721    261,866    31,045    632,501    527,223 
                                    
Change in net unrealized appreciation (depreciation) on investments   406,464    324,320    2,233,821    390,018    295,020    2,875,622    2,364,961 
                                    
Net realized and unrealized gain (loss) on investments   596,115    492,306    3,601,542    651,884    326,065    3,508,123    2,892,184 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $734,149   $591,801   $3,849,077   $682,804   $332,002   $3,583,431   $2,925,251 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

31

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

American

Funds IS

Growth-

Income

Fund, Class 1

  

American

Funds IS

International

Fund, Class 2

  

American

Funds IS

New World

Fund, Class 1

  

American

Funds IS

New World

Fund, Class 2

  

American

Funds IS

Washington

Mutual

Investors

Fund, Class 2

  

Calvert VP

SRI Balanced

Portfolio

  

ClearBridge

Variable Mid

Cap Portfolio,

Class I

 
INVESTMENT INCOME:                                   
Dividend income  $154,543   $38,122   $315,575   $25,752   $148,050   $921   $1 
                                    
TOTAL INVESTMENT INCOME   154,543    38,122    315,575    25,752    148,050    921    1 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   8,176    754    18,484    1,718    8,583    99    37 
Capital gain distributions   421,830    -    -    -    71,410    221    - 
                                    
Net realized gain (loss) on investments   430,006    754    18,484    1,718    79,993    320    37 
                                    
Change in net unrealized appreciation (depreciation) on investments   1,458,933    366,838    2,002,439    221,903    1,036,479    7,733    264 
                                    
Net realized and unrealized gain (loss) on investments   1,888,939    367,592    2,020,923    223,621    1,116,472    8,053    301 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $2,043,482   $405,714   $2,336,498   $249,373   $1,264,522   $8,974   $302 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

32

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

ClearBridge

Variable Mid

Cap Portfolio,

Class II

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class I

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class II

  

Dimensional

VA Global

Moderate

Allocation

Portfolio,

Institutional

  

Dimensional

VA

International

Small

Portfolio

  

Dimensional

VA

International

Value

Portfolio

  

Dimensional

VA

Short-Term

Fixed

Portfolio

 
INVESTMENT INCOME:                                   
Dividend income  $516   $-   $-   $6   $138,012   $59,577   $- 
                                    
TOTAL INVESTMENT INCOME   516    -    -    6    138,012    59,577    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   3,711    4,532    208    33    3,803    1,453    1 
Capital gain distributions   14,837    -    -    2    -    11,890    - 
                                    
Net realized gain (loss) on investments   18,548    4,532    208    35    3,803    13,343    1 
                                    
Change in net unrealized appreciation (depreciation) on investments   273,941    848,148    142,613    301    353,745    89,392    - 
                                    
Net realized and unrealized gain (loss) on investments   292,489    852,680    142,821    336    357,548    102,735    1 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $293,005   $852,680   $142,821   $342   $495,560   $162,312   $1 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

33

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Dimensional

VA US Large

Value

Portfolio

  

Dimensional

VA US

Targeted

Value

Portfolio

  

Dimensional

VIT Inflation

Protected

Securities

Portfolio,

Institutional

  

Fidelity VIP

Contrafund

Portfolio,

Service Class

  

Fidelity VIP

Equity-

Income

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2015

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2020

Portfolio,

Service Class

 
INVESTMENT INCOME:                                   
Dividend income  $38,695   $83   $201,643   $189,975   $61,717   $15,678   $25,978 
                                    
TOTAL INVESTMENT INCOME   38,695    83    201,643    189,975    61,717    15,678    25,978 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   415    7    (3,574)   326,708    (16,340)   (2,491)   486 
Capital gain distributions   23,583    369    -    1,719,441    97,741    8,746    5,699 
                                    
Net realized gain (loss) on investments   23,998    376    (3,574)   2,046,149    81,401    6,255    6,185 
                                    
Change in net unrealized appreciation (depreciation) on investments   100,750    620    (23,424)   11,478,200    198,461    23,886    64,695 
                                    
Net realized and unrealized gain (loss) on investments   124,748    996    (26,998)   13,524,349    279,862    30,141    70,880 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $163,443   $1,079   $174,645   $13,714,324   $341,579   $45,819   $96,858 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

34

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Fidelity VIP

Growth

Opportunities

Portfolio,

Initial Class

  

Fidelity VIP

Growth

Portfolio,

Service Class

  

Fidelity VIP

Index 500

Portfolio,

Initial Class

  

Fidelity VIP

Index 500

Portfolio,

Service Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Initial Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Service Class

  

Fidelity VIP

Mid Cap

Portfolio,

Initial Class

 
INVESTMENT INCOME:                                   
Dividend income  $-   $1,174   $522,361   $440,024   $170,565   $362,520   $21,580 
                                    
TOTAL INVESTMENT INCOME   -    1,174    522,361    440,024    170,565    362,520    21,580 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   9,674    25,205    8,401    92,428    759    (461)   1,866 
Capital gain distributions   -    147,832    216,801    286,112    -    -    96,396 
                                    
Net realized gain (loss) on investments   9,674    173,037    225,202    378,540    759    (461)   98,262 
                                    
Change in net unrealized appreciation (depreciation) on investments   1,093,144    797,306    6,483,258    6,467,212    183,907    477,747    333,052 
                                    
Net realized and unrealized gain (loss) on investments   1,102,818    970,343    6,708,460    6,845,752    184,666    477,286    431,314 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $1,102,818   $971,517   $7,230,821   $7,285,776   $355,231   $839,806   $452,894 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

35

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Fidelity VIP

Mid Cap

Portfolio,

Service Class

  

Franklin

DynaTech

VIP Fund

  

Franklin

Growth and

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 2

  

Franklin

Mutual Shares

VIP

Fund, Class 2

  

Franklin

Rising

Dividends VIP

Fund, Class 2

 
INVESTMENT INCOME:                                   
Dividend income  $131,441   $-   $191,550   $44,689   $956,216   $917,661   $241,262 
                                    
TOTAL INVESTMENT INCOME   131,441    -    191,550    44,689    956,216    917,661    241,262 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   19,175    101,932    1,113    (145)   18,909    180,459    43,164 
Capital gain distributions   709,417    -    414,133    51,470    1,159,240    4,223,727    2,768,910 
                                    
Net realized gain (loss) on investments   728,592    101,932    415,246    51,325    1,178,149    4,404,186    2,812,074 
                                    
Change in net unrealized appreciation (depreciation) on investments   2,709,196    1,934,834    268,576    (15,735)   (555,946)   879,432    1,054 
                                    
Net realized and unrealized gain (loss) on investments   3,437,788    2,036,766    683,822    35,590    622,203    5,283,618    2,813,128 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $3,569,229   $2,036,766   $875,372   $80,279   $1,578,419   $6,201,279   $3,054,390 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

36

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Franklin

Small Cap

Value VIP

Fund, Class 2

  

Franklin

Small-Mid

Cap Growth

VIP Fund,

Class 2

  

Franklin U.S.

Government

Securities VIP

Fund,Class 2

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Service Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Service Shares

 
INVESTMENT INCOME:                                   
Dividend income  $25,765   $-   $406,348   $410,169   $24,542   $180,104   $70,905 
                                    
TOTAL INVESTMENT INCOME   25,765    -    406,348    410,169    24,542    180,104    70,905 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   5,764    11,982    (921)   3,807    91    7,329    5,761 
Capital gain distributions   279,313    -    -    -    -    -    - 
                                    
Net realized gain (loss) on investments   285,077    11,982    (921)   3,807    91    7,329    5,761 
                                    
Change in net unrealized appreciation (depreciation) on investments   298,561    1,323,422    264,515    470,559    26,801    941,217    406,692 
                                    
Net realized and unrealized gain (loss) on investments   583,638    1,335,404    263,594    474,366    26,892    948,546    412,453 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $609,403   $1,335,404   $669,942   $884,535   $51,434   $1,128,650   $483,358 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

37

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Goldman

Sachs VIT

Large Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Large Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Service

Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Service Shares

 
INVESTMENT INCOME:                                   
Dividend income  $244,797   $41,819   $-   $145,142   $52,735   $90,922   $4,689 
                                    
TOTAL INVESTMENT INCOME   244,797    41,819    -    145,142    52,735    90,922    4,689 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   (17,763)   (2,468)   3,728    1,766    6,167    80    1,437 
Capital gain distributions   1,235,984    247,172    19,939    357,482    178,791    -    - 
                                    
Net realized gain (loss) on investments   1,218,221    244,704    23,667    359,248    184,958    80    1,437 
                                    
Change in net unrealized appreciation (depreciation) on investments   245,134    44,680    456,498    1,011,671    533,580    1,478,091    96,348 
                                    
Net realized and unrealized gain (loss) on investments   1,463,355    289,384    480,165    1,370,919    718,538    1,478,171    97,785 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $1,708,152   $331,203   $480,165   $1,516,061   $771,273   $1,569,093   $102,474 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

38

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Goldman

Sachs VIT

Strategic

Growth Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Strategic

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Service Shares

  

Invesco V.I.

American

Franchise

Fund, Series I

  

Invesco V.I.

American

Value Fund,

Series II

  

Invesco V.I.

Balanced-Risk

Allocation

Fund Class,

Series II

 
INVESTMENT INCOME:                                   
Dividend income  $-   $-   $81,756   $461   $-   $18,698   $- 
                                    
TOTAL INVESTMENT INCOME   -    -    81,756    461    -    18,698    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   167,840    103,934    (66,280)   (3,608)   97,354    30,124    (127)
Capital gain distributions   670,539    274,981    -    -    146,985    1,041,440    - 
                                    
Net realized gain (loss) on investments   838,379    378,915    (66,280)   (3,608)   244,339    1,071,564    (127)
                                    
Change in net unrealized appreciation (depreciation) on investments   4,651,224    1,862,035    2,522,679    26,046    1,991,836    (366,931)   34,879 
                                    
Net realized and unrealized gain (loss) on investments   5,489,603    2,240,950    2,456,399    22,438    2,236,175    704,633    34,752 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $5,489,603   $2,240,950   $2,538,155   $22,899   $2,236,175   $723,331   $34,752 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

39

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Invesco V.I.

Capital

Appreciation

Fund, Series I

  

Invesco V.I.

Comstock

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth Fund,

Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth Fund,

Series II

  

Invesco V.I.

Diversified

Dividend

Fund, Series I

  

Invesco V.I.

Equity and

Income Fund,

Series II

  

Invesco V.I.

EQV

International

Equity Fund,

Series II

 
INVESTMENT INCOME:                                   
Dividend income  $-   $871,313   $-   $-   $45,922   $526,416   $- 
                                    
TOTAL INVESTMENT INCOME   -    871,313    -    -    45,922    526,416    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   113,823    148,534    18,811    10    (996)   72,768    75,887 
Capital gain distributions   -    5,363,507    -    -    189,121    1,598,184    8,075 
                                    
Net realized gain (loss) on investments   113,823    5,512,041    18,811    10    188,125    1,670,952    83,962 
                                    
Change in net unrealized appreciation (depreciation) on investments   4,014,282    (838,998)   1,273,629    52,527    (35,183)   792,753    1,673,777 
                                    
Net realized and unrealized gain (loss) on investments   4,128,105    4,673,043    1,292,440    52,537    152,942    2,463,705    1,757,739 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $4,128,105   $5,544,356   $1,292,440   $52,537   $198,864   $2,990,121   $1,757,739 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

40

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Invesco V.I.

Global Fund,

Series I

  

Invesco V.I.

Global Real

Estate Fund,

Series II

  

Invesco V.I.

Global

Strategic

Income Fund

  

Invesco V.I.

Government

Securities

Fund, Series II

  

Invesco V.I.

Growth and

Income

Fund, Series I

  

Invesco V.I.

Main Street

Fund, Series I

  

Invesco V.I.

S&P 500

Buffer Fund,

June Series I

 
INVESTMENT INCOME:                                   
Dividend income  $68,843   $10,552   $-   $85,824   $762,682   $92,288   $- 
                                    
TOTAL INVESTMENT INCOME   68,843    10,552    -    85,824    762,682    92,288    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   441,776    288    (41,932)   (8,800)   104,932    93,201    67 
Capital gain distributions   3,481,368    -    -    -    6,060,358    750,419    794 
                                    
Net realized gain (loss) on investments   3,923,144    288    (41,932)   (8,800)   6,165,290    843,620    861 
                                    
Change in net unrealized appreciation (depreciation) on investments   4,911,300    64,717    1,136,148    127,652    (1,209,316)   1,354,054    2,169 
                                    
Net realized and unrealized gain (loss) on investments   8,834,444    65,005    1,094,216    118,852    4,955,974    2,197,674    3,030 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $8,903,287   $75,557   $1,094,216   $204,676   $5,718,656   $2,289,962   $3,030 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

41

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Invesco V.I.

Small Cap

Equity Fund,

Series II

  

Invesco V.I.

U.S.

Government

Money

Portfolio,

Series I

  

Lord Abbett

Series Fund

Bond

Debenture

Portfolio

  

Lord Abbett

Series Fund

Fundamental

Equity

Portfolio

  

Lord Abbett

Series Fund

Growth and

Income

Portfolio

  

Lord Abbett

Series Fund

Growth

Opportunities

Portfolio

  

Lord Abbett

Series Fund

Inc. Dividend

Growth

Portfolio

 
INVESTMENT INCOME:                                   
Dividend income  $-   $425,561   $1,961,884   $63,061   $169,008   $-   $156,290 
                                    
TOTAL INVESTMENT INCOME   -    425,561    1,961,884    63,061    169,008    -    156,290 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   8,370    -    (4,147)   13,673    39,757    12,266    16,750 
Capital gain distributions   60,434    -    -    318,336    366,953    -    1,089,837 
                                    
Net realized gain (loss) on investments   68,804    -    (4,147)   332,009    406,710    12,266    1,106,587 
                                    
Change in net unrealized appreciation (depreciation) on investments   369,841    -    391,978    1,066,645    1,649,259    442,364    1,494,771 
                                    
Net realized and unrealized gain (loss) on investments   438,645    -    387,831    1,398,654    2,055,969    454,630    2,601,358 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $438,645   $425,561   $2,349,715   $1,461,715   $2,224,977   $454,630   $2,757,648 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

42

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Lord Abbett

Series Fund

Mid Cap

Stock

Portfolio

  

MFS

Emerging

Markets

Equity

Portfolio,

Service Class

  

MFS Growth

Series, Initial

Class

  

MFS

International

Intrinsic

Value

Portfolio,

Service Class

  

MFS Investors

Trust Series,

Initial Class

  

MFS

Massachusetts

Investors

Growth Stock

Portfolio,

Initial Class

  

MFS New

Discovery

Series, Initial

Class

 
INVESTMENT INCOME:                                   
Dividend income  $84,174   $7,189   $-   $34,810   $84,605   $16,337   $- 
                                    
TOTAL INVESTMENT INCOME   84,174    7,189    -    34,810    84,605    16,337    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   51,529    2,999    126,078    31,375    23,410    8,279    19,254 
Capital gain distributions   519,243    -    1,532,231    557,286    651,096    282,641    - 
                                    
Net realized gain (loss) on investments   570,772    2,999    1,658,309    588,661    674,506    290,920    19,254 
                                    
Change in net unrealized appreciation (depreciation) on investments   1,945,163    51,960    4,340,504    550,850    1,284,291    889,578    1,078,690 
                                    
Net realized and unrealized gain (loss) on investments   2,515,935    54,959    5,998,813    1,139,511    1,958,797    1,180,498    1,097,944 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $2,600,109   $62,148   $5,998,813   $1,174,321   $2,043,402   $1,196,835   $1,097,944 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

43

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

MFS Research

Series, Initial

Class

  

MFS Total

Return Bond

Series, Service

Class

  

MFS Total

Return Series,

Initial Class

  

MFS Utilities

Series, Initial

Class

  

MFS Value

Series, Service

Class

  

Morgan

Stanley VIF

Global Real

Estate

Portfolio,

Class II

  

PIMCO All

Asset

Portfolio

 
INVESTMENT INCOME:                                   
Dividend income  $59,919   $442,773   $414,148   $184,248   $268,552   $11,289   $7,948 
                                    
TOTAL INVESTMENT INCOME   59,919    442,773    414,148    184,248    268,552    11,289    7,948 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   22,901    6,488    (4,844)   (7,648)   8,457    2,052    (11)
Capital gain distributions   633,260    -    862,551    285,097    1,346,132    -    - 
                                    
Net realized gain (loss) on investments   656,161    6,488    857,707    277,449    1,354,589    2,052    (11)
                                    
Change in net unrealized appreciation (depreciation) on investments   1,670,819    573,746    723,218    (571,597)   (198,028)   48,781    13,530 
                                    
Net realized and unrealized gain (loss) on investments   2,326,980    580,234    1,580,925    (294,148)   1,156,561    50,833    13,519 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $2,386,899   $1,023,007   $1,995,073   $(109,900)  $1,425,113   $62,122   $21,467 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

44

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

PIMCO

International

Bond

Portfolio (U.S.

Dollar-

Hedged),

Institutional

Class

  

PIMCO

Long-Term

U.S.

Government

Portfolio,

Advisor Class

  

PIMCO Low

Duration

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Institutional

Class

  

PIMCO

Short-Term

Portfolio,

Advisor

Class

  

PIMCO

Short-Term

Portfolio,

Institutional

Class

 
INVESTMENT INCOME:                                   
Dividend income  $119,459   $18,057   $75,474   $334,787   $7   $109,817   $36,430 
                                    
TOTAL INVESTMENT INCOME   119,459    18,057    75,474    334,787    7    109,817    36,430 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   341    3,178    298    1,079    13    1,532    285 
Capital gain distributions   109,296    -    -    -    -    -    - 
                                    
Net realized gain (loss) on investments   109,637    3,178    298    1,079    13    1,532    285 
                                    
Change in net unrealized appreciation (depreciation) on investments   188,383    17,084    26,964    72,948    (134)   30,804    9,688 
                                    
Net realized and unrealized gain (loss) on investments   298,020    20,262    27,262    74,027    (121)   32,336    9,973 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $417,479   $38,319   $102,736   $408,814   $(114)  $142,153   $46,403 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

45

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

PIMCO

Total Return

Portfolio,

Advisor Class

  

PIMCO

Total Return

Portfolio,

Institutional

Class

  

Putnam VT

Sustainable

Leaders Fund,

Class IA

  

Royce Capital

Fund Micro

Cap Portfolio,

Service Class

  

Royce Capital

Fund Small

Cap Portfolio

  

Royce Capital

Fund Small

Cap Portfolio,

Service Class

  

Schwab S≈P

500 Index

Fund

 
INVESTMENT INCOME:                                   
Dividend income  $977,024   $172,162   $-   $-   $8,569   $71,662   $- 
                                    
TOTAL INVESTMENT INCOME   977,024    172,162    -    -    8,569    71,662    - 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   (157)   (13,696)   25    6,018    4,773    30,533    16 
Capital gain distributions   -    -    -    -    88,996    938,605    - 
                                    
Net realized gain (loss) on investments   (157)   (13,696)   25    6,018    93,769    969,138    16 
                                    
Change in net unrealized appreciation (depreciation) on investments   645,272    120,161    4,753    182,024    112,811    1,387,582    858 
                                    
Net realized and unrealized gain (loss) on investments   645,115    106,465    4,778    188,042    206,580    2,356,720    874 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $1,622,139   $278,627   $4,778   $188,042   $215,149   $2,428,382   $874 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

46

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Templeton

Developing

Markets VIP

Fund

  

Templeton

Developing

Markets VIP

Fund, Class 2

  

Templeton

Foreign VIP

Fund, Class 2

  

Templeton

Global Bond

VIP Fund,

Class 2

  

Templeton

Growth VIP

Fund, Class 2

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 1

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 2

 
INVESTMENT INCOME:                                   
Dividend income  $7,496   $30,927   $322,718   $-   $530,500   $11,270   $1,213 
                                    
TOTAL INVESTMENT INCOME   7,496    30,927    322,718    -    530,500    11,270    1,213 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   98    4,366    7,163    (6,095)   14,225    503    30 
Capital gain distributions   243    1,122    -    -    -    4,499    566 
                                    
Net realized gain (loss) on investments   341    5,488    7,163    (6,095)   14,225    5,002    596 
                                    
Change in net unrealized appreciation (depreciation) on investments   29,778    142,206    1,574,962    350,323    2,515,057    105,326    15,637 
                                    
Net realized and unrealized gain (loss) on investments   30,119    147,694    1,582,125    344,228    2,529,282    110,328    16,233 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $37,615   $178,621   $1,904,843   $344,228   $3,059,782   $121,598   $17,446 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

47

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

TOPS

Balanced ETF

Portfolio,

Class 2

  

TOPS

Conservative

ETF Portfolio,

Class 1

  

TOPS

Conservative

ETF Portfolio,

Class 2

  

TOPS Growth

ETF Portfolio,

Class 1

  

TOPS Growth

ETF Portfolio,

Class 2

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 1

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 2

 
INVESTMENT INCOME:                                   
Dividend income  $1,211   $4,982   $631   $74,982   $31,017   $100,046   $5,065 
                                    
TOTAL INVESTMENT INCOME   1,211    4,982    631    74,982    31,017    100,046    5,065 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   1,522    (1,990)   662    1,695    244    3,997    23 
Capital gain distributions   879    5,610    775    53,103    25,231    66,530    3,769 
                                    
Net realized gain (loss) on investments   2,401    3,620    1,437    54,798    25,475    70,527    3,792 
                                    
Change in net unrealized appreciation (depreciation) on investments   4,979    16,765    1,242    556,715    297,782    447,243    27,396 
                                    
Net realized and unrealized gain (loss) on investments   7,380    20,385    2,679    611,513    323,257    517,770    31,188 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $8,591   $25,367   $3,310   $686,495   $354,274   $617,816   $36,253 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

48

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

Vanguard VIF

Capital

Growth

Portfolio

  

Vanguard VIF

Conservative

Allocation

Portfolio

  

Vanguard VIF

Equity Income

Portfolio

  

Vanguard VIF

Equity Index

Portfolio

  

Vanguard VIF

Growth

Portfolio

  

Vanguard VIF

International

Portfolio

  

Vanguard VIF

Mid-Cap

Index

Portfolio

 
INVESTMENT INCOME:                                   
Dividend income  $140,321   $-   $60,256   $919   $-   $21,872   $774 
                                    
TOTAL INVESTMENT INCOME   140,321    -    60,256    919    -    21,872    774 
                                    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                                   
Net realized gain (loss) on redemption of investments   3,766    37    (96)   1,351    (5)   1,646    48 
Capital gain distributions   676,027    -    117,806    2,035    -    47,163    971 
                                    
Net realized gain (loss) on investments   679,793    37    117,710    3,386    (5)   48,809    1,019 
                                    
Change in net unrealized appreciation (depreciation) on investments   3,012,793    287    57,362    8,965    300    139,782    6,820 
                                    
Net realized and unrealized gain (loss) on investments   3,692,586    324    175,072    12,351    295    188,591    7,839 
                                    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $3,832,907   $324   $235,328   $13,270   $295   $210,463   $8,613 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

49

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS   
  

Vanguard VIF

Real Estate

Index

Portfolio

  

Vanguard VIF

Short-Term

Investment-

Grade

Portfolio

  

Vanguard VIF

Total Bond

Market Index

Portfolio

  

Vanguard VIF

Total Stock

Market Index

Portfolio

   
INVESTMENT INCOME:                      
Dividend income  $13,967   $246,565   $15,854   $15,403   
                       
TOTAL INVESTMENT INCOME   13,967    246,565    15,854    15,403   
                       
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:                      
Net realized gain (loss) on redemption of investments   (304)   1,166    (1,994)   (645)  
Capital gain distributions   26,349    -    -    75,072   
                       
Net realized gain (loss) on investments   26,045    1,166    (1,994)   74,427   
                       
Change in net unrealized appreciation (depreciation) on investments   36,761    659,844    21,411    238,050   
                       
Net realized and unrealized gain (loss) on investments   62,806    661,010    19,417    312,477   
                       
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS  $76,773   $907,575   $35,271   $327,880   

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Concluded)

 

See accompanying notes to financial statements.

