Titanium Universal Life Variable 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 Contract Owners of Titanium Universal Life Variable 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 Titanium Universal Life Variable Account (the Separate Account) as of December 31, 2023, the related statements of operations for the year then ended, the statements of changes in net assets for each of the years 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 then ended, the changes in its net assets for each of the years 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 18, 2024
1
Appendix A
The subaccounts that comprise Titanium Universal Life Variable 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 |
Alger Balanced Portfolio, Class I-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 |
Alger Capital Appreciation Portfolio, Class I-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 |
Alger Growth & Income Portfolio, Class I-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 |
Alger Large Cap Growth Portfolio, Class I-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 |
Alger Mid Cap Growth Portfolio, Class I-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 |
Alger Small Cap Growth Portfolio, Class I-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 |
Allspring VT Discovery SMID Cap 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 |
Allspring VT Index 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 |
Allspring VT International Equity 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 |
2
Allspring VT Opportunity 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 |
BNY Mellon Sustainable U.S. Equity Portfolio, Initial 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 |
BNY Mellon VIF Appreciation Portfolio, Initial 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 |
BNY Mellon VIF Government Money Market Portfolio, Single Share | 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 |
DWS CROCI U.S. VIP, Class A | 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 |
DWS Equity 500 Index VIP, Class A | 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 |
DWS High Income VIP, Class A | 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 |
DWS Small Cap Index VIP, Class A | 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 |
DWS Small Mid Cap Growth VIP, Class A | 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 |
DWS Small Mid Cap Value VIP, Class A | 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 Global Real Estate 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 |
3
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. Core Equity 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. Equity 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. EQV International Equity 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. Government Securities 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. Technology 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 |
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 High Yield 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 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 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 |
4
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 Value 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 |
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 |
5
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF ASSETS AND LIABILITIES | ||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | Alger
Capital Appreciation Portfolio, Class I-2 | Alger Growth & Income Portfolio, Class I-2 | Alger
Large Cap Growth Portfolio, Class I-2 | Alger
Mid Cap Growth Portfolio, Class I-2 | Alger Small Cap Growth Portfolio, Class I-2 | Allspring
VT Discovery SMID Cap Growth Fund, Class 2 | ||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||
Investments at fair value (1) | $ | 403,611 | $ | 4,429,807 | $ | 1,473,936 | $ | 2,635,344 | $ | 2,843,417 | $ | 1,294,340 | $ | 2,289,247 | ||||||||||||||
Receivable from the Policies | - | - | - | - | - | - | - | |||||||||||||||||||||
Receivable from the fund manager | 37 | 168 | 373 | 457 | 380 | 22 | 348 | |||||||||||||||||||||
Total assets | 403,648 | 4,429,975 | 1,474,309 | 2,635,801 | 2,843,797 | 1,294,362 | 2,289,595 | |||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||||||
Payable to the Policies | 37 | 168 | 373 | 457 | 380 | 22 | 348 | |||||||||||||||||||||
Payable to the fund manager | - | - | - | - | - | - | - | |||||||||||||||||||||
Payable to the Company | 3 | 63,849 | 11 | 22,710 | 18,430 | 17 | 27 | |||||||||||||||||||||
Total liabilities | 40 | 64,017 | 384 | 23,167 | 18,810 | 39 | 375 | |||||||||||||||||||||
NET ASSETS | $ | 403,608 | $ | 4,365,958 | $ | 1,473,925 | $ | 2,612,634 | $ | 2,824,987 | $ | 1,294,323 | $ | 2,289,220 | ||||||||||||||
Fair value per share (NAV) | $ | 18.93 | $ | 78.22 | $ | 27.41 | $ | 62.42 | $ | 16.85 | $ | 16.53 | $ | 20.46 | ||||||||||||||