50

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

   SUBACCOUNTS 
  

American

Funds IS

Asset

Allocation

Fund, Class 1

  

American

Funds IS

Asset

Allocation

Fund, Class 2

  

American

Funds IS

Global

Growth

Fund, Class 1

  

American

Funds IS

Global

Growth

Fund, Class 2

  

American

Funds IS

Global Small

Capitalization

Fund, Class 2

  

American

Funds IS

Growth

Fund, Class 1

  

American

Funds IS

Growth

Fund, Class 2

 
INCREASE (DECREASE) IN NET ASSETS:                                   
                                    
OPERATIONS:                                   
Total investment income  $138,034   $99,495   $247,535   $30,920   $5,937   $75,308   $33,067 
Net realized gain (loss) on investments   189,651    167,986    1,367,721    261,866    31,045    632,501    527,223 
Change in net unrealized appreciation (depreciation) on investments   406,464    324,320    2,233,821    390,018    295,020    2,875,622    2,364,961 
                                    
Net increase (decrease) in net assets resulting from operations   734,149    591,801    3,849,077    682,804    332,002    3,583,431    2,925,251 
                                    
POLICY TRANSACTIONS:                                   
Policy owners' net payments   670,306    288,613    3,235,352    285,506    118,274    1,432,038    628,325 
Policy maintenance charges   (391,530)   (160,572)   (1,575,942)   (99,803)   (77,139)   (812,388)   (321,689)
Policy owners' benefits   (18,027)   (79,801)   (110,228)   (88,060)   (50,202)   (54,576)   (145,261)
Net transfers (to) from the Company and/or Subaccounts   1,092,076    49,582    7,190,858    (55,905)   16,343    3,706,640    (150,854)
Net Policy loan repayments (withdrawals)   9,366    730    47,675    (10,341)   (6,639)   25,055    (38,404)
                                    
Increase (decrease) in net assets resulting from Policy transactions   1,362,191    98,552    8,787,715    31,397    637    4,296,769    (27,883)
                                    
Total increase (decrease) in net assets   2,096,340    690,353    12,636,792    714,201    332,639    7,880,200    2,897,368 
                                    
NET ASSETS:                                   
Beginning of period   4,133,434    4,078,808    12,898,174    3,003,428    2,058,108    7,217,861    7,517,899 
                                    
End of period  $6,229,774   $4,769,161   $25,534,966   $3,717,629   $2,390,747   $15,098,061   $10,415,267 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

51

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

American

Funds IS

Growth-

Income

Fund, Class 1

  

American

Funds IS

International

Fund, Class 2

  

American

Funds IS

New World

Fund, Class 1

  

American

Funds IS

New World

Fund, Class 2

  

American

Funds IS

Washington

Mutual

Investors

Fund, Class 2

  

Calvert VP

SRI Balanced

Portfolio

  

ClearBridge

Variable Mid

Cap Portfolio,

Class I

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $154,543   $38,122   $315,575   $25,752   $148,050   $921   $1 
Net realized gain (loss) on investments    430,006    754    18,484    1,718    79,993    320    37 
Change in net unrealized appreciation (depreciation) on investments    1,458,933    366,838    2,002,439    221,903    1,036,479    7,733    264 
                                     
Net increase (decrease) in net assets resulting from operations    2,043,482    405,714    2,336,498    249,373    1,264,522    8,974    302 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    1,117,602    131,099    2,898,248    190,772    610,161    -    - 
Policy maintenance charges    (578,871)   (100,267)   (1,377,464)   (66,054)   (253,767)   (1,098)   (70)
Policy owners' benefits    (73,654)   (66,913)   (79,656)   (49,649)   (168,573)   -    - 
Net transfers (to) from the Company and/or Subaccounts    2,534,983    145,116    6,559,782    19,013    (192,993)   -    28,540 
Net Policy loan repayments (withdrawals)    51,029    (35,042)   16,157    (10,073)   (79,587)   (34)   1 
                                     
Increase (decrease) in net assets resulting from Policy transactions    3,051,089    73,993    8,017,067    84,009    (84,759)   (1,132)   28,471 
                                     
Total increase (decrease) in net assets    5,094,571    479,707    10,353,565    333,382    1,179,763    7,842    28,773 
                                     
NET ASSETS:                                    
Beginning of period    6,231,002    2,542,944    10,937,981    1,508,721    7,335,523    53,984    - 
                                     
End of period   $11,325,573   $3,022,651   $21,291,546   $1,842,103   $8,515,286   $61,826   $28,773 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

52

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

ClearBridge

Variable Mid

Cap Portfolio,

Class II

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class I

  

ClearBridge

Variable

Small Cap

Growth

Portfolio,

Class II

  

Dimensional

VA Global

Moderate

Allocation

Portfolio,

Institutional

  

Dimensional

VA

International

Small

Portfolio

  

Dimensional

VA

International

Value

Portfolio

  

Dimensional

VA

Short-Term

Fixed Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $516   $-   $-   $6   $138,012   $59,577   $- 
Net realized gain (loss) on investments    18,548    4,532    208    35    3,803    13,343    1 
Change in net unrealized appreciation (depreciation) on investments    273,941    848,148    142,613    301    353,745    89,392    - 
                                     
Net increase (decrease) in net assets resulting from operations    293,005    852,680    142,821    342    495,560    162,312    1 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    136,139    1,819,531    95,009    -    786,574    164,859    57 
Policy maintenance charges    (70,311)   (807,816)   (36,072)   (106)   (344,539)   (91,431)   - 
Policy owners' benefits    (83,838)   (54,477)   (36,550)   -    (26,969)   (544)   (115)
Net transfers (to) from the Company and/or Subaccounts    (30,419)   4,045,478    74,178    55,138    1,264,638    349,581    57 
Net Policy loan repayments (withdrawals)    (21,922)   14,353    (2,104)   (1)   5,105    (6,349)   - 
                                     
Increase (decrease) in net assets resulting from Policy transactions    (70,351)   5,017,069    94,461    55,031    1,684,809    416,116    (1)
                                     
Total increase (decrease) in net assets    222,654    5,869,749    237,282    55,373    2,180,369    578,428    - 
                                     
NET ASSETS:                                    
Beginning of period    2,340,389    6,614,448    1,657,612    -    2,557,764    745,561    - 
                                     
End of period   $2,563,043   $12,484,197   $1,894,894   $55,373   $4,738,133   $1,323,989   $- 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

53

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Dimensional

VA US Large

Value

Portfolio

  

Dimensional

VA US

Targeted

Value

Portfolio

  

Dimensional

VIT Inflation

Protected

Securities

Portfolio,

Institutional

  

Fidelity VIP

Contrafund

Portfolio,

Service Class

  

Fidelity VIP

Equity-

Income

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2015

Portfolio,

Service Class

  

Fidelity VIP

Freedom

Funds 2020

Portfolio,

Service Class

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $38,695   $83   $201,643   $189,975   $61,717   $15,678   $25,978 
Net realized gain (loss) on investments    23,998    376    (3,574)   2,046,149    81,401    6,255    6,185 
Change in net unrealized appreciation (depreciation) on investments    100,750    620    (23,424)   11,478,200    198,461    23,886    64,695 
                                     
Net increase (decrease) in net assets resulting from operations    163,443    1,079    174,645    13,714,324    341,579    45,819    96,858 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    136,693    -    657,423    1,977,175    125,249    5,570    23,378 
Policy maintenance charges    (97,576)   (82)   (337,945)   (1,313,931)   (140,538)   (7,775)   (20,578)
Policy owners' benefits    (5,047)   -    (23,817)   (1,384,142)   (293,539)   (21,101)   (17,450)
Net transfers (to) from the Company and/or Subaccounts    671,876    4,825    2,102,611    (1,298,273)   29,581    6,864    (40)
Net Policy loan repayments (withdrawals)    85    (1)   15,378    (213,107)   10,669    (11,494)   - 
                                     
Increase (decrease) in net assets resulting from Policy transactions    706,031    4,742    2,413,650    (2,232,278)   (268,578)   (27,936)   (14,690)
                                     
Total increase (decrease) in net assets    869,474    5,821    2,588,295    11,482,046    73,001    17,883    82,168 
                                     
NET ASSETS:                                    
Beginning of period    974,335    -    2,897,699    41,554,961    3,456,178    436,709    791,037 
                                     
End of period   $1,843,809   $5,821   $5,485,994   $53,037,007   $3,529,179   $454,592   $873,205 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

54

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Fidelity VIP

Growth

Opportunities

Portfolio,

Initial Class

  

Fidelity VIP

Growth

Portfolio,

Service Class

  

Fidelity VIP

Index 500

Portfolio,

Initial Class

  

Fidelity VIP

Index 500

Portfolio,

Service Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Initial Class

  

Fidelity VIP

Investment

Grade Bond

Portfolio,

Service Class

  

Fidelity VIP

Mid Cap

Portfolio,

Initial Class

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $-   $1,174   $522,361   $440,024   $170,565   $362,520   $21,580 
Net realized gain (loss) on investments    9,674    173,037    225,202    378,540    759    (461)   98,262 
Change in net unrealized appreciation (depreciation) on investments    1,093,144    797,306    6,483,258    6,467,212    183,907    477,747    333,052 
                                     
Net increase (decrease) in net assets resulting from operations    1,102,818    971,517    7,230,821    7,285,776    355,231    839,806    452,894 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    434,097    125,203    5,287,575    1,136,633    767,345    565,016    473,443 
Policy maintenance charges    (223,986)   (84,931)   (2,662,474)   (882,245)   (418,216)   (444,755)   (246,212)
Policy owners' benefits    (18,831)   (169,112)   (149,350)   (584,877)   (24,051)   (345,179)   (11,892)
Net transfers (to) from the Company and/or Subaccounts    1,054,100    (151,371)   13,876,720    (774,237)   2,877,815    820,870    673,878 
Net Policy loan repayments (withdrawals)    (215,980)   13,737    38,598    (246,029)   7,071    (19,239)   3,656 
                                     
Increase (decrease) in net assets resulting from Policy transactions    1,029,400    (266,474)   16,391,069    (1,350,755)   3,209,964    576,713    892,873 
                                     
Total increase (decrease) in net assets    2,132,218    705,043    23,621,890    5,935,021    3,565,195    1,416,519    1,345,767 
                                     
NET ASSETS:                                    
Beginning of period    1,993,892    2,756,282    20,139,778    28,276,005    3,527,258    13,602,650    2,504,148 
                                     
End of period   $4,126,110   $3,461,325   $43,761,668   $34,211,026   $7,092,453   $15,019,169   $3,849,915 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

55

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Fidelity VIP

Mid Cap

Portfolio,

Service Class

  

Franklin

DynaTech

VIP Fund

  

Franklin

Growth and

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 2

  

Franklin

Mutual Shares

VIP Fund,

Class 2

  

Franklin

Rising

Dividends VIP

Fund, Class 2

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $131,441   $-   $191,550   $44,689   $956,216   $917,661   $241,262 
Net realized gain (loss) on investments    728,592    101,932    415,246    51,325    1,178,149    4,404,186    2,812,074 
Change in net unrealized appreciation (depreciation) on investments    2,709,196    1,934,834    268,576    (15,735)   (555,946)   879,432    1,054 
                                     
Net increase (decrease) in net assets resulting from operations    3,569,229    2,036,766    875,372    80,279    1,578,419    6,201,279    3,054,390 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    1,237,970    193,559    1,613,379    159,052    646,472    2,196,663    933,076 
Policy maintenance charges    (739,625)   (144,071)   (763,800)   (64,114)   (619,351)   (1,518,929)   (706,085)
Policy owners' benefits    (644,206)   (109,360)   (62,376)   (663)   (722,704)   (1,605,609)   (592,663)
Net transfers (to) from the Company and/or Subaccounts    64,902    (213,648)   3,837,253    294,082    302,998    (536,917)   40,097 
Net Policy loan repayments (withdrawals)    (168,280)   (154,726)   14,114    87    (47,298)   (285,277)   (104,730)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (249,239)   (428,246)   4,638,570    388,444    (439,883)   (1,750,069)   (430,305)
                                     
Total increase (decrease) in net assets    3,319,990    1,608,520    5,513,942    468,723    1,138,536    4,451,210    2,624,085 
                                     
NET ASSETS:                                    
Beginning of period    23,744,749    4,710,924    6,205,590    637,769    18,657,948    47,045,390    25,602,350 
                                     
End of period   $27,064,739   $6,319,444   $11,719,532   $1,106,492   $19,796,484   $51,496,600   $28,226,435 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

56

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Franklin

Small Cap

Value VIP

Fund, Class 2

  

Franklin

Small-Mid

Cap Growth

VIP Fund,

Class 2

  

Franklin U.S.

Government

Securities VIP

Fund, Class 2

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Service Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Service Shares

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $25,765   $-   $406,348   $410,169   $24,542   $180,104   $70,905 
Net realized gain (loss) on investments    285,077    11,982    (921)   3,807    91    7,329    5,761 
Change in net unrealized appreciation (depreciation) on investments    298,561    1,323,422    264,515    470,559    26,801    941,217    406,692 
                                     
Net increase (decrease) in net assets resulting from operations    609,403    1,335,404    669,942    884,535    51,434    1,128,650    483,358 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    224,987    231,531    833,825    2,370,910    105,690    260,476    154,293 
Policy maintenance charges    (115,820)   (141,233)   (538,339)   (1,133,033)   (31,742)   (239,983)   (78,651)
Policy owners' benefits    (143,266)   (104,111)   (536,290)   (48,803)   (20,206)   (194,268)   (70,937)
Net transfers (to) from the Company and/or Subaccounts    (71,605)   (35,942)   802,284    6,316,849    36,707    (126,224)   (112,158)
Net Policy loan repayments (withdrawals)    1,270    (35,960)   (92,593)   20,279    2,544    (121,681)   (1,932)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (104,434)   (85,715)   468,887    7,526,202    92,993    (421,680)   (109,385)
                                     
Total increase (decrease) in net assets    504,969    1,249,689    1,138,829    8,410,737    144,427    706,970    373,973 
                                     
NET ASSETS:                                    
Beginning of period    4,852,841    5,021,649    14,697,117    9,235,996    820,746    6,222,325    2,671,863 
                                     
End of period   $5,357,810   $6,271,338   $15,835,946   $17,646,733   $965,173   $6,929,295   $3,045,836 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

57

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Goldman

Sachs VIT

Large Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Large Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Service Shares

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $244,797   $41,819   $-   $145,142   $52,735   $90,922   $4,689 
Net realized gain (loss) on investments    1,218,221    244,704    23,667    359,248    184,958    80    1,437 
Change in net unrealized appreciation (depreciation) on investments    245,134    44,680    456,498    1,011,671    533,580    1,478,091    96,348 
                                     
Net increase (decrease) in net assets resulting from operations    1,708,152    331,203    480,165    1,516,061    771,273    1,569,093    102,474 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    351,843    66,180    110,294    1,636,258    417,245    229,779    21,890 
Policy maintenance charges    (430,523)   (63,194)   (67,544)   (841,947)   (243,585)   (210,084)   (13,902)
Policy owners' benefits    (705,505)   (79,102)   (97,524)   (210,108)   (166,677)   (93,392)   (26,478)
Net transfers (to) from the Company and/or Subaccounts    (69,840)   11,246    (2,977)   3,948,594    129,114    8,464    16,027 
Net Policy loan repayments (withdrawals)    (135,624)   (5,945)   (6,232)   (19,808)   (19,503)   (34,074)   6 
                                     
Increase (decrease) in net assets resulting from Policy transactions    (989,649)   (70,815)   (63,983)   4,512,989    116,594    (99,307)   (2,457)
                                     
Total increase (decrease) in net assets    718,503    260,388    416,182    6,029,050    887,867    1,469,786    100,017 
                                     
NET ASSETS:                                    
Beginning of period    13,840,663    2,670,475    2,604,601    9,474,826    6,741,422    8,212,620    534,406 
                                     
End of period   $14,559,166   $2,930,863   $3,020,783   $15,503,876   $7,629,289   $9,682,406   $634,423 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

58

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Goldman

Sachs VIT

Strategic

Growth Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Strategic

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Service Shares

  

Invesco V.I.

American

Franchise

Fund, Series I

  

Invesco V.I.

American

Value Fund,

Series II

  

Invesco V.I.

Balanced-Risk

Allocation

Fund Class,

Series II

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $-   $-   $81,756   $461   $-   $18,698   $- 
Net realized gain (loss) on investments    838,379    378,915    (66,280)   (3,608)   244,339    1,071,564    (127)
Change in net unrealized appreciation (depreciation) on investments    4,651,224    1,862,035    2,522,679    26,046    1,991,836    (366,931)   34,879 
                                     
Net increase (decrease) in net assets resulting from operations    5,489,603    2,240,950    2,538,155    22,899    2,236,175    723,331    34,752 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    346,614    273,929    266,692    1,295    144,484    278,849    18,851 
Policy maintenance charges    (471,118)   (199,033)   (322,547)   (2,839)   (180,245)   (147,111)   (14,109)
Policy owners' benefits    (772,350)   (171,761)   (550,994)   (3,273)   (238,282)   (143,163)   (22,596)
Net transfers (to) from the Company and/or Subaccounts    (253,070)   (456,226)   19,119    (980)   (122,244)   (139,387)   17,879 
Net Policy loan repayments (withdrawals)    (61,261)   (35,934)   (41,711)   (24,262)   (125,835)   (34,085)   (980)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (1,211,185)   (589,025)   (629,441)   (30,059)   (522,122)   (184,897)   (955)
                                     
Total increase (decrease) in net assets    4,278,418    1,651,925    1,908,714    (7,160)   1,714,053    538,434    33,797 
                                     
NET ASSETS:                                    
Beginning of period    13,392,095    5,436,788    10,913,602    114,165    5,533,474    4,771,687    548,544 
                                     
End of period   $17,670,513   $7,088,713   $12,822,316   $107,005   $7,247,527   $5,310,121   $582,341 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

59

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Invesco V.I.

Capital

Appreciation

Fund, Series I

  

Invesco V.I.

Comstock

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth

Fund, Series II

  

Invesco V.I.

Diversified

Dividend

Fund, Series I

  

Invesco V.I.

Equity and

Income Fund,

Series II

  

Invesco V.I.

EQV

International

Equity

Fund, Series II

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $-   $871,313   $-   $-   $45,922   $526,416   $- 
Net realized gain (loss) on investments    113,823    5,512,041    18,811    10    188,125    1,670,952    83,962 
Change in net unrealized appreciation (depreciation) on investments    4,014,282    (838,998)   1,273,629    52,527    (35,183)   792,753    1,673,777 
                                     
Net increase (decrease) in net assets resulting from operations    4,128,105    5,544,356    1,292,440    52,537    198,864    2,990,121    1,757,739 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    370,162    1,204,712    318,399    51,198    291,953    1,166,865    595,093 
Policy maintenance charges    (384,925)   (1,248,090)   (284,965)   (16,127)   (141,066)   (942,052)   (280,160)
Policy owners' benefits    (499,787)   (2,021,189)   (421,928)   -    -    (1,085,665)   (263,561)
Net transfers (to) from the Company and/or Subaccounts    (98,733)   (265,089)   185,048    16,940    708,742    315,406    (335,008)
Net Policy loan repayments (withdrawals)    (25,166)   (162,487)   (16,599)   (11)   (125)   (168,876)   (139,327)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (638,449)   (2,492,143)   (220,045)   52,000    859,504    (714,322)   (422,963)
                                     
Total increase (decrease) in net assets    3,489,656    3,052,213    1,072,395    104,537    1,058,368    2,275,799    1,334,776 
                                     
NET ASSETS:                                    
Beginning of period    11,786,392    46,583,921    9,855,245    375,107    1,441,503    29,438,387    9,971,060 
                                     
End of period   $15,276,048   $49,636,134   $10,927,640   $479,644   $2,499,871   $31,714,186   $11,305,836 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

60

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Invesco V.I.

Global

Fund, Series I

  

Invesco V.I.

Global Real

Estate Fund,

Series II

  

Invesco V.I.

Global

Strategic

Income Fund

  

Invesco V.I.

Government

Securities

Fund, Series II

  

Invesco V.I.

Growth and

Income

Fund, Series I

  

Invesco V.I.

Main Street

Fund, Series I

  

Invesco V.I.

S&P 500

Buffer Fund,

June Series I

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $68,843   $10,552   $-   $85,824   $762,682   $92,288   $- 
Net realized gain (loss) on investments    3,923,144    288    (41,932)   (8,800)   6,165,290    843,620    861 
Change in net unrealized appreciation (depreciation) on investments    4,911,300    64,717    1,136,148    127,652    (1,209,316)   1,354,054    2,169 
                                     
Net increase (decrease) in net assets resulting from operations    8,903,287    75,557    1,094,216    204,676    5,718,656    2,289,962    3,030 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    1,214,800    43,658    582,342    203,159    1,896,431    254,041    17,036 
Policy maintenance charges    (853,567)   (28,310)   (503,233)   (181,197)   (1,475,800)   (324,981)   (6,769)
Policy owners' benefits    (913,729)   (16,410)   (621,715)   (337,107)   (1,628,421)   (571,740)   - 
Net transfers (to) from the Company and/or Subaccounts    (1,173,413)   49,052    87,622    162,004    (157,252)   (69,250)   44,872 
Net Policy loan repayments (withdrawals)    (162,020)   (6,201)   (20,418)   (66,251)   (245,695)   (22,074)   - 
                                     
Increase (decrease) in net assets resulting from Policy transactions    (1,887,929)   41,789    (475,402)   (219,392)   (1,610,737)   (734,004)   55,139 
                                     
Total increase (decrease) in net assets    7,015,358    117,346    618,814    (14,716)   4,107,919    1,555,958    58,169 
                                     
NET ASSETS:                                    
Beginning of period    26,101,649    809,048    12,608,675    4,766,296    46,028,374    10,123,125    - 
                                     
End of period   $33,117,007   $926,394   $13,227,489   $4,751,580   $50,136,293   $11,679,083   $58,169 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

61

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Invesco V.I.

Small Cap

Equity Fund,

Series II

  

Invesco V.I.

U.S.

Government

Money

Portfolio,

Series I

  

Lord Abbett

Series Fund

Bond

Debenture

Portfolio

  

Lord Abbett

Series Fund

Fundamental

Equity

Portfolio

  

Lord Abbett

Series Fund

Growth and

Income

Portfolio

  

Lord Abbett

Series Fund

Growth

Opportunities

Portfolio

  

Lord Abbett

Series Fund

Inc. Dividend

Growth

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $-   $425,561   $1,961,884   $63,061   $169,008   $-   $156,290 
Net realized gain (loss) on investments    68,804    -    (4,147)   332,009    406,710    12,266    1,106,587 
Change in net unrealized appreciation (depreciation) on investments    369,841    -    391,978    1,066,645    1,649,259    442,364    1,494,771 
                                     
Net increase (decrease) in net assets resulting from operations    438,645    425,561    2,349,715    1,461,715    2,224,977    454,630    2,757,648 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    200,185    771,917    2,587,330    587,891    391,847    164,048    1,320,159 
Policy maintenance charges    (85,793)   (594,244)   (1,534,138)   (351,669)   (506,886)   (126,523)   (784,938)
Policy owners' benefits    (51,148)   (1,828,681)   (1,226,166)   (246,108)   (744,906)   (177,557)   (758,669)
Net transfers (to) from the Company and/or Subaccounts    80,373    1,242,421    3,203,073    (107,475)   (108,672)   147,792    1,453,313 
Net Policy loan repayments (withdrawals)    (20,317)   (4,614)   (141,276)   (84,654)   (76,581)   (14,622)   (299)
                                     
Increase (decrease) in net assets resulting from Policy transactions    123,300    (413,201)   2,888,823    (202,015)   (1,045,198)   (6,862)   1,229,566 
                                     
Total increase (decrease) in net assets    561,945    12,360    5,238,538    1,259,700    1,179,779    447,768    3,987,214 
                                     
NET ASSETS:                                    
Beginning of period    2,589,967    9,710,552    33,873,650    10,069,821    17,509,622    4,151,988    16,219,429 
                                     
End of period   $3,151,912   $9,722,912   $39,112,188   $11,329,521   $18,689,401   $4,599,756   $20,206,643 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

62

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Lord Abbett

Series Fund

Mid Cap

Stock

Portfolio

  

MFS

Emerging

Markets

Equity

Portfolio,

Service Class

  

MFS Growth

Series, Initial

Class

  

MFS

International

Intrinsic

Value

Portfolio,

Service Class

  

MFS Investors

Trust Series,

Initial Class

  

MFS

Massachusetts

Investors

Growth Stock

Portfolio,

Initial Class

  

MFS New

Discovery

Series, Initial

Class

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $84,174   $7,189   $-   $34,810   $84,605   $16,337   $- 
Net realized gain (loss) on investments    570,772    2,999    1,658,309    588,661    674,506    290,920    19,254 
Change in net unrealized appreciation (depreciation) on investments    1,945,163    51,960    4,340,504    550,850    1,284,291    889,578    1,078,690 
                                     
Net increase (decrease) in net assets resulting from operations    2,600,109    62,148    5,998,813    1,174,321    2,043,402    1,196,835    1,097,944 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    513,442    18,192    649,156    380,679    387,463    124,670    235,902 
Policy maintenance charges    (485,952)   (20,969)   (492,475)   (223,155)   (377,420)   (146,420)   (216,682)
Policy owners' benefits    (770,806)   (17,320)   (637,339)   (214,713)   (581,571)   (102,253)   (263,925)
Net transfers (to) from the Company and/or Subaccounts    (143,416)   (8,101)   (718,911)   (268,745)   (143,344)   16,258    161,512 
Net Policy loan repayments (withdrawals)    (187,136)   (3,766)   (131,022)   (115,763)   (264,643)   (180,549)   (84,442)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (1,073,868)   (31,964)   (1,330,591)   (441,697)   (979,515)   (288,294)   (167,635)
                                     
Total increase (decrease) in net assets    1,526,241    30,184    4,668,222    732,624    1,063,887    908,541    930,309 
                                     
NET ASSETS:                                    
Beginning of period    17,344,228    587,548    16,962,142    6,914,015    11,141,120    5,127,612    7,578,832 
                                     
End of period   $18,870,469   $617,732   $21,630,364   $7,646,639   $12,205,007   $6,036,153   $8,509,141 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

63

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

MFS Research

Series, Initial

Class

  

MFS Total

Return Bond

Series, Service

Class

  

MFS Total

Return Series,

Initial Class

  

MFS Utilities

Series, Initial

Class

  

MFS Value

Series, Service

Class

  

Morgan

Stanley VIF

Global Real

Estate

Portfolio,

Class II

  

PIMCO All

Asset

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $59,919   $442,773   $414,148   $184,248   $268,552   $11,289   $7,948 
Net realized gain (loss) on investments    656,161    6,488    857,707    277,449    1,354,589    2,052    (11)
Change in net unrealized appreciation (depreciation) on investments    1,670,819    573,746    723,218    (571,597)   (198,028)   48,781    13,530 
                                     
Net increase (decrease) in net assets resulting from operations    2,386,899    1,023,007    1,995,073    (109,900)   1,425,113    62,122    21,467 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    323,304    780,530    543,019    144,562    722,837    24,912    4,260 
Policy maintenance charges    (278,532)   (453,972)   (585,777)   (166,702)   (484,097)   (11,942)   (7,331)
Policy owners' benefits    (683,203)   (457,081)   (1,071,238)   (147,182)   (673,583)   (28,097)   - 
Net transfers (to) from the Company and/or Subaccounts    (248,740)   337,859    483,924    128,172    148,005    33,130    198,849 
Net Policy loan repayments (withdrawals)    (47,216)   (136,753)   (112,994)   (36,089)   (127,823)   55    (930)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (934,387)   70,583    (743,066)   (77,239)   (414,661)   18,058    194,848 
                                     
Total increase (decrease) in net assets    1,452,512    1,093,590    1,252,007    (187,139)   1,010,452    80,180    216,315 
                                     
NET ASSETS:                                    
Beginning of period    11,056,924    14,241,320    19,724,978    5,446,615    18,962,205    554,397    161,178 
                                     
End of period   $12,509,436   $15,334,910   $20,976,985   $5,259,476   $19,972,657   $634,577   $377,493 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

64

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

PIMCO

International

Bond

Portfolio (U.S.

Dollar-

Hedged),

Institutional

Class

  

PIMCO

Long-Term

U.S.

Government

Portfolio,

Advisor Class

  

PIMCO Low

Duration

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Advisor Class

  

PIMCO Real

Return

Portfolio,

Institutional

Class

  

PIMCO

Short-Term

Portfolio,

Advisor Class

  

PIMCO

Short-Term

Portfolio,

Institutional

Class

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $119,459   $18,057   $75,474   $334,787   $7   $109,817   $36,430 
Net realized gain (loss) on investments    109,637    3,178    298    1,079    13    1,532    285 
Change in net unrealized appreciation (depreciation) on investments    188,383    17,084    26,964    72,948    (134)   30,804    9,688 
                                     
Net increase (decrease) in net assets resulting from operations    417,479    38,319    102,736    408,814    (114)   142,153    46,403 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    678,539    42,628    72,328    718,610    -    140,169    79,526 
Policy maintenance charges    (363,570)   (27,312)   (74,967)   (410,370)   (110)   (75,331)   (48,044)
Policy owners' benefits    (19,339)   (1,818)   (68,691)   (277,785)   -    (47,934)   (18,002)
Net transfers (to) from the Company and/or Subaccounts    2,000,740    212,797    47,351    521,189    55,161    31,657    120,683 
Net Policy loan repayments (withdrawals)    8,435    (5,197)   (15,885)   (94,251)   2    (48,758)   12,387 
                                     
Increase (decrease) in net assets resulting from Policy transactions    2,304,805    221,098    (39,864)   457,393    55,053    (197)   146,550 
                                     
Total increase (decrease) in net assets    2,722,284    259,417    62,872    866,207    54,939    141,956    192,953 
                                     
NET ASSETS:                                    
Beginning of period    3,196,071    698,480    2,123,322    11,150,758    -    2,448,345    683,005 
                                     
End of period   $5,918,355   $957,897   $2,186,194   $12,016,965   $54,939   $2,590,301   $875,958 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

65

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

PIMCO

Total Return

Portfolio,

Advisor Class

  

PIMCO

Total Return

Portfolio,

Institutional

Class

  

Putnam VT

Sustainable

Leaders Fund,

Class IA

  

Royce Capital

Fund Micro

Cap Portfolio,

Service Class

  

Royce Capital

Fund Small

Cap Portfolio

  

Royce Capital

Fund Small

Cap Portfolio,

Service Class

  

Schwab S&P

500 Index

Fund

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $977,024   $172,162   $-   $-   $8,569   $71,662   $- 
Net realized gain (loss) on investments    (157)   (13,696)   25    6,018    93,769    969,138    16 
Change in net unrealized appreciation (depreciation) on investments    645,272    120,161    4,753    182,024    112,811    1,387,582    858 
                                     
Net increase (decrease) in net assets resulting from operations    1,622,139    278,627    4,778    188,042    215,149    2,428,382    874 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    1,573,372    594,144    -    36,728    109,651    601,615    - 
Policy maintenance charges    (903,730)   (322,304)   (598)   (21,256)   (59,701)   (322,204)   (206)
Policy owners' benefits    (873,212)   (15,378)   -    (25,233)   (2,382)   (184,498)   - 
Net transfers (to) from the Company and/or Subaccounts    1,390,233    1,447,516    47,918    (13,444)   187,352    (347,830)   86,152 
Net Policy loan repayments (withdrawals)    (148,262)   1,884    -    (8,527)   561    (68,849)   - 
                                     
Increase (decrease) in net assets resulting from Policy transactions    1,038,401    1,705,862    47,320    (31,732)   235,481    (321,766)   85,946 
                                     
Total increase (decrease) in net assets    2,660,540    1,984,489    52,098    156,310    450,630    2,106,616    86,820 
                                     
NET ASSETS:                                    
Beginning of period    27,132,228    3,616,606    -    1,006,982    704,018    9,620,407    - 
                                     
End of period   $29,792,768   $5,601,095   $52,098   $1,163,292   $1,154,648   $11,727,023   $86,820 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

66

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Templeton

Developing

Markets VIP

Fund

  

Templeton

Developing

Markets VIP

Fund, Class 2

  

Templeton

Foreign VIP

Fund, Class 2

  

Templeton

Global Bond

VIP Fund,

Class 2

  

Templeton

Growth VIP

Fund, Class 2

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 1

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 2

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $7,496   $30,927   $322,718   $-   $530,500   $11,270   $1,213 
Net realized gain (loss) on investments    341    5,488    7,163    (6,095)   14,225    5,002    596 
Change in net unrealized appreciation (depreciation) on investments    29,778    142,206    1,574,962    350,323    2,515,057    105,326    15,637 
                                     
Net increase (decrease) in net assets resulting from operations    37,615    178,621    1,904,843    344,228    3,059,782    121,598    17,446 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    57,293    77,325    378,815    478,910    620,246    243,823    7,871 
Policy maintenance charges    (29,563)   (49,109)   (263,427)   (406,326)   (476,987)   (84,647)   (3,872)
Policy owners' benefits    (343)   (18,091)   (351,966)   (306,166)   (434,296)   (11,603)   - 
Net transfers (to) from the Company and/or Subaccounts    34,289    (7,552)   (464,382)   470,065    (497,837)   313,399    (195)
Net Policy loan repayments (withdrawals)    (7)   (5,463)   (30,538)   (11,867)   (46,847)   (23)   1 
                                     
Increase (decrease) in net assets resulting from Policy transactions    61,669    (2,890)   (731,498)   224,616    (835,721)   460,949    3,805 
                                     
Total increase (decrease) in net assets    99,284    175,731    1,173,345    568,844    2,224,061    582,547    21,251 
                                     
NET ASSETS:                                    
Beginning of period    267,834    1,391,479    9,516,575    11,612,282    14,946,113    429,897    97,216 
                                     
End of period   $367,118   $1,567,210   $10,689,920   $12,181,126   $17,170,174   $1,012,444   $118,467 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

67

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

TOPS
Balanced ETF
Portfolio,

Class 2

   TOPS
Conservative
ETF Portfolio,
Class 1
   TOPS
Conservative
ETF Portfolio,
Class 2
   TOPS Growth
ETF Portfolio,
Class 1
   TOPS Growth
ETF Portfolio,
Class 2
  

TOPS
Moderate
Growth ETF
Portfolio,

Class 1

  

TOPS
Moderate
Growth ETF
Portfolio,

Class 2

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $1,211   $4,982   $631   $74,982   $31,017   $100,046   $5,065 
Net realized gain (loss) on investments    2,401    3,620    1,437    54,798    25,475    70,527    3,792 
Change in net unrealized appreciation (depreciation) on investments    4,979    16,765    1,242    556,715    297,782    447,243    27,396 
                                     
Net increase (decrease) in net assets resulting from operations    8,591    25,367    3,310    686,495    354,274    617,816    36,253 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    3,079    14,346    4,629    639,700    237,152    632,193    32,722 
Policy maintenance charges    (2,635)   (14,824)   (1,933)   (318,239)   (81,719)   (349,551)   (6,783)
Policy owners' benefits    (36,059)   (5)   -    (14,763)   (16,648)   (11,629)   - 
Net transfers (to) from the Company and/or Subaccounts    330    191,370    (2,133)   1,777,183    (10,443)   2,137,649    (386)
Net Policy loan repayments (withdrawals)    -    1    -    (26,930)   28    1,434    (1)
                                     
Increase (decrease) in net assets resulting from Policy transactions    (35,285)   190,888    563    2,056,951    128,370    2,410,096    25,552 
                                     
Total increase (decrease) in net assets    (26,694)   216,255    3,873    2,743,446    482,644    3,027,912    61,805 
                                     
NET ASSETS:                                    
Beginning of period    96,751    179,846    28,035    3,084,848    2,131,197    3,120,955    251,533 
                                     
End of period   $70,057   $396,101   $31,908   $5,828,294   $2,613,841   $6,148,867   $313,338 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

68

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS 
   

Vanguard VIF

Capital

Growth

Portfolio

  

Vanguard VIF

Conservative

Allocation

Portfolio

  

Vanguard VIF

Equity Income

Portfolio

  

Vanguard VIF

Equity Index

Portfolio

  

Vanguard VIF

Growth

Portfolio

  

Vanguard VIF

International

Portfolio

  

Vanguard VIF

Mid-Cap

Index

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                                    
                                     
OPERATIONS:                                    
Total investment income   $140,321   $-   $60,256   $919   $-   $21,872   $774 
Net realized gain (loss) on investments    679,793    37    117,710    3,386    (5)   48,809    1,019 
Change in net unrealized appreciation (depreciation) on investments    3,012,793    287    57,362    8,965    300    139,782    6,820 
                                     
Net increase (decrease) in net assets resulting from operations    3,832,907    324    235,328    13,270    295    210,463    8,613 
                                     
POLICY TRANSACTIONS:                                    
Policy owners' net payments    2,792,852    -    322,431    3,640    164    247,325    3,640 
Policy maintenance charges    (1,390,601)   (106)   (193,785)   (3,364)   (72)   (117,085)   (3,133)
Policy owners' benefits    (85,053)   -    (11,176)   (23,286)   (202)   (946)   - 
Net transfers (to) from the Company and/or Subaccounts    6,223,482    55,136    886,839    630    30,622    334,282    1,968 
Net Policy loan repayments (withdrawals)    16,830    -    6,160    -    -    (551)   - 
                                     
Increase (decrease) in net assets resulting from Policy transactions    7,557,510    55,030    1,010,469    (22,380)   30,512    463,025    2,475 
                                     
Total increase (decrease) in net assets    11,390,417    55,354    1,245,797    (9,110)   30,807    673,488    11,088 
                                     
NET ASSETS:                                    
Beginning of period    10,416,639    -    2,034,432    55,972    -    1,271,474    51,905 
                                     
End of period   $21,807,056   $55,354   $3,280,229   $46,862   $30,807   $1,944,962   $62,993 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

69

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

 

    SUBACCOUNTS   
   

Vanguard VIF

Real Estate

Index

Portfolio

  

Vanguard VIF

Short-Term

Investment-

Grade

Portfolio

  

Vanguard VIF

Total Bond

Market Index

Portfolio

  

Vanguard VIF

Total Stock

Market Index

Portfolio

   
INCREASE (DECREASE) IN NET ASSETS:                       
                        
OPERATIONS:                       
Total investment income   $13,967   $246,565   $15,854   $15,403   
Net realized gain (loss) on investments    26,045    1,166    (1,994)   74,427   
Change in net unrealized appreciation (depreciation) on investments    36,761    659,844    21,411    238,050   
                        
Net increase (decrease) in net assets resulting from operations    76,773    907,575    35,271    327,880   
                        
POLICY TRANSACTIONS:                       
Policy owners' net payments    75,255    2,506,175    107,609    110,316   
Policy maintenance charges    (36,797)   (1,226,684)   (13,311)   (24,498)  
Policy owners' benefits    (3,937)   (63,101)   (4,109)   (70,344)  
Net transfers (to) from the Company and/or Subaccounts    143,988    6,516,444    14,229    319,728   
Net Policy loan repayments (withdrawals)    3,134    17,408    1,593    (1)  
                        
Increase (decrease) in net assets resulting from Policy transactions    181,643    7,750,242    106,011    335,201   
                        
Total increase (decrease) in net assets    258,416    8,657,817    141,282    663,081   
                        
NET ASSETS:                       
Beginning of period    513,751    10,082,959    585,574    1,036,802   
                        
End of period   $772,167   $18,740,776   $726,856   $1,699,883   

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

70

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
   American
Funds IS
Asset
Allocation
Fund, Class 2
   American
Funds IS
Asset
Allocation
Fund, Class 1
   American
Funds IS
Global
Growth
Fund, Class 1
   American
Funds IS
Global
Growth
Fund, Class 2
   American
Funds IS
Global Small
Capitalization
Fund, Class 2
   American
Funds IS
Growth
Fund, Class 2
   American
Funds IS
Growth
Fund, Class 1
 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $79,770   $85,881   $109,219   $20,908   $-   $26,928   $42,482 
Net realized gain (loss) on investments   427,902    334,223    880,608    334,104    670,638    1,165,740    760,210 
Change in net unrealized appreciation (depreciation) on investments   (1,128,636)   (837,157)   (2,674,575)   (1,270,136)   (1,424,718)   (4,246,237)   (2,640,740)
                                    
Net increase (decrease) in net assets resulting from operations   (620,964)   (417,053)   (1,684,748)   (915,124)   (754,080)   (3,053,569)   (1,838,048)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   294,347    390,005    1,715,631    318,911    122,272    666,941    790,568 
Policy maintenance charges   (157,232)   (261,369)   (827,997)   (95,046)   (66,198)   (311,463)   (488,092)
Policy owners’ benefits   (18,014)   -    (30,192)   (20,371)   (1,371)   (83,334)   (5,627)
Net transfers (to) from the Company and/or Subaccounts   (12,050)   1,844,556    7,534,486    97,091    235,022    248,624    3,989,980 
Net Policy loan repayments (withdrawals)   (6,323)   -    12,247    (6,638)   (534)   (104,342)   3,071 
                                    
Increase (decrease) in net assets resulting from Policy transactions   100,728    1,973,192    8,404,175    293,947    289,191    416,426    4,289,900 
                                    
Total increase (decrease) in net assets   (520,236)   1,556,139    6,719,427    (621,177)   (464,889)   (2,637,143)   2,451,852 
                                    
NET ASSETS:                                   
Beginning of period   4,599,044    2,577,295    6,178,747    3,624,605    2,522,997    10,155,042    4,766,009 
                                    
End of period  $4,078,808   $4,133,434   $12,898,174   $3,003,428   $2,058,108   $7,517,899   $7,217,861 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

71

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
   American
Funds IS
Growth-
Income
Fund, Class 1
   American
Funds IS
International
Fund, Class 2
   American
Funds IS
New World
Fund, Class 2
   American
Funds IS
New World
Fund, Class 1
   American
Funds IS
Washington
Mutual
Investors
Fund, Class 2
   Calvert VP
SRI Balanced
Portfolio
   ClearBridge
Variable Mid
Cap Portfolio,
Class II
 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $92,666   $46,257   $20,431   $149,108   $142,433   $692   $2,407 
Net realized gain (loss) on investments   423,400    360,363    132,257    565,081    1,644,549    5,432    162,737 
Change in net unrealized appreciation (depreciation) on investments   (1,243,423)   (1,047,961)   (526,571)   (1,906,512)   (2,444,825)   (16,111)   (943,663)
                                    
Net increase (decrease) in net assets resulting from operations   (727,357)   (641,341)   (373,883)   (1,192,323)   (657,843)   (9,987)   (778,519)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   573,922    145,955    213,126    1,575,049    642,116    -    153,397 
Policy maintenance charges   (355,262)   (91,022)   (60,875)   (726,374)   (252,084)   (1,085)   (73,256)
Policy owners’ benefits   (168)   (5,964)   (4,763)   (28,180)   (55,094)   -    (24,362)
Net transfers (to) from the Company and/or Subaccounts   2,915,996    112,987    155,791    6,562,364    (183,075)   1    35,828 
Net Policy loan repayments (withdrawals)   (3,036)   (6,415)   (2,751)   18,233    (21,495)   (31)   (18,418)
                                    
Increase (decrease) in net assets resulting from Policy transactions   3,131,452    155,541    300,528    7,401,092    130,368    (1,115)   73,189 
                                    
Total increase (decrease) in net assets   2,404,095    (485,800)   (73,355)   6,208,769    (527,475)   (11,102)   (705,330)
                                    
NET ASSETS:                                   
Beginning of period   3,826,907    3,028,744    1,582,076    4,729,212    7,862,998    65,086    3,045,719 
                                    
End of period  $6,231,002   $2,542,944   $1,508,721   $10,937,981   $7,335,523   $53,984   $2,340,389 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

72

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
   ClearBridge
Variable Small
Cap Growth
Portfolio, Class I
   ClearBridge
Variable
Small Cap
Growth
Portfolio,
Class II
   Dimensional
VA
International
Small
Portfolio
   Dimensional
VA
International
Value
Portfolio
   Dimensional
VA US Large
Value
Portfolio
   Dimensional
VIT Inflation
Protected
Securities
Portfolio,
Institutional
   Fidelity VIP
Contrafund
Portfolio,
Service Class
 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $-   $-   $64,618   $28,267   $21,924   $237,029   $185,289 
Net realized gain (loss) on investments   87,608    33,148    43,756    7,275    11,466    (283)   2,160,836 
Change in net unrealized appreciation (depreciation) on investments   (1,206,879)   (710,354)   (267,693)   (44,823)   (48,135)   (475,878)   (17,097,324)
                                    
Net increase (decrease) in net assets resulting from operations   (1,119,271)   (677,206)   (159,319)   (9,281)   (14,745)   (239,132)   (14,751,199)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   990,104    106,956    457,702    67,873    174,714    313,545    2,056,205 
Policy maintenance charges   (455,683)   (38,753)   (189,483)   (48,996)   (55,693)   (189,727)   (1,256,766)
Policy owners’ benefits   (15,809)   (14,999)   (3,873)   -    (3,357)   (10,687)   (1,552,328)
Net transfers (to) from the Company and/or Subaccounts   4,085,475    (105,259)   1,447,944    398,267    442,378    1,832,500    961,379 
Net Policy loan repayments (withdrawals)   8,005    (58,536)   1,648    1    836    2,843    (205,649)
                                    
Increase (decrease) in net assets resulting from Policy transactions   4,612,092    (110,591)   1,713,938    417,145    558,878    1,948,474    2,841 
                                    
Total increase (decrease) in net assets   3,492,821    (787,797)   1,554,619    407,864    544,133    1,709,342    (14,748,358)
                                    
NET ASSETS:                                   
Beginning of period   3,121,627    2,445,409    1,003,145    337,697    430,202    1,188,357    56,303,319 
                                    
End of period  $6,614,448   $1,657,612   $2,557,764   $745,561   $974,335   $2,897,699   $41,554,961 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

73

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
   Fidelity VIP
Equity-
Income
Portfolio,
Service Class
   Fidelity VIP
Freedom
Funds 2015
Portfolio,
Service Class
   Fidelity VIP
Freedom
Funds 2020
Portfolio,
Service Class
   Fidelity VIP
Growth
Portfolio,
Service Class
   Fidelity VIP
Index 500
Portfolio,
Service Class
   Fidelity VIP
Investment
Grade Bond
Portfolio,
Service Class
   Fidelity VIP
Mid Cap
Portfolio,
Service Class
 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $64,749   $9,719   $16,257   $15,724   $415,865   $324,204   $100,833 
Net realized gain (loss) on investments   103,298    45,964    78,160    131,083    207,857    727,855    1,618,917 
Change in net unrealized appreciation (depreciation) on investments   (372,247)   (134,276)   (237,392)   (1,142,777)   (6,988,136)   (3,131,356)   (5,907,556)
                                    
Net increase (decrease) in net assets resulting from operations   (204,200)   (78,593)   (142,975)   (995,970)   (6,364,414)   (2,079,297)   (4,187,806)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   121,548    4,839    18,213    96,366    1,214,114    605,183    1,332,669 
Policy maintenance charges   (142,186)   (12,426)   (17,920)   (82,272)   (832,025)   (452,001)   (740,477)
Policy owners’ benefits   (178,683)   (21,096)   -    (101,402)   (442,204)   (193,837)   (530,600)
Net transfers (to) from the Company and/or Subaccounts   (74,524)   (565)   46,104    (3,727)   (58,321)   (166,535)   (362,375)
Net Policy loan repayments (withdrawals)   (21,233)   -    (1)   (61,415)   (156,500)   (59,879)   (177,456)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (295,078)   (29,248)   46,396    (152,450)   (274,936)   (267,069)   (478,239)
                                    
Total increase (decrease) in net assets   (499,278)   (107,841)   (96,579)   (1,148,420)   (6,639,350)   (2,346,366)   (4,666,045)
                                    
NET ASSETS:                                   
Beginning of period   3,955,456    544,550    887,616    3,904,702    34,915,355    15,949,016    28,410,794 
                                    
End of period  $3,456,178   $436,709   $791,037   $2,756,282   $28,276,005   $13,602,650   $23,744,749 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

74

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
   Fidelity VIP
Growth
Opportunities
Portfolio,
Initial Class
   Fidelity VIP
Index 500
Portfolio,
Initial Class
  

Fidelity VIP
Investment

Grade Bond

Portfolio,

Initial Class

  

Fidelity VIP

Mid Cap

Portfolio,

Initial Class

  

Franklin

DynaTech

VIP Fund

  

Franklin

Growth and

Income VIP

Fund, Class 1

  

Franklin

Income VIP

Fund, Class 1

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $-   $263,903   $81,535   $12,728   $-   $124,490   $22,381 
Net realized gain (loss) on investments   165,868    61,384    88,688    138,353    2,753,893    1,710,737    8,956 
Change in net unrealized appreciation (depreciation) on investments   (953,130)   (2,413,697)   (462,284)   (415,566)   (5,611,540)   (1,928,042)   (52,474)
                                    
Net increase (decrease) in net assets resulting from operations   (787,262)   (2,088,410)   (292,061)   (264,485)   (2,857,647)   (92,815)   (21,137)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   319,401    2,656,880    358,254    280,081    192,828    861,171    76,510 
Policy maintenance charges   (128,098)   (1,325,063)   (223,550)   (164,972)   (128,407)   (425,995)   (40,199)
Policy owners’ benefits   (6,031)   (44,964)   (10,727)   (1,017)   (111,762)   (20,137)   (1,029)
Net transfers (to) from the Company and/or Subaccounts   1,497,013    12,499,639    2,061,761    1,148,241    873,410    3,451,219    286,355 
Net Policy loan repayments (withdrawals)   1,050    12,400    5,303    (2,172)   (77,070)   9,367    876 
                                    
Increase (decrease) in net assets resulting from Policy transactions   1,683,335    13,798,892    2,191,041    1,260,161    748,999    3,875,625    322,513 
                                    
Total increase (decrease) in net assets   896,073    11,710,482    1,898,980    995,676    (2,108,648)   3,782,810    301,376 
                                    
NET ASSETS:                                   
Beginning of period   1,097,819    8,429,296    1,628,278    1,508,472    6,819,572    2,422,780    336,393 
                                    
End of period  $1,993,892   $20,139,778   $3,527,258   $2,504,148   $4,710,924   $6,205,590   $637,769 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

75

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Franklin

Income VIP

Fund, Class 2

  

Franklin

Mutual

Shares VIP

Fund, Class 2

  

Franklin

Rising

Dividends VIP

Fund, Class 2

  

Franklin

Small Cap

Value VIP

Fund, Class 2

  

Franklin

Small-Mid Cap

Growth VIP

Fund, Class 2

  

Franklin

U.S. Government

Securities VIP

Fund, Class 2

  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Institutional

Shares

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $959,727   $895,497   $206,747   $48,395   $-   $367,382   $207,282 
Net realized gain (loss) on investments   402,009    5,456,550    3,407,757    918,978    1,339,860    (10,584)   (36,351)
Change in net unrealized appreciation (depreciation) on investments   (2,519,917)   (10,194,269)   (6,718,489)   (1,501,840)   (3,726,127)   (1,975,151)   (1,189,801)
                                    
Net increase (decrease) in net assets resulting from operations   (1,158,181)   (3,842,222)   (3,103,985)   (534,467)   (2,386,267)   (1,618,353)   (1,018,870)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   672,338    2,329,691    964,584    229,983    221,833    892,855    274,527 
Policy maintenance charges   (627,948)   (1,515,141)   (695,056)   (117,589)   (135,278)   (555,817)   (230,799)
Policy owners’ benefits   (630,384)   (1,249,768)   (486,383)   (107,998)   (135,464)   (369,319)   (361,374)
Net transfers (to) from the Company and/or Subaccounts   (754,489)   (1,327,279)   (392,741)   184,923    558,209    (213,342)   28,949 
Net Policy loan repayments (withdrawals)   (183,410)   (78,008)   (91,683)   (25,465)   (42,927)   (4,311)   (6,692)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (1,523,893)   (1,840,505)   (701,279)   163,854    466,373    (249,934)   (295,389)
                                    
Total increase (decrease) in net assets   (2,682,074)   (5,682,727)   (3,805,264)   (370,613)   (1,919,894)   (1,868,287)   (1,314,259)
                                    
NET ASSETS:                                   
Beginning of period   21,340,022    52,728,117    29,407,614    5,223,454    6,941,543    16,565,404    7,536,584 
                                    
End of period  $18,657,948   $47,045,390   $25,602,350   $4,852,841   $5,021,649   $14,697,117   $6,222,325 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

76

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Goldman

Sachs VIT

International

Equity

Insights Fund,

Service Shares

  

Goldman

Sachs VIT

Large Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Large Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Mid Cap

Value Fund,

Service Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Small Cap

Equity

Insights Fund,

Service Shares

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $81,050   $191,804   $30,277   $65,296   $29,148   $27,584   $520 
Net realized gain (loss) on investments   (290)   1,305,452    254,778    1,369,667    1,017,115    27,190    4,044 
Change in net unrealized appreciation (depreciation) on investments   (485,196)   (2,528,562)   (485,451)   (2,082,511)   (1,825,875)   (2,078,454)   (133,793)
                                    
Net increase (decrease) in net assets resulting from operations   (404,436)   (1,031,306)   (200,396)   (647,548)   (779,612)   (2,023,680)   (129,229)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   171,300    372,250    69,593    895,390    438,775    246,067    22,710 
Policy maintenance charges   (76,178)   (430,640)   (65,042)   (518,418)   (254,268)   (217,554)   (13,627)
Policy owners’ benefits   (69,670)   (592,580)   (50,039)   (295,859)   (102,867)   (397,918)   (26,156)
Net transfers (to) from the Company and/or Subaccounts   74,287    (284,998)   (145,825)   3,579,108    (358,212)   100,221    30,237 
Net Policy loan repayments (withdrawals)   (8,740)   (56,876)   (16,576)   (72)   (475)   222    5 
                                    
Increase (decrease) in net assets resulting from Policy transactions   90,999    (992,844)   (207,889)   3,660,149    (277,047)   (268,962)   13,169 
                                    
Total increase (decrease) in net assets   (313,437)   (2,024,150)   (408,285)   3,012,601    (1,056,659)   (2,292,642)   (116,060)
                                    
NET ASSETS:                                   
Beginning of period   2,985,300    15,864,813    3,078,760    6,462,225    7,798,081    10,505,262    650,466 
                                    
End of period  $2,671,863   $13,840,663   $2,670,475   $9,474,826   $6,741,422   $8,212,620   $534,406 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

77

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Goldman

Sachs VIT

Strategic

Growth Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Strategic

Growth Fund,

Service Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Institutional

Shares

  

Goldman

Sachs VIT

U.S. Equity

Insights Fund,

Service Shares

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Institutional

Shares

  

Goldman

Sachs VIT

Core Fixed

Income Fund,

Service Shares

  

Goldman

Sachs VIT

Mid Cap

Growth Fund,

Service Shares

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $-   $-   $98,154   $724   $95,875   $12,939   $- 
Net realized gain (loss) on investments   2,588,802    1,058,094    (35,182)   632    (311)   (14,519)   102,390 
Change in net unrealized appreciation (depreciation) on investments   (9,134,071)   (3,529,950)   (2,891,609)   (29,306)   (805,250)   (143,138)   (991,322)
                                    
Net increase (decrease) in net assets resulting from operations   (6,545,269)   (2,471,856)   (2,828,637)   (27,950)   (709,686)   (144,718)   (888,932)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   354,403    295,109    272,969    2,293    1,236,992    111,777    117,488 
Policy maintenance charges   (440,932)   (184,362)   (324,440)   (2,961)   (617,101)   (33,034)   (68,651)
Policy owners’ benefits   (488,190)   (119,763)   (558,739)   (1,622)   (23,872)   (159,325)   (95,894)
Net transfers (to) from the Company and/or Subaccounts   497,417    482,548    86,514    1,480    5,795,884    (487)   222,291 
Net Policy loan repayments (withdrawals)   (58,012)   (32,913)   (93,641)   (6)   6,972    (3)   (14,161)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (135,314)   440,619    (617,337)   (816)   6,398,875    (81,072)   161,073 
                                    
Total increase (decrease) in net assets   (6,680,583)   (2,031,237)   (3,445,974)   (28,766)   5,689,189    (225,790)   (727,859)
                                    
NET ASSETS:                                   
Beginning of period   20,072,678    7,468,025    14,359,576    142,931    3,546,807    1,046,536    3,332,460 
                                    
End of period  $13,392,095   $5,436,788   $10,913,602   $114,165   $9,235,996   $820,746   $2,604,601 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

78

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Invesco V.I.

American

Franchise

Fund, Series I

  

Invesco V.I.

American

Value Fund,

Series II

  

Invesco V.I.

Balanced-Risk

Allocation

Fund Class,

Series II

  

Invesco V.I.

Capital

Appreciation

Fund, Series I

  

Invesco V.I.

Comstock

Fund, Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth Fund,

Series I

  

Invesco V.I.

Discovery

Mid Cap

Growth Fund,

Series II

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $-   $22,265   $43,881   $-   $764,378   $-   $- 
Net realized gain (loss) on investments   1,661,987    954,916    15,162    4,665,968    2,445,829    2,957,430    123,097 
Change in net unrealized appreciation (depreciation) on investments   (4,157,321)   (1,126,900)   (159,862)   (9,993,148)   (2,691,625)   (7,304,479)   (268,426)
                                    
Net increase (decrease) in net assets resulting from operations   (2,495,334)   (149,719)   (100,819)   (5,327,180)   518,582    (4,347,049)   (145,329)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   151,840    299,036    18,915    392,163    1,238,276    346,319    52,631 
Policy maintenance charges   (183,201)   (154,069)   (14,412)   (376,029)   (1,259,252)   (284,949)   (15,901)
Policy owners’ benefits   (219,657)   (114,379)   (43,956)   (462,526)   (1,667,520)   (361,732)   (1,938)
Net transfers (to) from the Company and/or Subaccounts   211,252    (334,644)   9,775    420,856    (2,860,094)   534,991    39,953 
Net Policy loan repayments (withdrawals)   (15,531)   (21,087)   (1,603)   (54,941)   (188,427)   (7,768)   (638)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (55,297)   (325,143)   (31,281)   (80,477)   (4,737,017)   226,861    74,107 
                                    
Total increase (decrease) in net assets   (2,550,631)   (474,862)   (132,100)   (5,407,657)   (4,218,435)   (4,120,188)   (71,222)
                                    
NET ASSETS:                                   
Beginning of period   8,084,105    5,246,549    680,644    17,194,049    50,802,356    13,975,433    446,329 
                                    
End of period  $5,533,474   $4,771,687   $548,544   $11,786,392   $46,583,921   $9,855,245   $375,107 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

79

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Invesco V.I.

Diversified

Dividend

Fund, Series I

  

Invesco V.I.

Equity and

Income Fund,

Series II

  

Invesco V.I.

EQV

International

Equity Fund,

Series II

  

Invesco V.I.

Global

Fund, Series I

  

Invesco V.I.

Global Real

Estate Fund,

Series II

  

Invesco V.I.

Global

Strategic

Income Fund

  

Invesco V.I.

Government

Securities

Fund, Series II

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $25,196   $458,162   $148,073   $-   $22,648   $-   $87,285 
Net realized gain (loss) on investments   164,259    4,275,454    1,162,240    4,920,489    (1,257)   (24,083)   (10,751)
Change in net unrealized appreciation (depreciation) on investments   (200,587)   (7,351,182)   (3,457,955)   (16,238,065)   (281,817)   (1,632,929)   (654,297)
                                    
Net increase (decrease) in net assets resulting from operations   (11,132)   (2,617,566)   (2,147,642)   (11,317,576)   (260,426)   (1,657,012)   (577,763)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   121,570    1,211,095    630,323    1,291,294    49,183    627,124    210,973 
Policy maintenance charges   (82,121)   (959,500)   (268,647)   (771,339)   (29,059)   (493,971)   (179,944)
Policy owners’ benefits   -    (1,808,582)   (166,473)   (990,608)   (21,745)   (341,492)   (135,365)
Net transfers (to) from the Company and/or Subaccounts   680,369    (766,482)   379,653    2,748,853    19,445    359,820    114,291 
Net Policy loan repayments (withdrawals)   (127)   (42,978)   (42,347)   8,961    (7,785)   (41,033)   (18,582)
                                    
Increase (decrease) in net assets resulting from Policy transactions   719,691    (2,366,447)   532,509    2,287,161    10,039    110,448    (8,627)
                                    
Total increase (decrease) in net assets   708,559    (4,984,013)   (1,615,133)   (9,030,415)   (250,387)   (1,546,564)   (586,390)
                                    
NET ASSETS:                                   
Beginning of period   732,944    34,422,400    11,586,193    35,132,064    1,059,435    14,155,239    5,352,686 
                                    
End of period  $1,441,503   $29,438,387   $9,971,060   $26,101,649   $809,048   $12,608,675   $4,766,296 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

80

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Invesco V.I.

Growth and

Income Fund,

Series I

  

Invesco V.I.

Main Street

Fund, Series I

  

Invesco V.I.

Small Cap

Equity Fund,

Series II

  

Invesco V.I.

U.S.

Government

Money

Portfolio,

Series I

  

Lord Abbett

Series Fund

Bond

Debenture

Portfolio

  

Lord Abbett

Series Fund

Inc. Dividend

Growth

Portfolio

  

Lord Abbett

Series Fund

Growth and

Income

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $783,949   $161,633   $-   $126,310   $1,580,281   $142,073   $235,797 
Net realized gain (loss) on investments   4,972,156    4,133,927    539,937    -    80,846    2,331,181    1,372,548 
Change in net unrealized appreciation (depreciation) on investments   (8,663,387)   (6,896,285)   (1,183,018)   -    (6,426,001)   (4,775,306)   (3,533,077)
                                    
Net increase (decrease) in net assets resulting from operations   (2,907,282)   (2,600,725)   (643,081)   126,310    (4,764,874)   (2,302,052)   (1,924,732)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   1,987,574    280,288    209,689    953,645    2,191,403    911,402    402,484 
Policy maintenance charges   (1,496,442)   (318,070)   (83,965)   (652,120)   (1,375,073)   (587,849)   (515,758)
Policy owners’ benefits   (1,286,301)   (321,318)   (43,261)   (813,195)   (737,528)   (410,682)   (628,583)
Net transfers (to) from the Company and/or Subaccounts   (2,216,032)   (10,776)   109,987    (196,886)   2,609,761    1,532,335    (321,250)
Net Policy loan repayments (withdrawals)   (161,923)   (8,574)   (11,229)   6,647    (156,740)   (72,419)   (72,789)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (3,173,124)   (378,450)   181,221    (701,909)   2,531,823    1,372,787    (1,135,896)
                                    
Total increase (decrease) in net assets   (6,080,406)   (2,979,175)   (461,860)   (575,599)   (2,233,051)   (929,265)   (3,060,628)
                                    
NET ASSETS:                                   
Beginning of period   52,108,780    13,102,300    3,051,827    10,286,151    36,106,701    17,148,694    20,570,250 
                                    
End of period  $46,028,374   $10,123,125   $2,589,967   $9,710,552   $33,873,650   $16,219,429   $17,509,622 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

81

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Lord Abbett

Series Fund

Growth

Opportunities

Portfolio

  

Lord Abbett

Series Fund

Mid Cap

Stock

Portfolio

  

Lord Abbett

Series Fund

Fundamental

Equity

Portfolio

  

MFS Growth

Series, Initial

Class

  

MFS Investors

Trust Series,

Initial Class

  

MFS New

Discovery

Series, Initial

Class

  

MFS Research

Series, Initial

Class

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $-   $146,593   $112,171   $-   $79,996   $-   $57,258 
Net realized gain (loss) on investments   583,280    1,076,340    1,345,874    2,172,187    1,733,914    2,485,598    1,482,430 
Change in net unrealized appreciation (depreciation) on investments   (2,495,795)   (3,509,851)   (2,818,692)   (9,765,394)   (4,103,104)   (5,542,982)   (3,881,168)
                                    
Net increase (decrease) in net assets resulting from operations   (1,912,515)   (2,286,918)   (1,360,647)   (7,593,207)   (2,289,194)   (3,057,384)   (2,341,480)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   169,192    535,662    633,239    684,974    427,268    266,087    348,586 
Policy maintenance charges   (133,798)   (492,646)   (358,550)   (472,126)   (382,322)   (213,423)   (279,169)
Policy owners’ benefits   (98,855)   (735,189)   (136,622)   (449,104)   (473,319)   (225,256)   (433,571)
Net transfers (to) from the Company and/or Subaccounts   350,293    (323,696)   (310,106)   844,278    (71,561)   851,699    (18,099)
Net Policy loan repayments (withdrawals)   7,800    (69,986)   (9,884)   (24,859)   (63,983)   (2,502)   20,987 
                                    
Increase (decrease) in net assets resulting from Policy transactions   294,632    (1,085,855)   (181,923)   583,163    (563,917)   676,605    (361,266)
                                    
Total increase (decrease) in net assets   (1,617,883)   (3,372,773)   (1,542,570)   (7,010,044)   (2,853,111)   (2,380,779)   (2,702,746)
                                    
NET ASSETS:                                   
Beginning of period   5,769,871    20,717,001    11,612,391    23,972,186    13,994,231    9,959,611    13,759,670 
                                    
End of period  $4,151,988   $17,344,228   $10,069,821   $16,962,142   $11,141,120   $7,578,832   $11,056,924 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

82

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

MFS Total

Return Series,

Initial Class

  

MFS Utilities

Series, Initial

Class

  

MFS

Emerging

Markets

Equity

Portfolio,

Service Class

  

MFS

International

Intrinsic Value

Portfolio,

Service Class

  

MFS

Massachusetts

Investors

Growth Stock

Portfolio,

Initial Class

  

MFS

Total Return

Bond Series,

Service Class

  

MFS

Value Series,

Service Class

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $351,699   $131,599   $23,741   $35,820   $5,666   $376,942   $222,329 
Net realized gain (loss) on investments   1,707,073    241,494    42,222    321,194    718,316    157,160    1,217,094 
Change in net unrealized appreciation (depreciation) on investments   (4,246,049)   (335,422)   (204,522)   (2,382,677)   (1,975,390)   (2,898,819)   (2,770,375)
                                    
Net increase (decrease) in net assets resulting from operations   (2,187,277)   37,671    (138,559)   (2,025,663)   (1,251,408)   (2,364,717)   (1,330,952)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   566,646    153,750    19,947    414,240    124,647    835,782    772,596 
Policy maintenance charges   (583,945)   (170,520)   (19,703)   (213,254)   (141,345)   (461,412)   (494,725)
Policy owners’ benefits   (789,584)   (157,059)   (2,455)   (135,442)   (111,174)   (312,066)   (456,575)
Net transfers (to) from the Company and/or Subaccounts   (45,867)   (354,065)   58,027    503,147    (21,980)   181,716    (879,454)
Net Policy loan repayments (withdrawals)   (56,350)   (6,460)   (371)   (52,573)   (59,277)   (62,874)   (31,441)
                                    
Increase (decrease) in net assets resulting from Policy transactions   (909,100)   (534,354)   55,445    516,118    (209,129)   181,146    (1,089,599)
                                    
Total increase (decrease) in net assets   (3,096,377)   (496,683)   (83,114)   (1,509,545)   (1,460,537)   (2,183,571)   (2,420,551)
                                    
NET ASSETS:                                   
Beginning of period   22,821,355    5,943,298    670,662    8,423,560    6,588,149    16,424,891    21,382,756 
                                    
End of period  $19,724,978   $5,446,615   $587,548   $6,914,015   $5,127,612   $14,241,320   $18,962,205 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

83

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Morgan

Stanley VIF

Global Real

Estate

Portfolio,

Class II

  

PIMCO

International

Bond

Portfolio (U.S.

Dollar-

Hedged),

Institutional Class

  

PIMCO

Short-Term

Portfolio,

Institutional

Class

  

PIMCO

Total Return

Portfolio,

Institutional

Class

  

PIMCO

All Asset

Portfolio

  

PIMCO

Long-Term

U.S.

Government

Portfolio,

Advisor Class

  

PIMCO

Low Duration

Portfolio,

Advisor Class

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $28,002   $38,626   $9,688   $85,450   $12,856   $14,432   $34,418 
Net realized gain (loss) on investments   19,403    738    (69)   (269)   13,417    (320)   (3,101)
Change in net unrealized appreciation (depreciation) on investments   (246,549)   (251,015)   (6,088)   (504,163)   (48,475)   (271,801)   (165,981)
                                    
Net increase (decrease) in net assets resulting from operations   (199,144)   (211,651)   3,531    (418,982)   (22,202)   (257,689)   (134,664)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   24,162    338,696    32,546    340,342    5,613    51,260    77,608 
Policy maintenance charges   (12,788)   (206,541)   (28,902)   (221,449)   (6,128)   (29,644)   (74,524)
Policy owners’ benefits   (31,636)   (12,492)   -    (4,595)   (3)   (10,398)   (12,206)
Net transfers (to) from the Company and/or Subaccounts   24,720    1,904,642    379,049    1,587,887    (2,420)   65,579    36,913 
Net Policy loan repayments (withdrawals)   290    6,335    (1)   1,251    (3,732)   2    (784)
                                    
Increase (decrease) in net assets resulting from Policy transactions   4,748    2,030,640    382,692    1,703,436    (6,670)   76,799    27,007 
                                    
Total increase (decrease) in net assets   (194,396)   1,818,989    386,223    1,284,454    (28,872)   (180,890)   (107,657)
                                    
NET ASSETS:                                   
Beginning of period   748,793    1,377,082    296,782    2,332,152    190,050    879,370    2,230,979 
                                    
End of period  $554,397   $3,196,071   $683,005   $3,616,606   $161,178   $698,480   $2,123,322 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

84

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

PIMCO

Real Return

Portfolio,

Advisor Class

  

PIMCO

Short-Term

Portfolio,

Advisor Class

  

PIMCO

Total Return

Portfolio,

Advisor Class

  

Royce Capital

Fund Micro

Cap Portfolio,

Service Class

  

Royce Capital

Fund Small

Cap Portfolio,

Service Class

  

Royce Capital

Fund Small

Cap Portfolio

  

Templeton

Developing

Markets VIP

Fund

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $806,398   $36,782   $711,978   $-   $7,405   $2,745   $6,200 
Net realized gain (loss) on investments   (5,716)   2,367    (21,281)   324,416    178,999    12,136    15,786 
Change in net unrealized appreciation (depreciation) on investments   (2,318,273)   (46,426)   (5,227,795)   (599,529)   (1,173,631)   (41,063)   (62,331)
                                    
Net increase (decrease) in net assets resulting from operations   (1,517,591)   (7,277)   (4,537,098)   (275,113)   (987,227)   (26,182)   (40,345)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   771,203    152,141    1,669,836    44,312    651,762    61,946    48,954 
Policy maintenance charges   (438,220)   (75,343)   (928,438)   (21,272)   (322,327)   (41,943)   (20,717)
Policy owners’ benefits   (178,331)   (15,194)   (597,880)   (20,676)   (117,633)   -    (409)
Net transfers (to) from the Company and/or Subaccounts   (143,813)   (50,312)   608,516    157,252    (131,508)   373,239    188,481 
Net Policy loan repayments (withdrawals)   (3,035)   (1,449)   (72,080)   (10,105)   (22,108)   (6)   428 
                                    
Increase (decrease) in net assets resulting from Policy transactions   7,804    9,843    679,954    149,511    58,186    393,236    216,737 
                                    
Total increase (decrease) in net assets   (1,509,787)   2,566    (3,857,144)   (125,602)   (929,041)   367,054    176,392 
                                    
NET ASSETS:                                   
Beginning of period   12,660,545    2,445,779    30,989,372    1,132,584    10,549,448    336,964    91,442 
                                    
End of period  $11,150,758   $2,448,345   $27,132,228   $1,006,982   $9,620,407   $704,018   $267,834 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

85

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Templeton

Developing

Markets VIP

Fund, Class 2

  

Templeton

Foreign VIP

Fund, Class 2

  

Templeton

Global Bond

VIP Fund,

Class 2

  

Templeton

Growth VIP

Fund, Class 2

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 2

  

TOPS

Aggressive

Growth ETF

Portfolio,

Class 1

  

TOPS

Balanced ETF

Portfolio,

Class 2

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $35,077   $292,205   $-   $24,226   $1,202   $5,727   $1,549 
Net realized gain (loss) on investments   101,307    16,042    (24,966)   (31,672)   (2,169)   289    1,392 
Change in net unrealized appreciation (depreciation) on investments   (489,911)   (1,081,143)   (605,857)   (1,972,143)   (24,291)   (47,850)   (15,228)
                                    
Net increase (decrease) in net assets resulting from operations   (353,527)   (772,896)   (630,823)   (1,979,589)   (25,258)   (41,834)   (12,287)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   89,060    388,867    534,184    634,202    15,022    143,566    2,910 
Policy maintenance charges   (44,683)   (248,169)   (424,246)   (440,494)   (4,360)   (50,555)   (3,717)
Policy owners’ benefits   (2,567)   (353,135)   (180,280)   (564,342)   (3,048)   (2,832)   - 
Net transfers (to) from the Company and/or Subaccounts   114,639    74,227    (207,765)   421,136    (34,340)   171,141    (197)
Net Policy loan repayments (withdrawals)   (6,310)   (12,611)   (5,405)   (142,063)   (1)   1,403    (1)
                                    
Increase (decrease) in net assets resulting from Policy transactions   150,139    (150,821)   (283,512)   (91,561)   (26,727)   262,723    (1,005)
                                    
Total increase (decrease) in net assets   (203,388)   (923,717)   (914,335)   (2,071,150)   (51,985)   220,889    (13,292)
                                    
NET ASSETS:                                   
Beginning of period   1,594,867    10,440,292    12,526,617    17,017,263    149,201    209,008    110,043 
                                    
End of period  $1,391,479   $9,516,575   $11,612,282   $14,946,113   $97,216   $429,897   $96,751 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

86

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

TOPS

Conservative

ETF Portfolio,

Class 2

  

TOPS

Conservative

ETF Portfolio,

Class 1

  

TOPS Growth

ETF Portfolio,

Class 2

  

TOPS Growth

ETF Portfolio,

Class 1

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 2

  

TOPS

Moderate

Growth ETF

Portfolio,

Class 1

  

Vanguard VIF

Capital

Growth

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $513   $3,543   $30,046   $43,869   $3,885   $46,446   $43,226 
Net realized gain (loss) on investments   139    2,697    12,227    17,425    3,164    33,990    466,242 
Change in net unrealized appreciation (depreciation) on investments   (3,763)   (21,885)   (381,949)   (232,547)   (39,106)   (290,367)   (1,318,291)
                                    
Net increase (decrease) in net assets resulting from operations   (3,111)   (15,645)   (339,676)   (171,253)   (32,057)   (209,931)   (808,823)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   13,915    5,210    260,482    348,721    32,729    308,983    1,510,537 
Policy maintenance charges   (1,849)   (9,071)   (81,148)   (173,605)   (6,582)   (187,896)   (719,966)
Policy owners’ benefits   -    (491)   (2,851)   (2,044)   -    (10,541)   (28,027)
Net transfers (to) from the Company and/or Subaccounts   (13,631)   31,284    (293)   2,228,517    (38)   1,854,091    6,168,246 
Net Policy loan repayments (withdrawals)   -    -    (2,830)   287    2    5,727    14,125 
                                    
Increase (decrease) in net assets resulting from Policy transactions   (1,565)   26,932    173,360    2,401,876    26,111    1,970,364    6,944,915 
                                    
Total increase (decrease) in net assets   (4,676)   11,287    (166,316)   2,230,623    (5,946)   1,760,433    6,136,092 
                                    
NET ASSETS:                                   
Beginning of period   32,711    168,559    2,297,513    854,225    257,479    1,360,522    4,280,547 
                                    
End of period  $28,035   $179,846   $2,131,197   $3,084,848   $251,533   $3,120,955   $10,416,639 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

87

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS 
  

Vanguard VIF

Equity

Income

Portfolio

  

Vanguard VIF

Equity Index

Portfolio

  

Vanguard VIF

International

Portfolio

  

Vanguard VIF

Mid-Cap

Index

Portfolio

  

Vanguard VIF

Real Estate

Index

Portfolio

  

Vanguard VIF

Short-Term

Investment-Grade

Portfolio

  

Vanguard VIF

Total Bond

Market Index

Portfolio

 
INCREASE (DECREASE) IN NET ASSETS:                           
                             
OPERATIONS:                           
Total investment income  $32,947   $640   $11,522   $539   $8,112   $78,696   $10,841 
Net realized gain (loss) on investments   140,493    2,064    171,696    5,122    17,342    37,427    3,542 
Change in net unrealized appreciation (depreciation) on investments   (153,937)   (12,571)   (506,081)   (16,129)   (168,322)   (376,329)   (93,259)
                                    
Net increase (decrease) in net assets resulting from operations   19,503    (9,867)   (322,863)   (10,468)   (142,868)   (260,206)   (78,876)
                                    
POLICY TRANSACTIONS:                                   
Policy owners’ net payments   181,786    11,140    142,347    13,640    57,703    1,318,695    136,631 
Policy maintenance charges   (116,219)   (2,339)   (76,366)   (2,148)   (25,635)   (675,207)   (12,787)
Policy owners’ benefits   (6,995)   -    -    -    (3,332)   (27,176)   - 
Net transfers (to) from the Company and/or Subaccounts   1,155,395    5,409    595,832    (542)   161,952    6,019,895    (2,962)
Net Policy loan repayments (withdrawals)   7,470    1    (594)   1    3,745    12,521    - 
                                    
Increase (decrease) in net assets resulting from Policy transactions   1,221,437    14,211    661,219    10,951    194,433    6,648,728    120,882 
                                    
Total increase (decrease) in net assets   1,240,940    4,344    338,356    483    51,565    6,388,522    42,006 
                                    
NET ASSETS:                                   
Beginning of period   793,492    51,628    933,118    51,422    462,186    3,694,437    543,568 
                                    
End of period  $2,034,432   $55,972   $1,271,474   $51,905   $513,751   $10,082,959   $585,574 

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Continued)

 

See accompanying notes to financial statements.

88

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 2022

 

 

   SUBACCOUNTS   
  

Vanguard VIF

Total Stock

Market Index

Portfolio

   
INCREASE (DECREASE) IN NET ASSETS:       
        
OPERATIONS:       
Total investment income  $8,468   
Net realized gain (loss) on investments   42,579   
Change in net unrealized appreciation (depreciation) on investments   (212,293)  
        
Net increase (decrease) in net assets resulting from operations   (161,246)  
        
POLICY TRANSACTIONS:       
Policy owners’ net payments   199,753   
Policy maintenance charges   (21,284)  
Policy owners’ benefits   -   
Net transfers (to) from the Company and/or Subaccounts   407,723   
Net Policy loan repayments (withdrawals)   -   
        
Increase (decrease) in net assets resulting from Policy transactions   586,192   
        
Total increase (decrease) in net assets   424,946   
        
NET ASSETS:       
Beginning of period   611,856   
        
End of period  $1,036,802   

 

Note: Totals may not appear to foot/crossfoot due to rounding.

 

(Concluded)

 

See accompanying notes to financial statements.

89

 

PROTECTIVE VARIABLE LIFE SEPARATE ACCOUNT

NOTES TO FINANCIAL STATEMENTS
YEAR ENDED DECEMBER 31, 2023

 

1. ORGANIZATION
 

 

The Protective Variable Life Separate Account (the “Separate Account”), a segregated unit investment trust registered under the Investment Company Act of 1940, as amended, was established by Protective Life Insurance company (“PLICO” or the “Company”) on June 19, 1996, and exists in accordance with the regulations of the Tennessee Department of Commerce and Insurance. The Company is a wholly owned subsidiary of Protective Life Corporation (“PLC”). PLC is a wholly owned subsidiary of Dai-ichi Life International Holding, LLC, a godo kaisha organized under the laws of Japan.

 

Under applicable insurance law, the assets and liabilities of the Separate Account are clearly identified and distinguished from the Company’s other assets and liabilities. The portion of the Separate Account's assets applicable to the variable life policies (the “Policies”) is not chargeable with liabilities arising out of any other business the Company may conduct.

 

The Separate Account is a funding vehicle for individual variable life insurance Policies; it consists of a number of subaccounts (the “Subaccounts”), also commonly referred to as investment divisions or funds, each of which is treated as an individual accounting entity for financial reporting purposes. The Separate Account's value at any time is allocated among Policy owners based on the number and value of their accumulation units representing their interest in the Separate Account; all of the investible assets of the Separate Account are invested in the corresponding mutual funds.

 

Policy owners may allocate some or all of the applicable net payments or transfer some or all of the Policy value to the Company’s guaranteed account, which is not included in these financial statements. The assets of the Company support its insurance and annuity obligations and are subject to the Company's general liabilities from business operations.

 

Policy owners' net payments are allocated to the Subaccounts in accordance with Policy owner instructions and are recorded as Policy owners’ net payments in the Statements of Changes in Net Assets. Such amounts are used to provide account funds to pay Policy values under the Policies.

 

The following is a list of the variable life insurance products funded by the Separate Account:

 

  Premiere I Protective Premiere Executive
  Premiere II Protective Strategic Objectives VUL
  Premiere II (2003) Protective Strategic Objectives II VUL
  Premiere III Protector
  Preserver Provider
  Preserver II Single Premium Plus
  Protective Investors Benefit Advisory VUL Survivor
  Protective Investors Choice VUL Transitions

90

 

For the years ended December 31, 2023 and 2022, the Separate Account was invested in up to 137 Subaccounts, as follows:

 

  American Funds IS Asset Allocation Fund, Class 1
  American Funds IS Asset Allocation Fund, Class 2
  American Funds IS Global Growth Fund, Class 1
  American Funds IS Global Growth Fund, Class 2
  American Funds IS Global Small Capitalization Fund, Class 2
  American Funds IS Growth Fund, Class 1
  American Funds IS Growth Fund, Class 2
  American Funds IS Growth-Income Fund, Class 1
  American Funds IS International Fund, Class 2
  American Funds IS New World Fund, Class 1
  American Funds IS New World Fund, Class 2
  American Funds IS Washington Mutual Investors Fund, Class 2
  Calvert VP SRI Balanced Portfolio
  ClearBridge Variable Mid Cap Portfolio, Class I (a)
  ClearBridge Variable Mid Cap Portfolio, Class II
  ClearBridge Variable Small Cap Growth Portfolio, Class I
  ClearBridge Variable Small Cap Growth Portfolio, Class II
  Dimensional VA Global Moderate Allocation Portfolio, Institutional (a)
  Dimensional VA International Small Portfolio
  Dimensional VA International Value Portfolio
  Dimensional VA Short-Term Fixed Portfolio (a)
  Dimensional VA US Large Value Portfolio
  Dimensional VA US Targeted Value Portfolio (a)
  Dimensional VIT Inflation Protected Securities Portfolio, Institutional
  Fidelity VIP Contrafund Portfolio, Service Class
  Fidelity VIP Equity-Income Portfolio, Service Class
  Fidelity VIP Freedom Funds 2015 Portfolio, Service Class
  Fidelity VIP Freedom Funds 2020 Portfolio, Service Class
  Fidelity VIP Growth Opportunities Portfolio, Initial Class
  Fidelity VIP Growth Portfolio, Service Class
  Fidelity VIP Index 500 Portfolio, Initial Class
  Fidelity VIP Index 500 Portfolio, Service Class
  Fidelity VIP Investment Grade Bond Portfolio, Initial Class
  Fidelity VIP Investment Grade Bond Portfolio, Service Class
  Fidelity VIP Mid Cap Portfolio, Initial Class
  Fidelity VIP Mid Cap Portfolio, Service Class
  Franklin DynaTech VIP Fund
  Franklin Growth and Income VIP Fund, Class 1
  Franklin Income VIP Fund, Class 1

91

 

  Franklin Income VIP Fund, Class 2
  Franklin Mutual Shares VIP Fund, Class 2
  Franklin Rising Dividends VIP Fund, Class 2
  Franklin Small Cap Value VIP Fund, Class 2
  Franklin Small-Mid Cap Growth VIP Fund, Class 2
  Franklin U.S. Government Securities VIP Fund, Class 2
  Goldman Sachs VIT Core Fixed Income Fund, Institutional Shares
  Goldman Sachs VIT Core Fixed Income Fund, Service Shares
  Goldman Sachs VIT International Equity Insights Fund, Institutional Shares
  Goldman Sachs VIT International Equity Insights Fund, Service Shares
  Goldman Sachs VIT Large Cap Value Fund, Institutional Shares
  Goldman Sachs VIT Large Cap Value Fund, Service Shares
  Goldman Sachs VIT Mid Cap Growth Fund, Service Shares (a)
  Goldman Sachs VIT Mid Cap Value Fund, Institutional Shares
  Goldman Sachs VIT Mid Cap Value Fund, Service Shares
  Goldman Sachs VIT Small Cap Equity Insights Fund, Institutional Shares
  Goldman Sachs VIT Small Cap Equity Insights Fund, Service Shares
  Goldman Sachs VIT Strategic Growth Fund, Institutional Shares
  Goldman Sachs VIT Strategic Growth Fund, Service Shares
  Goldman Sachs VIT U.S. Equity Insights Fund, Institutional Shares
  Goldman Sachs VIT U.S. Equity Insights Fund, Service Shares
  Invesco V.I. American Franchise Fund, Series I
  Invesco V.I. American Value Fund, Series II
  Invesco V.I. Balanced-Risk Allocation Fund Class, Series II
  Invesco V.I. Capital Appreciation Fund, Series I
  Invesco V.I. Comstock Fund, Series I
  Invesco V.I. Discovery Mid Cap Growth Fund, Series I
  Invesco V.I. Discovery Mid Cap Growth Fund, Series II
  Invesco V.I. Diversified Dividend Fund, Series I
  Invesco V.I. Equity and Income Fund, Series II
  Invesco V.I. EQV International Equity Fund, Series II (a)
  Invesco V.I. Global Fund, Series I
  Invesco V.I. Global Real Estate Fund, Series II
  Invesco V.I. Global Strategic Income Fund
  Invesco V.I. Government Securities Fund, Series II
  Invesco V.I. Growth and Income Fund, Series I
  Invesco V.I. Main Street Fund, Series I
  Invesco V.I. S&P 500 Buffer Fund, June Series I (a)
  Invesco V.I. Small Cap Equity Fund, Series II
  Invesco V.I. U.S. Government Money Portfolio, Series I
  Lord Abbett Series Fund Bond Debenture Portfolio
  Lord Abbett Series Fund Fundamental Equity Portfolio
  Lord Abbett Series Fund Growth and Income Portfolio

92

 

  Lord Abbett Series Fund Growth Opportunities Portfolio
  Lord Abbett Series Fund Inc. Dividend Growth Portfolio
  Lord Abbett Series Fund Mid Cap Stock Portfolio
  MFS Emerging Markets Equity Portfolio, Service Class
  MFS Growth Series, Initial Class
  MFS International Intrinsic Value Portfolio, Service Class
  MFS Investors Trust Series, Initial Class
  MFS Massachusetts Investors Growth Stock Portfolio, Initial Class
  MFS New Discovery Series, Initial Class
  MFS Research Series, Initial Class
  MFS Total Return Bond Series, Service Class
  MFS Total Return Series, Initial Class
  MFS Utilities Series, Initial Class
  MFS Value Series, Service Class
  Morgan Stanley VIF Global Real Estate Portfolio, Class II
  PIMCO All Asset Portfolio
  PIMCO International Bond Portfolio (U.S. Dollar-Hedged), Institutional Class
  PIMCO Long-Term U.S. Government Portfolio, Advisor Class
  PIMCO Low Duration Portfolio, Advisor Class
  PIMCO Real Return Portfolio, Advisor Class
  PIMCO Real Return Portfolio, Institutional Class (a)
  PIMCO Short-Term Portfolio, Advisor Class
  PIMCO Short-Term Portfolio, Institutional Class
  PIMCO Total Return Portfolio, Advisor Class
  PIMCO Total Return Portfolio, Institutional Class
  Putnam VT Sustainable Leaders Fund, Class IA (a)
  Royce Capital Fund Micro Cap Portfolio, Service Class
  Royce Capital Fund Small Cap Portfolio
  Royce Capital Fund Small Cap Portfolio, Service Class
  Schwab S&P 500 Index Fund (a)
  Templeton Developing Markets VIP Fund
  Templeton Developing Markets VIP Fund, Class 2
  Templeton Foreign VIP Fund, Class 2
  Templeton Global Bond VIP Fund, Class 2
  Templeton Growth VIP Fund, Class 2
  TOPS Aggressive Growth ETF Portfolio, Class 1
  TOPS Aggressive Growth ETF Portfolio, Class 2
  TOPS Balanced ETF Portfolio, Class 2
  TOPS Conservative ETF Portfolio, Class 1
  TOPS Conservative ETF Portfolio, Class 2
  TOPS Growth ETF Portfolio, Class 1
  TOPS Growth ETF Portfolio, Class 2
  TOPS Moderate Growth ETF Portfolio, Class 1

93

 

  TOPS Moderate Growth ETF Portfolio, Class 2
  Vanguard VIF Capital Growth Portfolio
  Vanguard VIF Conservative Allocation Portfolio (a)
  Vanguard VIF Equity Income Portfolio
  Vanguard VIF Equity Index Portfolio
  Vanguard VIF Growth Portfolio (a)
  Vanguard VIF International Portfolio
  Vanguard VIF Mid-Cap Index Portfolio
  Vanguard VIF Real Estate Index Portfolio
  Vanguard VIF Short-Term Investment-Grade Portfolio
  Vanguard VIF Total Bond Market Index Portfolio
  Vanguard VIF Total Stock Market Index Portfolio

 

(a)See Subaccount Changes tables below:

 

Subaccount Changes:

 

During 2022, the following Subaccounts changed their names:

 

  Previous Name New Name Date of Change
  Goldman Sachs VIT Growth Opportunities Fund Goldman Sachs VIT Mid Cap Growth Fund, Service Shares April 29, 2022
  Invesco V.I. International Growth Fund II Invesco V.I. EQV International Equity Fund, Series II April 22, 2022

 

During 2023, the following Subaccounts were opened:

 

  Subaccount Name Date of Commencement
  ClearBridge Variable Mid Cap Portfolio, Class I June, 20, 2023
  Dimensional VA Global Moderate Allocation Portfolio, Institutional August 4, 2023
  Dimensional VA Short-Term Fixed Portfolio August 4, 2023
  Dimensional VA US Targeted Value Portfolio October 26, 2023
  Invesco V.I. S&P 500 Buffer Fund, June Series I September 12, 2023
  PIMCO Real Return Portfolio, Institutional Class August 4, 2023
  Putnam VT Sustainable Leaders Fund, Class IA September 11, 2023
  Schwab S&P 500 Index Fund August 4, 2023
  Vanguard VIF Conservative Allocation Portfolio August 4, 2023
  Vanguard VIF Growth Portfolio August 4, 2023

 

The Separate Account is an investment company and, therefore, applies specialized accounting guidance in accordance with the Financial Accounting Standards Board (FASB) Accounting Standards Codification Topic 946 “Financial Services — Investment Companies”.

 

Certain Subaccounts that had no investments balances as of December 31, 2023 or that did not have activity during the year ended December 31, 2023 are not presented on the Statements of Assets and Liabilities as of December 31, 2023 or Statements of Operations for the year ended December 31, 2023, respectively.

94

 

2.SIGNIFICANT ACCOUNTING POLICIES

 

The following is a summary of the significant accounting policies of the Separate Account.

 

Investment valuation

Investments are made and measured in shares and are presented net of management fees and other operating expenses incurred by the Subaccounts. The investments are valued at the net asset values of the mutual funds, which value their investment securities at fair value. Transactions with the mutual funds are recognized on the trade date.

 

The Separate Account classifies its valuations into three levels based upon the observability of inputs to the valuation of the Separate Account’s investments. The valuation levels are not necessarily an indication of the risk or liquidity associated with the underlying investment. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:

 

Level 1 – Unadjusted quoted prices for identical securities in active markets.

 

Level 2 – Inputs other than quoted prices included in Level 1 that are observable either directly or indirectly. These may include quoted prices for similar assets in active markets.

 

Level 3 – Unobservable inputs to the extent observable inputs are not available and may include prices obtained from single broker quotes. Unobservable inputs reflect the reporting entity’s own assumptions and would be based on the best information available under the circumstances.

 

The Separate Account determines the fair values of certain financial assets based on quoted market prices. All of the investments in the Subaccounts of the Separate Account are classified as Level 1 in the fair value hierarchy and consist of open-ended mutual funds. Participants may, without restriction, transact at the daily net asset value (“NAV”) of the mutual funds. The NAV represents the daily per share value based on the fair value of the underlying portfolio of investments of the respective Subaccounts.

 

Receivable from dividends

Receivable from dividends include dividends declared by the fund managers that have not yet been reinvested in accordance with the Subaccounts' designated reinvestment dates.

 

Receivables and payables from (to) the Policies and the fund manager

Receivables and payables from (to) the Policies and the fund manager include trading activity initiated at the Policy level from the last business day of the year that has not yet been settled with the fund manager.

 

Receivables and payables from (to) the Company

Receivables and payables from (to) the Company include accruals for the variance between investments and reserves applicable to the Subaccount.

 

Dividend income and capital gain distributions

Dividend income and capital gain distributions are recorded on the ex-dividend date and are reinvested in additional shares of the mutual funds. Ordinary dividend and capital gain distributions are recognized within net investment income and net realized gains, respectively, as recorded in the financial statements of the Subaccounts.

 

Net realized gains and losses

Net realized gains and losses on investments include gains and losses on redemptions of the Subaccounts’ shares (determined using the last-in-first-out (LIFO) or a weighted average cost basis, depending on the product) and capital gain distributions from the mutual funds.

 

Net transfers (to) from the Company and/or Subaccounts

Net transfers (to) from the Company and Subaccounts include transfers between the Subaccounts of the Separate Account as well as transfers between the Separate Account and the Company.

95

 

Federal income taxes

The results of the operations of the Separate Account are included in the federal income tax return of the Company. Under the provisions of the Policies, the Company has the right to charge the Separate Account for federal income tax attributable to the Separate Account. No charge has been made against the Separate Account for such tax during the year ended December 31, 2023. Management will periodically review the application of this policy in the event of changes in tax law. Accordingly, a change may be made in future years to consider charges for any federal income taxes that would be attributable to the Policies.

 

Use of estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (U.S. GAAP) requires management to make estimates and assumptions that could affect the reported amounts of assets and liabilities, as well as the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from the estimates reported in the accompanying financial statements.

 

Risks and uncertainties

The Separate Account provides for various investment options in any combination of Subaccounts, each of which bears exposure to the market, credit, and liquidity risks of the underlying portfolio in which it invests. Due to the level of risk associated with certain investments and the level of uncertainty related to changes in the value of investments, it is at least reasonably possible that changes in risks in the near term could materially affect investment balances, the amounts reported in the statements of assets and liabilities, of operations and of changes in net assets. Accordingly, these financial statements should be read in conjunction with the financial statements and footnotes of the underlying Subaccounts identified in Note 1.

96

 

3. PURCHASES AND SALES OF INVESTMENTS

 

The cost of purchases and proceeds from sales of investments for the year ended December 31, 2023 were as follows:

 

  Subaccount  Purchases   Sales 
  American Funds IS Asset Allocation Fund, Class 1  $2,139,154   $457,924 
  American Funds IS Asset Allocation Fund, Class 2   496,281    129,418 
  American Funds IS Global Growth Fund, Class 1   11,081,405    679,422 
  American Funds IS Global Growth Fund, Class 2   577,542    254,370 
  American Funds IS Global Small Capitalization Fund, Class 2   265,522    229,879 
  American Funds IS Growth Fund, Class 1   5,556,004    570,597 
  American Funds IS Growth Fund, Class 2   1,078,696    566,066 
  American Funds IS Growth-Income Fund, Class 1   4,172,937    545,445 
  American Funds IS International Fund, Class 2   302,717    190,604 
  American Funds IS New World Fund, Class 1   9,001,573    654,698 
  American Funds IS New World Fund, Class 2   226,704    116,943 
  American Funds IS Washington Mutual Investors Fund, Class 2   623,891    490,603 
  Calvert VP SRI Balanced Portfolio   1,142    1,132 
  ClearBridge Variable Mid Cap Portfolio, Class I   29,217    745 
  ClearBridge Variable Mid Cap Portfolio, Class II   195,217    250,214 
  ClearBridge Variable Small Cap Growth Portfolio, Class I   5,313,537    286,620 
  ClearBridge Variable Small Cap Growth Portfolio, Class II   196,278    101,817 
  Dimensional VA Global Moderate Allocation Portfolio, Institutional   56,497    1,452 
  Dimensional VA International Small Portfolio   2,084,080    257,573 
  Dimensional VA International Value Portfolio   571,062    83,697 
  Dimensional VA Short-Term Fixed Portfolio   179    180 
  Dimensional VA US Large Value Portfolio   838,149    69,839 
  Dimensional VA US Targeted Value Portfolio   5,277    82 
  Dimensional VIT Inflation Protected Securities Portfolio, Institutional   2,792,712    174,497 
  Fidelity VIP Contrafund Portfolio, Service Class   3,304,751    3,605,185 
  Fidelity VIP Equity-Income Portfolio, Service Class   323,882    472,624 
  Fidelity VIP Freedom Funds 2015 Portfolio, Service Class   36,341    39,853 
  Fidelity VIP Freedom Funds 2020 Portfolio, Service Class   53,030    36,044 
  Fidelity VIP Growth Opportunities Portfolio, Initial Class   1,596,128    566,812 
  Fidelity VIP Growth Portfolio, Service Class   312,656    462,098 
  Fidelity VIP Index 500 Portfolio, Initial Class   17,991,902    839,315 
  Fidelity VIP Index 500 Portfolio, Service Class   1,869,474    2,493,088 
  Fidelity VIP Investment Grade Bond Portfolio, Initial Class   3,600,987    216,804 
  Fidelity VIP Investment Grade Bond Portfolio, Service Class   1,535,659    591,889 
  Fidelity VIP Mid Cap Portfolio, Initial Class   1,130,039    119,262 
  Fidelity VIP Mid Cap Portfolio, Service Class   1,553,463    947,360 
  Franklin DynaTech VIP Fund   263,023    691,270 
  Franklin Growth and Income VIP Fund, Class 1   5,487,066    231,266 
  Franklin Income VIP Fund, Class 1   564,868    80,262 
  Franklin Income VIP Fund, Class 2   2,703,804    1,021,606 
  Franklin Mutual Shares VIP Fund, Class 2   6,130,223    2,700,984 
  Franklin Rising Dividends VIP Fund, Class 2   3,744,076    1,169,251 
  Franklin Small Cap Value VIP Fund, Class 2   732,456    532,768 
  Franklin Small-Mid Cap Growth VIP Fund, Class 2   287,906    373,918 
  Franklin U.S. Government Securities VIP Fund, Class 2   1,503,059    592,018 

97

 

  Subaccount  Purchases   Sales 
  Goldman Sachs VIT Core Fixed Income Fund, Institutional Shares  $8,416,255   $474,172 
  Goldman Sachs VIT Core Fixed Income Fund, Service Shares   149,469    31,934 
  Goldman Sachs VIT International Equity Insights Fund, Institutional Shares   268,512    516,916 
  Goldman Sachs VIT International Equity Insights Fund, Service Shares   166,228    204,708 
  Goldman Sachs VIT Large Cap Value Fund, Institutional Shares   1,625,395    1,131,290 
  Goldman Sachs VIT Large Cap Value Fund, Service Shares   352,612    134,434 
  Goldman Sachs VIT Mid Cap Growth Fund, Service Shares   148,177    182,867 
  Goldman Sachs VIT Mid Cap Value Fund, Institutional Shares   5,616,254    588,728 
  Goldman Sachs VIT Mid Cap Value Fund, Service Shares   586,949    244,168 
  Goldman Sachs VIT Small Cap Equity Insights Fund, Institutional Shares   306,993    337,384 
  Goldman Sachs VIT Small Cap Equity Insights Fund, Service Shares   53,384    51,152 
  Goldman Sachs VIT Strategic Growth Fund, Institutional Shares   883,318    1,584,622 
  Goldman Sachs VIT Strategic Growth Fund, Service Shares   507,150    822,045 
  Goldman Sachs VIT U.S. Equity Insights Fund, Institutional Shares   211,540    848,673 
  Goldman Sachs VIT U.S. Equity Insights Fund, Service Shares   3,424    33,023 
  Invesco V.I. American Franchise Fund, Series I   227,339    626,431 
  Invesco V.I. American Value Fund, Series II   1,396,897    508,565 
  Invesco V.I. Balanced-Risk Allocation Fund Class, Series II   36,341    37,295 
  Invesco V.I. Capital Appreciation Fund, Series I   252,363    980,912 
  Invesco V.I. Comstock Fund, Series I   6,910,876    3,100,912 
  Invesco V.I. Discovery Mid Cap Growth Fund, Series I   339,103    568,370 
  Invesco V.I. Discovery Mid Cap Growth Fund, Series II   59,924    7,924 
  Invesco V.I. Diversified Dividend Fund, Series I   1,267,805    173,258 
  Invesco V.I. Equity and Income Fund, Series II   2,887,027    2,603,153 
  Invesco V.I. EQV International Equity Fund, Series II   523,152    908,224 
  Invesco V.I. Global Fund, Series I   4,441,410    2,770,323 
  Invesco V.I. Global Real Estate Fund, Series II   104,020    51,679 
  Invesco V.I. Global Strategic Income Fund   352,988    784,536 
  Invesco V.I. Government Securities Fund, Series II   380,902    527,758 
  Invesco V.I. Growth and Income Fund, Series I   7,528,113    2,293,402 
  Invesco V.I. Main Street Fund, Series I   961,956    838,427 
  Invesco V.I. S&P 500 Buffer Fund, June Series I   84,236    27,525 
  Invesco V.I. Small Cap Equity Fund, Series II   390,857    202,717 
  Invesco V.I. U.S. Government Money Portfolio, Series I   3,248,427    3,235,447 
  Lord Abbett Series Fund Bond Debenture Portfolio   6,167,135    1,303,928 
  Lord Abbett Series Fund Fundamental Equity Portfolio   636,935    460,233 
  Lord Abbett Series Fund Growth and Income Portfolio   684,835    1,158,577 
  Lord Abbett Series Fund Growth Opportunities Portfolio   246,652    251,230 
  Lord Abbett Series Fund Inc. Dividend Growth Portfolio   3,705,658    1,197,703 
  Lord Abbett Series Fund Mid Cap Stock Portfolio   863,091    1,337,005 
  MFS Emerging Markets Equity Portfolio, Service Class   24,161    48,935 
  MFS Growth Series, Initial Class   2,067,388    1,850,595 
  MFS International Intrinsic Value Portfolio, Service Class   809,011    643,314 
  MFS Investors Trust Series, Initial Class   874,468    1,208,245 
  MFS Massachusetts Investors Growth Stock Portfolio, Initial Class   411,312    392,054 
  MFS New Discovery Series, Initial Class   271,714    449,647 
  MFS Research Series, Initial Class   880,075    1,070,979 
  MFS Total Return Bond Series, Service Class   1,388,259    838,053 
  MFS Total Return Series, Initial Class   1,879,808    1,333,987 

98

 

  Subaccount  Purchases   Sales 
  MFS Utilities Series, Initial Class  $713,128   $321,025 
  MFS Value Series, Service Class   2,416,170    1,181,888 
  Morgan Stanley VIF Global Real Estate Portfolio, Class II   67,747    38,401 
  PIMCO All Asset Portfolio   216,225    13,429 
  PIMCO International Bond Portfolio (U.S. Dollar-Hedged), Institutional Class   2,740,811    204,374 
  PIMCO Long-Term U.S. Government Portfolio, Advisor Class   353,741    114,585 
  PIMCO Low Duration Portfolio, Advisor Class   212,916    175,677 
  PIMCO Real Return Portfolio, Advisor Class   1,139,786    354,176 
  PIMCO Real Return Portfolio, Institutional Class   56,494    1,435 
  PIMCO Short-Term Portfolio, Advisor Class   421,929    310,710 
  PIMCO Short-Term Portfolio, Institutional Class   239,262    56,283 
  PIMCO Total Return Portfolio, Advisor Class   2,845,728    811,289 
  PIMCO Total Return Portfolio, Institutional Class   2,497,067    619,216 
  Putnam VT Sustainable Leaders Fund, Class IA   48,067    747 
  Royce Capital Fund Micro Cap Portfolio, Service Class   51,502    83,234 
  Royce Capital Fund Small Cap Portfolio   457,526    124,481 
  Royce Capital Fund Small Cap Portfolio, Service Class   1,364,714    680,317 
  Schwab S&P 500 Index Fund   86,660    714 
  Templeton Developing Markets VIP Fund   95,915    26,506 
  Templeton Developing Markets VIP Fund, Class 2   175,164    146,004 
  Templeton Foreign VIP Fund, Class 2   569,760    979,425 
  Templeton Global Bond VIP Fund, Class 2   705,167    480,553 
  Templeton Growth VIP Fund, Class 2   723,557    1,011,730 
  TOPS Aggressive Growth ETF Portfolio, Class 1   526,455    45,581 
  TOPS Aggressive Growth ETF Portfolio, Class 2   10,472    4,880 
  TOPS Balanced ETF Portfolio, Class 2   5,361    38,553 
  TOPS Conservative ETF Portfolio, Class 1   261,727    60,738 
  TOPS Conservative ETF Portfolio, Class 2   31,498    29,529 
  TOPS Growth ETF Portfolio, Class 1   2,340,704    155,505 
  TOPS Growth ETF Portfolio, Class 2   255,888    71,269 
  TOPS Moderate Growth ETF Portfolio, Class 1   2,779,165    198,407 
  TOPS Moderate Growth ETF Portfolio, Class 2   40,893    6,505 
  Vanguard VIF Capital Growth Portfolio   9,113,699    723,788 
  Vanguard VIF Conservative Allocation Portfolio   56,486    1,456 
  Vanguard VIF Equity Income Portfolio   1,306,221    117,764 
  Vanguard VIF Equity Index Portfolio   9,473    28,898 
  Vanguard VIF Growth Portfolio   31,115    603 
  Vanguard VIF International Portfolio   601,454    69,396 
  Vanguard VIF Mid-Cap Index Portfolio   8,159    3,939 
  Vanguard VIF Real Estate Index Portfolio   281,964    60,004 
  Vanguard VIF Short-Term Investment-Grade Portfolio   8,518,771    512,638 
  Vanguard VIF Total Bond Market Index Portfolio   263,626    141,760 
  Vanguard VIF Total Stock Market Index Portfolio   529,004    103,328 

99

 

4.CHANGES IN UNITS OUTSTANDING

 

The changes in units outstanding for the years or periods ended December 31, 2023 and 2022 were as follows:

 

   2023   2022 
Subaccount  Units
Issued
   Units
Redeemed
   Net Increase
(Decrease)
   Units
Issued
   Units
Redeemed
   Net Increase
(Decrease)
 
American Funds IS Asset Allocation Fund, Class 1   145,159    36,013    109,146    194,308    35,557    158,751 
American Funds IS Asset Allocation Fund, Class 2   13,479    7,652    5,827    20,583    14,670    5,913 
American Funds IS Global Growth Fund, Class 1   669,202    47,961    621,241    723,004    73,851    649,153 
American Funds IS Global Growth Fund, Class 2   14,200    12,604    1,596    24,896    9,640    15,256 
American Funds IS Global Small Capitalization Fund, Class 2   16,502    16,516    (14)   28,084    6,701    21,383 
American Funds IS Growth Fund, Class 1   285,301    32,227    253,074    306,089    38,410    267,679 
American Funds IS Growth Fund, Class 2   19,289    19,248    41    43,092    26,254    16,838 
American Funds IS Growth-Income Fund, Class 1   251,114    38,702    212,412    325,590    89,565    236,025 
American Funds IS International Fund, Class 2   21,205    15,363    5,842    24,148    11,482    12,666 
American Funds IS New World Fund, Class 1   722,805    54,512    668,293    729,086    73,814    655,272 
American Funds IS New World Fund, Class 2   13,263    7,574    5,689    27,872    8,072    19,800 
American Funds IS Washington Mutual Investors Fund, Class 2   20,864    25,003    (4,139)   45,230    37,749    7,481 
Calvert VP SRI Balanced Portfolio   -    26    (26)   0*   26    (26)
ClearBridge Variable Mid Cap Portfolio, Class I   2,679    74    2,605    -    -    - 
ClearBridge Variable Mid Cap Portfolio, Class II   5,198    7,100    (1,902)   8,779    6,674    2,105 
ClearBridge Variable Small Cap Growth Portfolio, Class I   417,458    22,315    395,143    395,721    41,938    353,783 
ClearBridge Variable Small Cap Growth Portfolio, Class II   4,284    2,173    2,111    6,044    7,788    (1,744)
Dimensional VA Global Moderate Allocation Portfolio, Institutional   3,517    94    3,423    -    -    - 
Dimensional VA International Small Portfolio   162,002    21,261    140,741    171,697    19,097    152,600 
Dimensional VA International Value Portfolio   38,133    6,405    31,728    44,741    9,492    35,249 
Dimensional VA Short-Term Fixed Portfolio   17    17    -    -    -    - 
Dimensional VA US Large Value Portfolio   58,214    5,250    52,964    51,297    7,788    43,509 
Dimensional VA US Targeted Value Portfolio   295    5    290    -    -    - 
Dimensional VIT Inflation Protected Securities Portfolio, Institutional   244,152    16,396    227,756    203,549    25,458    178,091 
Fidelity VIP Contrafund Portfolio, Service Class   23,108    55,044    (31,936)   74,301    72,499    1,802 
Fidelity VIP Equity-Income Portfolio, Service Class   4,194    12,184    (7,990)   6,081    12,896    (6,815)
Fidelity VIP Freedom Funds 2015 Portfolio, Service Class   553    1,849    (1,296)   373    1,735    (1,362)
Fidelity VIP Freedom Funds 2020 Portfolio, Service Class   958    1,606    (648)   2,980    909    2,071 

100

 

 

   2023   2022 
Subaccount  Units Issued   Units Redeemed   Net Increase (Decrease)   Units Issued   Units Redeemed   Net Increase (Decrease) 
Fidelity VIP Growth Opportunities Portfolio, Initial Class   101,245    36,657    64,588    172,981    71,755    101,226 
Fidelity VIP Growth Portfolio, Service Class   3,382    9,160    (5,778)   12,114    25,897    (13,783)
Fidelity VIP Index 500 Portfolio, Initial Class   1,136,107    55,526    1,080,581    1,093,649    109,535    984,114 
Fidelity VIP Index 500 Portfolio, Service Class   23,517    50,303    (26,786)   42,656    49,772    (7,116)
Fidelity VIP Investment Grade Bond Portfolio, Initial Class   352,434    22,278    330,156    252,886    31,712    221,174 
Fidelity VIP Investment Grade Bond Portfolio, Service Class   62,450    32,002    30,448    55,599    74,559    (18,960)
Fidelity VIP Mid Cap Portfolio, Initial Class   69,513    8,182    61,331    109,621    20,828    88,793 
Fidelity VIP Mid Cap Portfolio, Service Class   12,713    16,388    (3,675)   32,465    41,385    (8,920)
Franklin DynaTech VIP Fund   7,702    17,973    (10,271)   32,503    12,440    20,063 
Franklin Growth and Income VIP Fund, Class 1   358,421    17,159    341,262    339,456    42,754    296,702 
Franklin Income VIP Fund, Class 1   39,243    6,658    32,585    36,135    8,683    27,452 
Franklin Income VIP Fund, Class 2   22,745    39,793    (17,048)   37,003    97,312    (60,309)
Franklin Mutual Shares VIP Fund, Class 2   43,789    117,397    (73,608)   125,608    206,681    (81,073)
Franklin Rising Dividends VIP Fund, Class 2   17,394    27,831    (10,437)   38,887    56,004    (17,117)
Franklin Small Cap Value VIP Fund, Class 2   11,708    14,565    (2,857)   19,010    14,625    4,385 
Franklin Small-Mid Cap Growth VIP Fund, Class 2   8,281    10,588    (2,307)   36,333    23,198    13,135 
Franklin U.S. Government Securities VIP Fund, Class 2   81,298    44,107    37,191    102,167    122,484    (20,317)
Goldman Sachs VIT Core Fixed Income Fund, Institutional Shares   848,849    50,430    798,419    746,191    78,211    667,980 
Goldman Sachs VIT Core Fixed Income Fund, Service Shares   11,675    3,005    8,670    12,312    19,568    (7,256)
Goldman Sachs VIT International Equity Insights Fund, Institutional Shares   3,139    18,454    (15,315)   18,896    30,725    (11,829)
Goldman Sachs VIT International Equity Insights Fund, Service Shares   6,866    14,719    (7,853)   23,908    16,359    7,549 
Goldman Sachs VIT Large Cap Value Fund, Institutional Shares   2,669    20,752    (18,083)   8,686    32,261    (23,575)
Goldman Sachs VIT Large Cap Value Fund, Service Shares   2,583    5,495    (2,912)   3,442    12,002    (8,560)
Goldman Sachs VIT Mid Cap Growth Fund, Service Shares   2,994    4,140    (1,146)   9,310    5,623    3,687 
Goldman Sachs VIT Mid Cap Value Fund, Institutional Shares   362,204    28,731    333,473    348,153    61,532    286,621 
Goldman Sachs VIT Mid Cap Value Fund, Service Shares   11,359    7,525    3,834    15,850    24,538    (8,688)
Goldman Sachs VIT Small Cap Equity Insights Fund, Institutional Shares   2,494    3,952    (1,458)   7,743    10,660    (2,917)
Goldman Sachs VIT Small Cap Equity Insights Fund, Service Shares   1,438    1,471    (33)   2,322    1,957    365 
Goldman Sachs VIT Strategic Growth Fund, Institutional Shares   2,199    14,217    (12,018)   9,117    9,884    (767)
Goldman Sachs VIT Strategic Growth Fund, Service Shares   5,601    16,971    (11,370)   20,348    9,563    10,785 
Goldman Sachs VIT U.S. Equity Insights Fund, Institutional Shares   1,567    9,975    (8,408)   4,880    12,404    (7,524)
Goldman Sachs VIT U.S. Equity Insights Fund, Service Shares   82    885    (803)   196    205    (9)

 

101

 

 

   2023   2022 
Subaccount  Units Issued   Units Redeemed   Net Increase (Decrease)   Units Issued   Units Redeemed   Net Increase (Decrease) 
Invesco V.I. American Franchise Fund, Series I   3,697    24,977    (21,280)   17,620    17,591    29 
Invesco V.I. American Value Fund, Series II   9,792    14,288    (4,496)   10,289    19,730    (9,441)
Invesco V.I. Balanced-Risk Allocation Fund Class, Series II   1,883    1,948    (65)   3,954    5,713    (1,759)
Invesco V.I. Capital Appreciation Fund, Series I   3,766    13,082    (9,316)   14,242    20,217    (5,975)
Invesco V.I. Comstock Fund, Series I   10,955    49,623    (38,668)   27,519    106,437    (78,918)
Invesco V.I. Discovery Mid Cap Growth Fund, Series I   5,685    9,272    (3,587)   17,226    13,602    3,624 
Invesco V.I. Discovery Mid Cap Growth Fund, Series II   4,683    614    4,069    7,754    2,234    5,520 
Invesco V.I. Diversified Dividend Fund, Series I   82,535    13,869    68,666    72,091    13,926    58,165 
Invesco V.I. Equity and Income Fund, Series II   17,699    60,515    (42,816)   33,927    62,705    (28,778)
Invesco V.I. EQV International Equity Fund, Series II   31,081    54,313    (23,232)   85,933    51,294    34,639 
Invesco V.I. Global Fund, Series I   36,140    40,641    (4,501)   86,680    41,090    45,590 
Invesco V.I. Global Real Estate Fund, Series II   6,577    3,595    2,982    7,287    6,160    1,127 
Invesco V.I. Global Strategic Income Fund   12,002    26,909    (14,907)   40,037    37,570    2,467 
Invesco V.I. Government Securities Fund, Series II   25,998    46,605    (20,607)   40,392    43,548    (3,156)
Invesco V.I. Growth and Income Fund, Series I   14,246    45,104    (30,858)   47,233    111,957    (64,724)
Invesco V.I. Main Street Fund, Series I   2,076    14,034    (11,958)   7,906    14,282    (6,376)
Invesco V.I. S&P 500 Buffer Fund, June Series I   7,720    2,527    5,193    -    -    - 
Invesco V.I. Small Cap Equity Fund, Series II   14,213    8,519    5,694    15,767    7,996    7,771 
Invesco V.I. U.S. Government Money Portfolio, Series I   1,683,257    1,926,190    (242,933)   2,449,270    2,899,113    (449,843)
Lord Abbett Series Fund Bond Debenture Portfolio   126,505    39,309    87,196    163,341    95,935    67,406 
Lord Abbett Series Fund Fundamental Equity Portfolio   8,003    14,164    (6,161)   24,020    29,307    (5,287)
Lord Abbett Series Fund Growth and Income Portfolio   4,128    31,013    (26,885)   13,599    45,309    (31,710)
Lord Abbett Series Fund Growth Opportunities Portfolio   4,711    4,586    125    10,501    5,484    5,017 
Lord Abbett Series Fund Inc. Dividend Growth Portfolio   38,596    18,961    19,635    45,081    21,843    23,238 
Lord Abbett Series Fund Mid Cap Stock Portfolio   6,969    34,632    (27,663)   19,114    48,399    (29,285)
MFS Emerging Markets Equity Portfolio, Service Class   1,615    4,608    (2,993)   7,712    2,583    5,129 
MFS Growth Series, Initial Class   6,255    19,167    (12,912)   21,703    14,434    7,269 
MFS International Intrinsic Value Portfolio, Service Class   9,034    26,567    (17,533)   44,896    22,613    22,283 
MFS Investors Trust Series, Initial Class   2,263    18,930    (16,667)   9,606    20,961    (11,355)
MFS Massachusetts Investors Growth Stock Portfolio, Initial Class   4,053    14,661    (10,608)   8,961    17,001    (8,040)
MFS New Discovery Series, Initial Class   3,554    5,606    (2,052)   15,521    7,663    7,858 
MFS Research Series, Initial Class   2,818    15,454    (12,636)   7,671    14,258    (6,587)

 

102

 

 

   2023   2022 
Subaccount  Units Issued   Units Redeemed   Net Increase (Decrease)   Units Issued   Units Redeemed   Net Increase (Decrease) 
MFS Total Return Bond Series, Service Class   67,064    59,284    7,780    96,281    86,736    9,545 
MFS Total Return Series, Initial Class   11,340    25,341    (14,001)   16,258    33,759    (17,501)
MFS Utilities Series, Initial Class   3,433    4,427    (994)   2,989    10,263    (7,274)
MFS Value Series, Service Class   21,439    31,487    (10,048)   30,272    60,745    (30,473)
Morgan Stanley VIF Global Real Estate Portfolio, Class II   4,305    2,768    1,537    5,532    8,118    (2,586)
PIMCO All Asset Portfolio   13,643    881    12,762    433    861    (428)
PIMCO International Bond Portfolio (U.S. Dollar-Hedged), Institutional Class   259,399    21,310    238,089    240,857    31,334    209,523 
PIMCO Long-Term U.S. Government Portfolio, Advisor Class   23,471    7,790    15,681    8,462    3,298    5,164 
PIMCO Low Duration Portfolio, Advisor Class   11,520    14,682    (3,162)   17,617    15,693    1,924 
PIMCO Real Return Portfolio, Advisor Class   55,260    24,292    30,968    74,754    75,630    (876)
PIMCO Real Return Portfolio, Institutional Class   5,490    143    5,347    -    -    - 
PIMCO Short-Term Portfolio, Advisor Class   25,112    24,989    123    24,124    23,393    731 
PIMCO Short-Term Portfolio, Institutional Class   34,313    5,275    29,038    51,183    13,716    37,467 
PIMCO Total Return Portfolio, Advisor Class   138,164    60,295    77,869    218,328    175,090    43,238 
PIMCO Total Return Portfolio, Institutional Class   246,308    66,706    179,602    219,371    44,940    174,431 
Putnam VT Sustainable Leaders Fund, Class IA   4,365    66    4,299    -    -    - 
Royce Capital Fund Micro Cap Portfolio, Service Class   2,247    3,410    (1,163)   12,820    6,915    5,905 
Royce Capital Fund Small Cap Portfolio   27,850    9,798    18,052    40,849    7,100    33,749 
Royce Capital Fund Small Cap Portfolio, Service Class   13,978    25,640    (11,662)   47,142    44,959    2,183 
Schwab S&P 500 Index Fund   7,200    64    7,136    -    -    - 
Templeton Developing Markets VIP Fund   8,463    2,532    5,931    23,066    2,898    20,168 
Templeton Developing Markets VIP Fund, Class 2   11,999    11,991    8    18,540    5,244    13,296 
Templeton Foreign VIP Fund, Class 2   15,619    62,399    (46,780)   63,027    74,894    (11,867)
Templeton Global Bond VIP Fund, Class 2   43,486    29,610    13,876    57,923    81,011    (23,088)
Templeton Growth VIP Fund, Class 2   10,954    57,237    (46,283)   78,163    85,249    (7,086)
TOPS Aggressive Growth ETF Portfolio, Class 1   38,825    3,472    35,353    27,342    6,636    20,706 
TOPS Aggressive Growth ETF Portfolio, Class 2   589    324    265    1,023    3,037    (2,014)
TOPS Balanced ETF Portfolio, Class 2   257    3,033    (2,776)   256    339    (83)
TOPS Conservative ETF Portfolio, Class 1   22,869    5,368    17,501    4,246    1,803    2,443 
TOPS Conservative ETF Portfolio, Class 2   2,539    2,437    102    2,532    2,684    (152)
TOPS Growth ETF Portfolio, Class 1   173,149    12,031    161,118    217,424    19,954    197,470 

 

103

 

 

   2023   2022 
Subaccount  Units Issued   Units Redeemed   Net Increase (Decrease)   Units Issued   Units Redeemed   Net Increase (Decrease) 
TOPS Growth ETF Portfolio, Class 2   13,863    4,968    8,895    19,086    6,422    12,664 
TOPS Moderate Growth ETF Portfolio, Class 1   214,166    16,417    197,749    188,382    20,891    167,491 
TOPS Moderate Growth ETF Portfolio, Class 2   2,379    477    1,902    2,628    519    2,109 
Vanguard VIF Capital Growth Portfolio   549,375    48,570    500,805    574,941    62,023    512,918 
Vanguard VIF Conservative Allocation Portfolio   5,163    138    5,025    -    -    - 
Vanguard VIF Equity Income Portfolio   81,834    8,554    73,280    112,492    22,292    90,200 
Vanguard VIF Equity Index Portfolio   336    1,393    (1,057)   961    188    773 
Vanguard VIF Growth Portfolio   2,355    51    2,304    -    -    - 
Vanguard VIF International Portfolio   52,198    5,267    46,931    61,127    9,330    51,797 
Vanguard VIF Mid-Cap Index Portfolio   396    237    159    825    174    651 
Vanguard VIF Real Estate Index Portfolio   19,392    4,870    14,522    19,812    5,856    13,956 
Vanguard VIF Short-Term Investment-Grade Portfolio   812,306    50,672    761,634    751,013    88,096    662,917 
Vanguard VIF Total Bond Market Index Portfolio   23,928    13,804    10,124    16,894    5,694    11,200 
Vanguard VIF Total Stock Market Index Portfolio   23,529    5,229    18,300    36,587    4,717    31,870 
                               
* The Subaccount has units that round to less than one.
                               
Note: Units may not foot/crossfoot due to rounding.

 

104

 

5.EXPENSES AND RELATED PARTY TRANSACTIONS

 

The charges below are the current expenses deducted by Subaccount from the Policy as a redemption of units. Charges may vary based on factors such as product purchased, face amount, gender, age at issue of the insured, age at issue of the joint insured, insurance rate classification and smoking status, death benefit option selected, insured's age at time of face increase, and/or age of the Policy. The charges are recorded, as applicable, to the respective Subaccount in the Separate Account. Redemption of units deductions are made to the individual Policies in accordance with the terms which govern each life insurance policy, as set forth in the Policy.

 

Expense Type Range
   
Monthly Standard Administrative Maintenance Charge  
This charge is assessed to reimburse the Company for expenses incurred in the administration of the Policy and the Separate Account. The charge is deducted monthly, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. $3 - $8 per month
   
Annual Policy Charge  
This charge is assessed to reimburse the Company for expenses incurred in the administration of the Policy and the Separate Account. The charge is deducted annually, assessed through a redemption of units, and recorded as Policy maintenance charges in the Statements of Changes in Net Assets. $0 - $35 per year
   
Mortality and Expense Risk Charge  
This charge is assessed to reimburse the Company for assuming mortality and expense risks. The charge is deducted monthly, assessed through a redemption of units, and recorded as Policy maintenance charges in the Statements of Changes in Net Assets. a monthly charge amounting to a per annum aggregate of  0.000% - 0.075% of the average daily net assets of the Subaccounts
   
Surrender Charge (Contingent Deferred Sales Charge)  
This charge is assessed to reimburse the Company for some of the costs of distributing the Policies. The charge is a percent of the amount withdrawn, surrendered, or lapsed based on the number of full years which have elapsed between the date the Policy was issued and the surrender date as well as the amount withdrawn in excess of the annual withdrawal amount allowed under the Policy, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets.

$0 - $58 per $1,000 of the face amount at surrender

 

   
Monthly Administrative Charge for Initial Face Value  
This charge is assessed during the first 12 months after the initial purchase to reimburse the Company for administrative costs. The charge is deducted monthly, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. $0.09 - $3.66 per $1,000 of face per month

105

 

Charge for Optional Benefits  
This charge is assessed to reimburse the Company for costs and risks stemming from optional living and/or death benefits elected by the Policy owner. The charge is deducted monthly, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets.

0.0125% of policy value up to a maximum of $31.25 or 0.02% of policy value 

 

$1.50 - $24.33 per $100

or 

$0.02 - $108.93 per thousand of rider coverage amount

 

Cost of Insurance Charge (COI)  
This charge is assessed to reimburse the Company for the cost of providing the death benefit. The charge is assessed on the Policy’s monthly anniversary day, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. $0.07 - $333.33 per $1,000 of net amount at risk per month or 0.046% - 0.057% of the face amount of policy up to a maximum of the guaranteed COI
   
Policy Expense Charge  

This charge is assessed to reimburse the Company for sales expenses, underwriting and issue expenses, and the average premium tax expense incurred when issuing Policies. The charge is based upon the Policy value on the monthly anniversary, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets.

 

a monthly charge amounting to a per annum aggregate of 0.00% - 0.06% of the Policy's value
Charge for Face Value Increase  
This charge is assessed to reimburse the Company for costs incurred from the face value increase. The charge is deducted monthly for the first 12 months following the face value increase, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. $0.08 - $1.75 per $1,000 of face increase per month up to a maximum of $250 per month
   
   
Transfer Charge  

Currently there is no charge assessed for transfers; however, the Company has reserved the right to charge for transfers as reimbursement for costs incurred when transferring funds. The charge is deducted upon transfer, assessed through a redemption of units, and recorded as Policy owners’ benefits within the Statements of Changes in Net Assets.

 

$25 per transfer after the first 12 transfers in any policy year

 

The Company offers a loan privilege to certain Policy owners. Such Policy owners may obtain loans using the Policy’s value as the only security for the loan. Loans are subject to provisions of The Internal Revenue Code of 1986, as amended.

106

 

 

6.FINANCIAL HIGHLIGHTS

 

The Company sells a number of variable life products that are funded by the Separate Account. A summary of the units outstanding, unit fair values, net assets for variable life Policies, investment income ratios, and total returns for each of the five years or periods ended December 31, 2023 is as follows:

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
American Funds IS Asset Allocation Fund, Class 1
2023    455   $13.68   $6,230    2.77%   14.55%
2022    346    11.94    4,133    2.56%   (13.19)%
2021    187    13.76    2,577    1.86%   15.40%
2020    28    11.92    329    3.09%   12.71%
American Funds IS Asset Allocation Fund, Class 2
2023    256    18.59    4,769    2.29%   14.27%
2022    251    16.27    4,079    1.84%   (13.40)%
2021    245    18.79    4,599    1.61%   15.10%
2020    231    16.33    3,765    1.64%   12.46%
2019    217    14.52    3,156    2.12%   21.23%

107

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
American Funds IS Global Growth Fund, Class 1                          
2023    1,638   $15.60   $25,535    1.33%   22.90%
2022    1,017    12.69    12,898    1.15%   (24.54)%
2021    367    16.82    6,179    0.62%   16.72%
2020    40    14.41    576    0.77%   30.78%
American Funds IS Global Growth Fund, Class 2                          
2023    168    22.14    3,718    0.91%   22.60%
2022    166    18.06    3,003    0.63%   (24.74)%
2021    151    23.99    3,625    0.34%   16.42%
2020    137    20.61    2,831    0.33%   30.47%
2019    126    15.80    1,992    1.27%   35.28%
American Funds IS Global Small Capitalization Fund, Class 2                          
2023    157    15.25    2,391    0.27%   16.17%
2022    157    13.13    2,058    0.00%   (29.55)%
2021    135    18.64    2,523    0.00%   6.74%
2020    127    17.46    2,219    0.15%   29.72%
2019    136    13.46    1,831    0.17%   31.52%

108

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
American Funds IS Growth Fund, Class 1                          
2023    752   $20.07   $15,098    0.69%   38.81%
2022    499    14.46    7,218    0.71%   (29.76)%
2021    232    20.58    4,766    0.62%   22.30%
2020    26    16.83    437    0.71%   52.46%
American Funds IS Growth Fund, Class 2                          
2023    315    33.05    10,415    0.37%   38.48%
2022    315    23.87    7,518    0.30%   (29.94)%
2021    298    34.07    10,155    0.22%   21.99%
2020    297    27.93    8,289    0.30%   52.08%
2019    304    18.36    5,586    0.78%   30.77%
American Funds IS Growth-Income Fund, Class 1
2023    698    16.22    11,326    1.84%   26.46%
2022    486    12.83    6,231    1.84%   (16.29)%
2021    250    15.32    3,827    (13.55)%   24.42%
2020    18    12.32    (4,292)   (0.11)%   13.81%

109

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
American Funds IS International Fund, Class 2                          
2023    230   $13.15   $3,023    1.35%   15.84%
2022    224    11.35    2,543    1.66%   (20.79)%
2021    211    14.33    3,029    2.52%   (1.50)%
2020    185    14.54    2,692    0.59%   13.97%
2019    180    12.76    2,297    1.57%   22.88%
American Funds IS New World Fund, Class 1                          
2023    1,658    12.85    21,292    2.04%   16.22%
2022    990    11.06    10,938    1.90%   (21.86)%
2021    334    14.15    4,729    1.41%   5.16%
2020    40    13.45    544    0.29%   23.89%
American Funds IS New World Fund, Class 2                          
2023    114    16.18    1,842    1.52%   16.00%
2022    108    13.95    1,509    1.32%   (22.10)%
2021    88    17.91    1,582    0.92%   4.92%
2020    75    17.07    1,280    0.06%   23.58%
2019    69    13.81    949    1.13%   29.14%

110

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
American Funds IS Washington Mutual Investors Fund, Class 2                          
2023    392   $21.73   $8,515    1.92%   17.29%
2022    396    18.53    7,336    1.87%   (8.45)%
2021    389    20.24    7,863    1.51%   27.78%
2020    367    15.84    5,819    1.69%   8.68%
2019    319    14.57    4,651    2.20%   21.38%
Calvert VP SRI Balanced Portfolio                          
2023    1    47.86    62    1.61%   16.82%
2022    1    40.97    54    1.16%   (15.41)%
2021    1    48.43    65    1.18%   15.12%
2020    1    42.07    58    1.75%   15.26%
2019    2    36.50    74    1.61%   24.40%
ClearBridge Variable Mid Cap Portfolio, Class I                          
2023    3    11.04    29    0.29%   3.79%
ClearBridge Variable Mid Cap Portfolio, Class II                          
2023    67    38.21    2,563    0.02%   12.62%
2022    69    33.93    2,340    0.09%   (25.50)%
2021    67    45.54    3,046    0.03%   28.39%
2020    68    35.47    2,429    0.04%   15.10%
2019    64    30.82    1,970    0.38%   32.65%

111

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
ClearBridge Variable Small Cap Growth Portfolio, Class I
2023    928   $13.46   $12,484    0.00%   8.40%
2022    533    12.42    6,614    0.00%   (28.85)%
2021    179    17.46    3,122    0.00%   12.61%
2020    19    15.50    300    0.00%   43.26%
ClearBridge Variable Small Cap Growth Portfolio, Class II
2023    39    48.61    1,895    0.00%   8.12%
2022    37    44.96    1,658    0.00%   (29.01)%
2021    39    63.33    2,445    0.00%   12.31%
2020    37    56.39    2,074    0.00%   42.91%
2019    36    39.46    1,425    0.00%   26.55%
Dimensional VA Global Moderate Allocation Portfolio, Institutional
2023    3    16.18    55    0.76%   4.88%
Dimensional VA International Small Portfolio
2023    366    12.95    4,738    3.92%   14.11%
2022    225    11.35    2,558    3.63%   (17.64)%
2021    73    13.78    1,003    3.83%   14.56%
2020    15    12.03    176    3.25%   9.41%

112

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Dimensional VA International Value Portfolio                          
2023    94   $14.03   $1,324    5.90%   17.86%
2022    63    11.90    746    5.22%   (3.46)%
2021    27    12.33    338    6.83%   18.11%
2020    2    10.44    24    4.32%   (1.76)%
Dimensional VA Short-Term Fixed Portfolio                          
2023    -    -    -    0.00%   0.78%
Dimensional VA US Large Value Portfolio                          
2023    128    14.41    1,844    2.73%   10.92%
2022    75    12.99    974    3.12%   (4.88)%
2021    32    13.65    430    2.49%   27.04%
2020    1    10.75    10    3.81%   (1.38)%
Dimensional VA US Targeted Value Portfolio                          
2023    0*   20.03    6    51.85%   22.54%
Dimensional VIT Inflation Protected Securities Portfolio, Institutional
2023    506    10.85    5,486    5.06%   4.02%
2022    278    10.43    2,898    11.60%   (12.45)%
2021    100    11.92    1,188    8.09%   5.58%
2020    3    11.29    34    2.02%   11.72%

113

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Fidelity VIP Contrafund Portfolio, Service Class                          
2023    721   $73.60   $53,037    0.40%   33.34%
2022    753    55.20    41,555    0.38%   (26.38)%
2021    751    74.98    56,303    0.05%   27.71%
2020    793    58.71    46,179    0.14%   30.43%
2019    845    45.02    38,044    0.38%   31.45%
Fidelity VIP Equity-Income Portfolio, Service Class                          
2023    84    41.91    3,529    1.76%   10.53%
2022    92    37.92    3,456    1.75%   (5.09)%
2021    99    39.95    3,955    1.92%   24.83%
2020    92    32.00    2,953    1.57%   6.55%
2019    93    30.04    2,804    1.97%   27.32%
Fidelity VIP Freedom Funds 2015 Portfolio, Service Class                          
2023    20    22.79    455    3.59%   10.86%
2022    21    20.56    437    1.98%   (14.66)%
2021    23    24.09    545    1.07%   7.59%
2020    20    22.39    449    1.18%   13.62%
2019    20    19.71    403    2.04%   18.21%

114

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Fidelity VIP Freedom Funds 2020 Portfolio, Service Class
2023    37   $23.83   $873    3.13%   12.34%
2022    37    21.21    791    1.94%   (15.83)%
2021    35    25.20    888    1.02%   9.47%
2020    36    23.02    826    1.16%   14.92%
2019    36    20.03    719    1.97%   20.01%
Fidelity VIP Growth Opportunities Portfolio, Initial Class
2023    218    18.92    4,126    0.00%   45.65%
2022    153    12.99    1,994    0.00%   (38.15)%
2021    52    21.00    1,098    0.00%   11.94%
2020    4    18.76    70    0.00%   68.66%
Fidelity VIP Growth Portfolio, Service Class
2023    60    57.70    3,461    0.04%   36.09%
2022    66    42.39    2,756    0.47%   (24.52)%
2021    80    56.17    3,905    0.00%   23.08%
2020    89    45.64    4,017    0.05%   43.75%
2019    84    31.75    2,658    0.17%   34.18%

115

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Fidelity VIP Index 500 Portfolio, Initial Class                          
2023    2,577   $16.99   $43,762    1.70%   26.19%
2022    1,496    13.46    20,140    1.85%   (18.21)%
2021    512    16.46    8,429    1.56%   28.58%
2020    68    12.80    877    2.20%   18.24%
Fidelity VIP Index 500 Portfolio, Service Class                          
2023    638    53.63    34,211    1.40%   26.07%
2022    665    42.54    28,276    1.32%   (18.30)%
2021    672    52.06    34,915    1.20%   28.45%
2020    684    40.53    27,695    1.57%   18.13%
2019    669    34.31    22,970    1.97%   31.22%
Fidelity VIP Investment Grade Bond Portfolio, Initial Class
2023    700    10.14    7,092    3.44%   6.20%
2022    370    9.54    3,527    3.16%   (12.96)%
2021    148    10.97    1,628    2.76%   (0.61)%
2020    7    11.03    74    3.13%   9.39%

116

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Fidelity VIP Investment Grade Bond Portfolio, Service Class
2023    777   $19.33   $15,019    2.60%   6.12%
2022    747    18.21    13,603    2.19%   (13.03)%
2021    766    20.94    15,949    2.03%   (0.72)%
2020    649    21.09    13,682    2.17%   9.25%
2019    611    19.31    11,794    2.73%   9.58%
Fidelity VIP Mid Cap Portfolio, Initial Class                          
2023    244    15.79    3,850    0.71%   15.08%
2022    183    13.72    2,504    0.63%   (14.74)%
2021    94    16.09    1,508    0.83%   25.60%
2020    14    12.81    185    0.72%   18.19%
Fidelity VIP Mid Cap Portfolio, Service Class                          
2023    434    62.46    27,065    0.53%   15.00%
2022    437    54.31    23,745    0.39%   (14.85)%
2021    446    63.79    28,411    0.52%   25.51%
2020    481    50.82    24,452    0.49%   18.04%
2019    476    43.06    20,476    0.84%   23.35%

117

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Franklin DynaTech VIP Fund                          
2023    143   $44.15   $6,319    0.00%   43.77%
2022    153    30.71    4,711    0.00%   (39.96)%
2021    133    51.15    6,820    0.00%   16.14%
2020    139    44.04    6,132    0.00%   44.88%
2019    155    30.40    4,698    0.00%   31.16%
Franklin Growth and Income VIP Fund, Class 1                          
2023    808    14.51    11,720    2.24%   9.18%
2022    467    13.29    6,206    2.89%   (6.60)%
2021    170    14.23    2,423    1.17%   25.59%
2020    8    11.33    237    3.28%   5.81%
Franklin Income VIP Fund, Class 1                          
2023    87    12.65    1,106    5.19%   8.87%
2022    55    11.62    638    4.59%   (5.24)%
2021    27    12.26    336    2.42%   17.01%
2020    8    10.48    83    6.77%   0.97%

118

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Franklin Income VIP Fund, Class 2                          
2023    728   $27.22   $19,796    5.07%   8.62%
2022    745    25.06    18,658    4.80%   (5.47)%
2021    805    26.51    21,340    4.77%   16.75%
2020    819    22.70    18,587    5.37%   0.69%
2019    845    22.55    19,051    5.38%   16.06%
Franklin Mutual Shares VIP Fund, Class 2                          
2023    2,054    25.10    51,497    1.90%   13.46%
2022    2,128    22.12    47,045    1.80%   (7.43)%
2021    2,209    23.89    52,728    3.00%   19.17%
2020    2,305    20.05    46,217    2.55%   (5.04)%
2019    2,191    21.12    46,214    1.88%   22.57%
Franklin Rising Dividends VIP Fund, Class 2                          
2023    622    45.35    28,226    0.91%   12.08%
2022    633    40.46    25,602    0.75%   (10.57)%
2021    650    45.25    29,408    0.87%   26.79%
2020    683    35.69    24,339    1.16%   15.97%
2019    700    30.77    21,552    1.28%   29.23%

119

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Franklin Small Cap Value VIP Fund, Class 2                          
2023    134   $40.12   $5,358    0.52%   12.75%
2022    136    35.59    4,853    0.96%   (10.06)%
2021    132    39.57    5,223    1.05%   25.37%
2020    131    31.56    4,128    1.31%   5.19%
2019    126    30.01    3,768    1.06%   26.35%
Franklin Small-Mid Cap Growth VIP Fund, Class 2
2023    155    40.44    6,271    0.00%   26.74%
2022    157    31.91    5,022    0.00%   (33.69)%
2021    144    48.12    6,942    0.00%   10.01%
2020    165    43.74    7,168    0.00%   55.09%
2019    174    28.20    4,901    0.00%   31.44%
Franklin U.S. Government Securities VIP Fund, Class 2
2023    1,141    13.92    15,836    2.68%   4.47%
2022    1,103    13.33    14,697    2.35%   (9.75)%
2021    1,124    14.77    16,565    2.48%   (1.83)%
2020    1,000    15.04    15,036    3.37%   3.83%
2019    973    14.49    14,020    2.87%   5.23%

120

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Goldman Sachs VIT Core Fixed Income Fund, Institutional Shares                          
2023    1,796   $9.83   $17,647    3.21%   6.08%
2022    997    9.27    9,236    1.50%   (14.03)%
2021    329    10.78    3,547    0.71%   (2.06)%
2020    32    11.00    348    2.31%   9.67%
Goldman Sachs VIT Core Fixed Income Fund, Service Shares                          
2023    87    11.14    965    2.83%   5.83%
2022    78    10.53    821    1.39%   (14.28)%
2021    85    12.28    1,047    1.08%   (2.23)%
2020    77    12.56    967    2.03%   9.40%
2019    67    11.48    766    2.22%   9.00%
Goldman Sachs VIT International Equity Insights Fund, Institutional Shares                          
2023    228    30.37    6,929    2.74%   18.71%
2022    243    25.58    6,222    3.01%   (13.55)%
2021    255    29.60    7,537    2.94%   12.17%
2020    263    26.39    6,937    1.46%   6.81%
2019    265    24.70    6,537    2.48%   18.45%

121

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Goldman Sachs VIT International Equity Insights Fund, Service Shares                          
2023    202   $15.07   $3,046    2.49%   18.43%
2022    210    12.72    2,672    2.87%   (13.72)%
2021    202    14.74    2,985    2.63%   11.81%
2020    208    13.19    2,739    1.27%   6.54%
2019    197    12.38    2,444    2.29%   18.23%
Goldman Sachs VIT Large Cap Value Fund, Institutional Shares                          
2023    244    59.81    14,559    1.78%   13.01%
2022    262    52.93    13,841    1.29%   (6.37)%
2021    285    56.53    15,865    1.20%   24.13%
2020    300    45.54    13,681    1.28%   3.98%
2019    309    43.80    13,472    1.52%   25.93%
Goldman Sachs VIT Large Cap Value Fund, Service Shares                          
2023    108    27.12    2,931    1.55%   12.71%
2022    111    24.06    2,670    1.05%   (6.57)%
2021    120    25.75    3,079    0.90%   23.93%
2020    134    20.78    2,783    1.05%   3.74%
2019    139    20.03    2,792    1.23%   25.61%

122

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Goldman Sachs VIT Mid Cap Growth Fund, Service Shares                          
2023    63   $48.20   $3,021    0.00%   18.45%
2022    64    40.70    2,605    0.00%   (26.30)%
2021    60    55.22    3,332    0.00%   11.48%
2020    67    49.54    3,310    0.00%   44.31%
2019    72    34.33    2,476    0.00%   34.06%
Goldman Sachs VIT Mid Cap Value Fund, Institutional Shares                          
2023    875    17.72    15,504    1.22%   1.30%
2022    542    17.49    9,475    0.82%   (50.09)%
2021    255    35.04    6,462    0.56%   30.95%
2020    96    26.76    3,230    0.59%   151.89%
2019    73    10.62    2,823    0.83%   (63.94)%
Goldman Sachs VIT Mid Cap Value Fund, Service Shares                          
2023    220    34.70    7,629    0.76%   11.11%
2022    216    31.23    6,741    0.40%   (10.23)%
2021    225    34.79    7,798    0.21%   30.57%
2020    238    26.65    6,353    0.39%   8.19%
2019    236    24.63    5,816    0.60%   31.17%

123

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Goldman Sachs VIT Small Cap Equity Insights Fund, Institutional Shares                          
2023    101   $96.25   $9,682    1.04%   19.28%
2022    102    80.70    8,213    0.29%   (19.38)%
2021    105    100.10    10,505    0.50%   23.79%
2020    112    80.86    9,087    0.20%   8.58%
2019    116    74.47    8,602    0.51%   24.84%
Goldman Sachs VIT Small Cap Equity Insights Fund, Service Shares                          
2023    17    37.98    634    0.83%   18.95%
2022    17    31.93    534    0.09%   (19.64)%
2021    16    39.73    650    0.23%   23.50%
2020    20    32.17    634    0.00%   8.36%
2019    18    29.68    520    0.23%   24.53%
Goldman Sachs VIT Strategic Growth Fund, Institutional Shares                          
2023    135    130.79    17,671    0.00%   41.94%
2022    147    92.14    13,392    0.00%   (32.52)%
2021    148    136.54    20,073    0.00%   21.93%
2020    156    111.99    17,469    0.09%   40.51%
2019    171    79.70    13,594    0.30%   35.53%

124

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Goldman Sachs VIT Strategic Growth Fund, Service Shares                          
2023    131   $54.01   $7,089    0.00%   41.65%
2022    143    38.13    5,437    0.00%   (32.68)%
2021    132    56.64    7,468    0.00%   21.56%
2020    142    46.59    6,597    0.00%   40.11%
2019    165    33.25    5,470    0.05%   35.32%
Goldman Sachs VIT U.S. Equity Insights Fund, Institutional Shares                          
2023    134    96.11    12,822    0.69%   23.81%
2022    142    77.63    10,914    0.78%   (19.74)%
2021    150    96.72    14,360    0.84%   29.41%
2020    154    74.74    11,494    0.80%   17.55%
2019    171    63.58    10,875    1.28%   25.21%
Goldman Sachs VIT U.S. Equity Insights Fund, Service Shares                          
2023    3    42.43    107    0.43%   23.59%
2022    3    34.33    114    0.56%   (19.90)%
2021    3    42.87    143    0.58%   29.11%
2020    3    33.20    114    0.60%   17.32%
2019    4    28.30    102    0.85%   24.93%

125

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Invesco V.I. American Franchise Fund, Series I                          
2023    262   $27.69   $7,248    0.00%   40.93%
2022    283    19.65    5,533    0.00%   (31.11)%
2021    283    28.52    8,084    0.00%   11.93%
2020    313    25.48    7,732    0.07%   42.35%
2019    347    17.90    6,212    0.00%   36.76%
Invesco V.I. American Value Fund, Series II                          
2023    134    39.64    5,310    0.39%   15.29%
2022    139    34.38    4,772    0.44%   (2.86)%
2021    148    35.40    5,247    0.24%   27.62%
2020    164    27.74    4,537    0.59%   0.86%
2019    151    27.50    4,148    0.44%   24.71%
Invesco V.I. Balanced-Risk Allocation Fund Class, Series II
2023    29    20.14    582    0.00%   6.40%
2022    29    18.93    549    7.14%   (14.52)%
2021    31    22.14    681    3.05%   9.26%
2020    29    20.27    593    7.23%   9.99%
2019    30    18.43    547    0.00%   14.88%

126

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Invesco V.I. Capital Appreciation Fund, Series I
2023    177   $86.55   $15,276    0.00%   35.38%
2022    186    63.93    11,786    0.00%   (30.78)%
2021    192    92.36    17,194    0.00%   22.57%
2020    207    75.36    15,602    0.00%   36.59%
2019    233    55.17    12,831    0.06%   36.20%
Invesco V.I. Comstock Fund, Series I                          
2023    728    68.26    49,636    1.86%   12.36%
2022    767    60.75    46,584    1.57%   1.12%
2021    846    60.07    50,802    1.89%   33.36%
2020    918    45.05    41,282    2.15%   (0.85)%
2019    912    45.43    41,423    2.02%   25.30%
Invesco V.I. Discovery Mid Cap Growth Fund, Series I
2023    167    65.26    10,928    0.00%   13.15%
2022    171    57.67    9,855    0.00%   (30.98)%
2021    167    83.56    13,975    0.00%   19.10%
2020    177    70.16    12,364    0.02%   40.69%
2019    104    49.87    5,168    0.00%   39.36%

127

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Invesco V.I. Discovery Mid Cap Growth Fund, Series II
2023    35   $13.85   $480    0.00%   12.85%
2022    31    12.27    375    0.00%   (31.13)%
2021    25    17.82    446    0.00%   18.79%
2020    24    15.00    4,867    0.00%   47.93%
Invesco V.I. Diversified Dividend Fund, Series I                          
2023    185    13.51    2,500    2.32%   9.04%
2022    116    12.39    1,442    2.32%   (1.68)%
2021    58    12.61    733    2.58%   18.89%
2020    4    10.60    39    5.49%   0.14%
Invesco V.I. Equity and Income Fund, Series II                          
2023    686    46.29    31,714    1.76%   10.24%
2022    728    41.99    29,438    1.43%   (7.71)%
2021    757    45.50    34,422    1.70%   18.35%
2020    788    38.44    30,266    2.04%   9.65%
2019    812    35.06    28,443    2.37%   20.01%

128

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
  

Unit Fair

Value

  

Net Assets

(000's)

   Investment
Income
Ratio (a)
   Total Return (b) 
Invesco V.I. EQV International Equity Fund, Series II
2023    631   $17.95   $11,306    0.00%   17.87%
2022    655    15.23    9,971    1.37%   (18.50)%
2021    620    18.69    11,586    1.09%   5.61%
2020    608    17.70    10,759    2.00%   13.74%
2019    584    15.56    9,065    1.35%   28.24%
Invesco V.I. Global Fund, Series I                          
2023    445    74.41    33,117    0.23%   28.18%
2022    450    58.05    26,102    0.00%   8.77%
2021    404    53.37    35,132    0.00%   15.49%
2020    407    46.22    31,529    0.62%   317.95%
2019    445    11.06    27,323    0.92%   (76.25)%
Invesco V.I. Global Real Estate Fund, Series II                          
2023    60    15.41    926    1.24%   8.82%
2022    57    14.16    809    2.42%   (25.14)%
2021    56    18.92    1,059    2.64%   25.44%
2020    57    15.08    865    4.38%   (12.56)%
2019    50    17.25    863    3.59%   22.65%

129

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Invesco V.I. Global Strategic Income Fund              
2023    431   $30.78   $13,227    0.00%   8.88%
2022    446    28.27    12,609    0.00%   (11.46)%
2021    444    31.93    14,155    4.93%   (3.41)%
2020    408    33.06    13,486    5.60%   3.40%
2019    410    31.97    13,082    3.83%   10.80%
Invesco V.I. Government Securities Fund, Series II              
2023    406    11.71    4,752    1.81%   4.46%
2022    427    11.21    4,766    1.73%   (10.58)%
2021    430    12.54    5,353    2.31%   (2.43)%
2020    386    12.85    4,954    2.18%   5.97%
2019    395    12.13    4,784    2.22%   5.75%
Invesco V.I. Growth and Income Fund, Series I              
2023    911    55.10    50,136    1.63%   12.66%
2022    941    48.91    46,028    1.60%   (5.75)%
2021    1,006    51.89    52,109    1.59%   28.51%
2020    1,086    40.38    43,720    2.02%   2.09%
2019    1,089    39.55    43,050    1.92%   25.19%

130

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Invesco V.I. Main Street Fund, Series I              
2023    179   $65.37   $11,679    0.84%   23.22%
2022    191    53.05    10,123    1.39%   (20.13)%
2021    197    66.42    13,102    0.72%   27.57%
2020    208    52.07    10,661    1.38%   13.94%
2019    228    45.70    10,403    1.10%   32.08%
Invesco V.I. S&P 500 Buffer Fund, June Series I              
2023    5    11.35    58    0.00%   6.73%
Invesco V.I. Small Cap Equity Fund, Series II              
2023    124    25.52    3,152    0.00%   16.26%
2022    118    21.95    2,590    0.00%   (20.73)%
2021    110    27.69    3,052    0.00%   20.09%
2020    122    23.06    2,813    0.02%   26.87%
2019    117    18.17    2,120    0.00%   26.32%
Invesco V.I. U.S. Government Money Portfolio, Series I              
2023    5,635    1.73    9,723    4.45%   4.54%
2022    5,878    1.65    9,711    1.26%   1.26%
2021    6,332    1.63    10,286    0.01%   0.00%
2020    5,931    1.63    9,677    0.20%   0.21%
2019    5,195    1.63    8,457    1.63%   1.71%

131

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Lord Abbett Series Fund Bond Debenture Portfolio              
2023    1,126   $34.76   $39,112    5.44%   6.55%
2022    1,039    32.62    33,874    4.52%   (12.80)%
2021    971    37.41    36,107    3.26%   3.28%
2020    849    36.22    30,705    3.77%   7.30%
2019    846    33.76    28,520    4.04%   13.35%
Lord Abbett Series Fund Fundamental Equity Portfolio              
2023    321    35.28    11,330    0.60%   14.63%
2022    327    30.77    10,070    1.03%   (11.98)%
2021    333    34.96    11,612    0.86%   27.31%
2020    346    27.46    9,505    1.18%   1.77%
2019    327    26.98    8,833    1.34%   21.51%
Lord Abbett Series Fund Growth and Income Portfolio              
2023    460    40.77    18,689    0.96%   13.19%
2022    487    36.02    17,510    1.24%   (9.44)%
2021    518    39.77    20,570    1.08%   29.02%
2020    553    30.83    17,026    1.55%   2.70%
2019    569    30.02    17,054    1.67%   22.49%

132

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Lord Abbett Series Fund Growth Opportunities Portfolio              
2023    82   $56.32   $4,600    0.00%   10.67%
2022    82    50.89    4,152    0.00%   (32.53)%
2021    77    75.42    5,770    0.00%   6.46%
2020    80    70.85    5,677    0.00%   39.38%
2019    87    50.83    4,402    0.00%   36.37%
Lord Abbett Series Fund Inc. Dividend Growth Portfolio              
2023    290    69.82    20,207    0.87%   16.33%
2022    270    60.02    16,219    0.85%   (13.55)%
2021    247    69.42    17,149    0.75%   25.62%
2020    239    55.26    13,213    0.92%   15.42%
2019    251    47.88    12,011    1.61%   26.45%
Lord Abbett Series Fund Mid Cap Stock Portfolio              
2023    453    41.64    18,870    0.47%   15.42%
2022    481    36.08    17,344    0.77%   (11.21)%
2021    510    40.64    20,717    0.60%   28.70%
2020    550    31.58    17,356    1.00%   2.50%
2019    543    30.81    16,725    0.96%   22.64%

133

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
MFS Emerging Markets Equity Portfolio, Service Class              
2023    57   $10.93   $618    1.18%   10.71%
2022    60    9.87    588    3.77%   (19.94)%
2021    54    12.33    671    0.27%   (7.02)%
2020    53    13.27    709    2.67%   10.33%
2019    53    12.02    643    0.39%   20.18%
MFS Growth Series, Initial Class              
2023    199    108.80    21,630    0.00%   35.86%
2022    212    80.08    16,962    0.00%   (31.63)%
2021    205    117.14    23,972    0.00%   23.53%
2020    216    94.82    20,435    0.00%   31.86%
2019    229    71.91    16,420    0.00%   38.15%
MFS International Intrinsic Value Portfolio, Service Class              
2023    296    25.85    7,647    0.47%   17.37%
2022    314    22.02    6,914    0.47%   (23.75)%
2021    292    28.88    8,424    0.14%   10.28%
2020    298    26.19    7,799    0.74%   20.21%
2019    309    21.79    6,696    1.52%   25.65%

134

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
MFS Investors Trust Series, Initial Class              
2023    175   $69.93   $12,205    0.72%   18.98%
2022    192    58.78    11,141    0.64%   (16.49)%
2021    203    70.38    13,994    0.64%   26.81%
2020    220    55.50    12,020    0.58%   13.87%
2019    241    48.74    11,711    0.70%   31.58%
MFS Massachusetts Investors Growth Stock Portfolio, Initial Class              
2023    204    29.58    6,036    0.29%   24.01%
2022    215    23.86    5,128    0.10%   (19.26)%
2021    223    29.55    6,588    0.24%   25.97%
2020    241    23.45    5,657    0.42%   22.53%
2019    255    19.14    4,887    0.62%   39.95%
MFS New Discovery Series, Initial Class              
2023    101    84.63    8,509    0.00%   14.41%
2022    103    73.97    7,579    0.00%   (29.76)%
2021    95    105.31    9,960    0.00%   1.80%
2020    103    103.45    10,625    0.00%   45.89%
2019    114    70.91    8,089    0.00%   41.70%

135

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
MFS Research Series, Initial Class              
2023    163   $77.23   $12,509    0.51%   22.42%
2022    175    63.09    11,057    0.46%   (17.21)%
2021    182    76.21    13,760    0.55%   24.80%
2020    193    61.06    11,774    0.66%   16.59%
2019    205    52.37    10,756    0.82%   32.95%
MFS Total Return Bond Series, Service Class              
2023    1,044    14.73    15,335    3.00%   7.13%
2022    1,036    13.75    14,241    2.46%   (14.18)%
2021    1,027    16.02    16,425    5.14%   (1.07)%
2020    941    16.20    15,227    3.19%   8.17%
2019    941    14.97    13,992    3.22%   9.92%
MFS Total Return Series, Initial Class              
2023    369    56.91    20,977    2.06%   10.44%
2022    383    51.53    19,725    1.65%   (9.58)%
2021    401    56.99    22,821    1.84%   14.12%
2020    417    49.94    20,821    2.15%   9.81%
2019    423    45.48    19,201    2.33%   20.38%

136

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
MFS Utilities Series, Initial Class              
2023    72   $73.45   $5,259    3.55%   (2.11)%
2022    73    75.04    5,447    2.31%   0.76%
2021    80    74.47    5,943    1.74%   14.09%
2020    79    65.27    5,179    2.31%   5.90%
2019    85    61.64    5,195    1.12%   25.07%
MFS Value Series, Service Class              
2023    498    40.20    19,973    1.42%   7.63%
2022    508    37.35    18,962    1.10%   (6.14)%
2021    539    39.80    21,383    1.18%   25.16%
2020    559    31.80    17,775    1.23%   3.22%
2019    541    30.80    16,614    1.97%   29.51%
Morgan Stanley VIF Global Real Estate Portfolio, Class II              
2023    44    14.40    635    1.95%   10.47%
2022    43    13.03    554    4.30%   (26.20)%
2021    45    17.66    749    2.37%   23.83%
2020    42    14.26    606    3.73%   (14.85)%
2019    36    16.75    595    2.72%   18.06%

137

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
PIMCO All Asset Portfolio              
2023    24   $15.94   $377    2.62%   8.02%
2022    11    14.76    161    7.32%   (11.87)%
2021    11    16.74    190    11.27%   16.04%
2020    13    14.43    194    4.56%   7.91%
2019    14    13.37    185    2.86%   11.74%
PIMCO International Bond Portfolio (U.S. Dollar-Hedged), Institutional Class       
2023    580    10.20    5,918    2.76%   9.18%
2022    342    9.34    3,196    1.69%   (10.02)%
2021    133    10.38    1,377    0.96%   (1.81)%
2020    3    10.57    32    7.94%   5.71%
PIMCO Long-Term U.S. Government Portfolio, Advisor Class              
2023    65    14.81    958    2.28%   3.88%
2022    49    14.26    698    1.83%   (28.95)%
2021    44    20.07    879    1.18%   (4.88)%
2020    37    21.10    777    1.66%   17.27%
2019    27    17.99    479    2.12%   13.21%

138

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
PIMCO Low Duration Portfolio, Advisor Class              
2023    178   $12.29   $2,186    3.50%   4.87%
2022    181    11.72    2,123    1.58%   (5.84)%
2021    179    12.45    2,231    0.44%   (1.03)%
2020    166    12.58    2,085    1.10%   2.89%
2019    171    12.22    2,088    2.63%   3.92%
PIMCO Real Return Portfolio, Advisor Class              
2023    806    14.91    12,017    2.90%   3.57%
2022    775    14.39    11,151    6.77%   (11.99)%
2021    776    16.35    12,661    4.96%   5.48%
2020    691    15.50    10,706    1.29%   11.60%
2019    699    13.89    9,710    1.58%   8.33%
PIMCO Real Return Portfolio, Institutional Class              
2023    5    10.27    55    0.97%   2.25%
PIMCO Short-Term Portfolio, Advisor Class              
2023    205    12.64    2,590    4.37%   5.80%
2022    205    11.95    2,448    1.50%   (0.25)%
2021    204    11.98    2,446    1.01%   (0.16)%
2020    180    12.00    2,159    1.16%   2.14%
2019    150    11.75    1,763    2.18%   2.69%

139

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
PIMCO Short-Term Portfolio, Institutional Class              
2023    80   $10.93   $876    4.66%   6.06%
2022    51    10.31    683    1.98%   (0.00)%
2021    29    10.31    297    0.47%   0.09%
2020    1    10.30    7    0.78%   2.40%
PIMCO Total Return Portfolio, Advisor Class              
2023    2,115    14.10    29,793    3.47%   5.83%
2022    2,038    13.32    27,132    2.45%   (14.39)%
2021    1,994    15.56    30,989    1.75%   (1.37)%
2020    1,758    15.78    27,734    2.00%   8.54%
2019    1,730    14.53    25,132    2.90%   8.25%
PIMCO Total Return Portfolio, Institutional Class              
2023    570    9.82    5,601    3.72%   6.09%
2022    391    9.26    3,617    2.87%   (14.17)%
2021    216    10.79    2,332    1.29%   (1.12)%
2020    11    10.91    115    1.60%   8.81%
Putnam VT Sustainable Leaders Fund, Class IA              
2023    4    12.12    52    0.00%   9.16%

140

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Royce Capital Fund Micro Cap Portfolio, Service Class              
2023    44   $26.29   $1,163    0.00%   18.56%
2022    45    22.17    1,007    0.00%   (22.65)%
2021    40    28.67    1,133    0.00%   29.52%
2020    47    22.13    1,046    0.00%   23.55%
2019    52    17.91    929    0.00%   19.24%
Royce Capital Fund Small Cap Portfolio              
2023    78    14.85    1,155    1.03%   25.93%
2022    60    11.79    704    0.53%   (9.20)%
2021    26    12.99    337    2.13%   28.82%
2020    5    10.08    47    1.49%   (7.15)%
Royce Capital Fund Small Cap Portfolio, Service Class              
2023    386    30.41    11,727    0.70%   25.53%
2022    397    24.23    9,620    0.07%   (9.41)%
2021    395    26.75    10,549    1.26%   28.45%
2020    426    20.82    8,878    0.77%   (7.33)%
2019    361    22.47    8,118    0.45%   18.44%
Schwab S&P 500 Index Fund              
2023    7    12.17    87    0.00%   7.23%

141

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Templeton Developing Markets VIP Fund              
2023    33   $10.97   $367    2.32%   12.77%
2022    28    9.73    268    3.45%   (21.70)%
2021    7    12.43    91    0.66%   (5.51)%
2020    2    13.15    23    4.90%   17.39%
Templeton Developing Markets VIP Fund, Class 2              
2023    126    12.47    1,567    2.09%   12.62%
2022    126    11.07    1,391    2.35%   (21.98)%
2021    112    14.19    1,595    0.88%   (5.74)%
2020    100    15.06    1,508    3.65%   17.18%
2019    99    12.85    1,270    0.96%   26.70%
Templeton Foreign VIP Fund, Class 2              
2023    623    17.17    10,690    3.19%   20.76%
2022    670    14.22    9,517    2.93%   (7.61)%
2021    681    15.39    10,440    1.89%   4.16%
2020    664    14.77    9,795    2.98%   (1.16)%
2019    641    14.94    9,586    1.73%   12.53%

142

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Templeton Global Bond VIP Fund, Class 2              
2023    723   $16.86   $12,181    0.00%   2.88%
2022    709    16.38    11,612    0.00%   (4.95)%
2021    732    17.24    12,527    0.00%   (4.99)%
2020    653    18.14    11,844    7.99%   (5.28)%
2019    623    19.15    11,922    6.83%   2.01%
Templeton Growth VIP Fund, Class 2              
2023    884    19.45    17,170    3.30%   21.01%
2022    930    16.07    14,946    0.15%   (11.50)%
2021    937    18.16    17,017    1.12%   4.87%
2020    934    17.31    16,174    2.62%   5.80%
2019    979    16.37    16,014    2.80%   15.15%
TOPS Aggressive Growth ETF Portfolio, Class 1              
2023    70    14.43    1,012    1.62%   17.77%
2022    35    12.26    430    1.79%   (15.74)%
2021    14    14.55    209    0.78%   19.66%
2020    2    12.16    22    1.98%   12.92%

143

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
TOPS Aggressive Growth ETF Portfolio, Class 2              
2023    7   $16.50   $118    1.13%   17.37%
2022    7    14.06    97    0.98%   (15.88)%
2021    9    16.71    149    0.61%   19.31%
2020    8    14.00    108    1.31%   12.68%
2019    5    12.43    64    1.55%   24.37%
TOPS Balanced ETF Portfolio, Class 2              
2023    5    13.59    70    1.75%   11.39%
2022    8    12.20    97    1.50%   (11.15)%
2021    8    13.73    110    0.92%   9.62%
2020    8    12.52    94    1.38%   8.40%
2019    6    11.55    67    1.03%   15.93%
TOPS Conservative ETF Portfolio, Class 1              
2023    34    11.77    396    2.14%   9.48%
2022    16    10.75    180    2.03%   (8.60)%
2021    14    11.76    169    1.82%   6.74%

144

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
TOPS Conservative ETF Portfolio, Class 2              
2023    3   $12.75   $32    1.35%   9.19%
2022    2    11.67    28    1.69%   (8.85)%
2021    3    12.81    33    1.19%   6.45%
2020    2    12.03    30    1.61%   7.04%
2019    2    11.24    26    1.89%   11.70%
TOPS Growth ETF Portfolio, Class 1              
2023    420    13.89    5,828    1.75%   16.41%
2022    259    11.93    3,085    2.23%   (14.55)%
2021    61    13.96    854    0.94%   16.89%
2020    17    11.94    200    1.54%   11.92%
TOPS Growth ETF Portfolio, Class 2              
2023    166    15.72    2,614    1.34%   16.09%
2022    157    13.54    2,131    1.36%   (14.70)%
2021    145    15.87    2,298    0.82%   16.52%
2020    132    13.62    1,795    1.54%   11.67%
2019    111    12.20    1,360    1.67%   22.07%

145

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
TOPS Moderate Growth ETF Portfolio, Class 1              
2023    468   $13.13   $6,149    2.32%   13.81%
2022    270    11.54    3,121    2.07%   (12.66)%
2021    103    13.21    1,361    1.31%   13.12%
2020    10    11.68    122    2.69%   10.83%
TOPS Moderate Growth ETF Portfolio, Class 2              
2023    21    14.67    313    1.86%   13.47%
2022    19    12.93    252    1.53%   (12.90)%
2021    17    14.85    257    1.05%   12.82%
2020    15    13.16    199    1.32%   10.60%
2019    12    11.90    137    1.66%   18.91%
Vanguard VIF Capital Growth Portfolio              
2023    1,288    16.94    21,807    0.91%   27.98%
2022    787    13.24    10,417    0.59%   (15.48)%
2021    274    15.66    4,281    0.23%   20.99%
2020    32    12.94    411    0.77%   16.87%
Vanguard VIF Conservative Allocation Portfolio              
2023    5    11.02    55    0.00%   5.21%

146

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Vanguard VIF Equity Income Portfolio              
2023    222   $14.75   $3,280    2.37%   8.10%
2022    149    13.65    2,034    2.33%   (0.66)%
2021    59    13.74    793    0.39%   25.23%
2020    3    10.97    31    1.33%   2.44%
Vanguard VIF Equity Index Portfolio              
2023    2    22.43    47    1.59%   26.11%
2022    3    17.79    56    1.19%   (18.23)%
2021    2    21.75    52    0.95%   28.30%
2020    1    16.95    23    1.25%   17.77%
2019    1    14.40    10    0.00%   31.30%
Vanguard VIF Growth Portfolio              
2023    2    13.37    31    0.00%   9.65%
Vanguard VIF International Portfolio              
2023    142    13.69    1,945    1.37%   14.65%
2022    95    11.94    1,271    1.05%   (30.12)%
2021    55    17.08    933    0.07%   (1.98)%
2020    2    17.43    38    0.04%   56.98%

147

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Vanguard VIF Mid-Cap Index Portfolio              
2023    3   $18.09   $63    1.38%   15.83%
2022    3    15.62    52    1.04%   (18.82)%
2021    3    19.24    51    0.98%   23.70%
2020    2    15.55    36    1.06%   16.78%
2019    1    13.32    16    0.38%   30.87%
Vanguard VIF Real Estate Index Portfolio                
2023    57    13.66    772    2.27%   11.70%
2022    42    12.23    514    1.66%   (26.30)%
2021    28    16.59    462    1.04%   40.00%
2020    9    11.85    112    1.61%   (5.09)%
2019    3    12.48    40    0.00%   28.81%
Vanguard VIF Short-Term Investment-Grade Portfolio                
2023    1,776    10.56    18,741    1.79%   6.16%
2022    1,014    9.94    10,083    1.14%   (5.72)%
2021    351    10.55    3,694    0.46%   (0.52)%
2020    31    10.60    328    1.40%   5.43%

148

 

    As of December 31   For the period ended December 31 
Subaccount   Units
(000's)
   Unit Fair
Value
   Net Assets
(000's)
   Investment
Income
Ratio (a)
   Total Return (b)  
Vanguard VIF Total Bond Market Index Portfolio                
2023    68   $10.73   $727    2.41%   5.58%
2022    58    10.16    586    1.92%   (13.21)%
2021    46    11.71    544    2.00%   (1.81)%
2020    35    11.93    417    2.24%   7.54%
2019    23    11.09    252    0.49%   8.67%
Vanguard VIF Total Stock Market Index Portfolio                
2023    79    21.53    1,700    1.06%   25.95%
2022    61    17.10    1,037    1.03%   (19.59)%
2021    29    21.26    612    1.16%   25.21%
2020    19    16.98    330    1.33%   19.91%
2019    7    14.16    97    1.37%   30.75%

 

* The Subaccount has units and/or dollars that round to less than one thousand.

 

(a) These ratios represent the dividends received by the Subaccount, excluding distributions of capital gains, divided by the daily average net assets.  The recognition of investment income by the Subaccount is affected by the timing of the declaration of dividends by the underlying mutual fund in which the Subaccounts invest.

 

(b) These amounts represent the total return for the periods indicated, are not annualized, and include changes in the value of the underlying mutual fund. The total return does not include any expenses addressed through the redemption of units; inclusion of these expenses in the calculation would result in a reduction in the total return presented.

149

 

7.SUBSEQUENT EVENTS

 

The Separate Account has evaluated the effects of events subsequent to December 31, 2023, and through the date at which the financial statements were available to be issued. All accounting and disclosure requirements related to subsequent events are included in our financial statements.  

150