Shares outstanding in the Separate Account | 21,321 | 56,633 | 53,774 | 42,220 | 168,749 | 78,302 | 111,889 | |||||||||||||||||||||
(1) Investments in mutual fund shares, at cost | $ | 349,597 | $ | 4,732,105 | $ | 1,181,927 | $ | 2,951,089 | $ | 3,563,419 | $ | 1,924,628 | $ | 3,268,395 | ||||||||||||||
Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
6
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF ASSETS AND LIABILITIES | ||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | Allspring VT International Equity Fund, Class 1 | Allspring VT Opportunity Fund, Class 2 | BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | BNY
Mellon VIF Appreciation Portfolio, Initial Shares | BNY
Mellon VIF Government Money Market Portfolio, Single Share | DWS CROCI U.S. VIP, Class A | ||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||
Investments at fair value (1) | $ | 112,343 | $ | 342,993 | $ | 2,274,425 | $ | 697,801 | $ | 697,110 | $ | 3,516,222 | $ | 47,608 | ||||||||||||||
Receivable from the Policies | - | - | - | - | - | - | - | |||||||||||||||||||||
Receivable from the fund manager | 2 | 13 | 394 | 72 | 4 | 1,323 | 1 | |||||||||||||||||||||
Total assets | 112,345 | 343,006 | 2,274,819 | 697,873 | 697,114 | 3,517,545 | 47,609 | |||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||||||
Payable to the Policies | 2 | 13 | 394 | 72 | 4 | 1,323 | 1 | |||||||||||||||||||||
Payable to the fund manager | - | - | - | - | - | - | - | |||||||||||||||||||||
Payable to the Company | 1 | 3 | 28 | 5 | 1,064 | 11 | - | |||||||||||||||||||||
Total liabilities | 3 | 16 | 422 | 77 | 1,068 | 1,334 | 1 | |||||||||||||||||||||
NET ASSETS | $ | 112,342 | $ | 342,990 | $ | 2,274,397 | $ | 697,796 | $ | 696,046 | $ | 3,516,211 | $ | 47,608 | ||||||||||||||
Fair value per share (NAV) | $ | 18.68 | $ | 1.89 | $ | 25.99 | $ | 44.98 | $ | 35.02 | $ | 1.00 | $ | 15.59 | ||||||||||||||
Shares outstanding in the Separate Account | 6,014 | 181,478 | 87,512 | 15,514 | 19,906 | 3,516,222 | 3,054 | |||||||||||||||||||||
(1) Investments in mutual fund shares, at cost | $ | 126,696 | $ | 443,734 | $ | 2,276,151 | $ | 696,604 | $ | 791,291 | $ | 3,516,222 | $ | 41,995 | ||||||||||||||
Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
7
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF ASSETS AND LIABILITIES | ||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
DWS
Equity 500 Index VIP, Class A | DWS
High Income VIP, Class A | DWS
Small Cap Index VIP, Class A | DWS
Small Mid Cap Growth VIP, Class A | DWS Small Mid Cap Value VIP, Class A | Franklin Global Real Estate VIP Fund, Class 2 | Invesco
V.I. American Franchise Fund, Series I | ||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||
Investments at fair value (1) | $ | 318,572 | $ | 36,406 | $ | 793,579 | $ | 100,273 | $ | 124,327 | $ | 830,657 | $ | 3,644,414 | ||||||||||||||
Receivable from the Policies | - | - | - | - | - | 33 | - | |||||||||||||||||||||
Receivable from the fund manager | 4 | - | 33 | 2 | 3 | - | 690 | |||||||||||||||||||||
Total assets | 318,576 | 36,406 | 793,612 | 100,275 | 124,330 | 830,690 | 3,645,104 | |||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||||||
Payable to the Policies | 4 | - | 33 | 2 | 3 | - | 690 | |||||||||||||||||||||
Payable to the fund manager | - | - | - | - | - | 33 | - | |||||||||||||||||||||
Payable to the Company | 3 | - | 9 | 2 | 1 | 13 | 1,098 | |||||||||||||||||||||
Total liabilities | 7 | - | 42 | 4 | 4 | 46 | 1,788 | |||||||||||||||||||||
NET ASSETS | $ | 318,569 | $ | 36,406 | $ | 793,570 | $ | 100,271 | $ | 124,326 | $ | 830,644 | $ | 3,643,316 | ||||||||||||||
Fair value per share (NAV) | $ | 26.97 | $ | 5.63 | $ | 13.63 | $ | 13.70 | $ | 13.86 | $ | 12.55 | $ | 58.96 | ||||||||||||||
Shares outstanding in the Separate Account | 11,812 | 6,466 | 58,223 | 7,320 | 8,970 | 66,188 | 61,812 | |||||||||||||||||||||
(1) Investments in mutual fund shares, at cost | $ | 276,212 | $ | 38,225 | $ | 857,786 | $ | 115,422 | $ | 119,857 | $ | 936,783 | $ | 3,956,554 | ||||||||||||||
Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
8
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF ASSETS AND LIABILITIES | ||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Invesco
V.I. Core Equity Fund, Series I | Invesco V.I. Discovery Mid Cap Growth Fund, Series I | Invesco V.I. Equity and Income Fund, Series I | Invesco
V.I. EQV International Equity Fund, Series I | Invesco
V.I. Government Securities Fund, Series I | Invesco
V.I. Technology Fund, Series I | MFS
Growth Series, Initial Class | ||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||
Investments at fair value (1) | $ | 2,683,018 | $ | 37,118 | $ | 672,833 | $ | 1,147,674 | $ | 138,373 | $ | 2,614,855 | $ | 2,354,053 | ||||||||||||||
Receivable from the Policies | - | - | - | - | - | - | - | |||||||||||||||||||||
Receivable from the fund manager | 285 | - | 22 | 29 | 2 | 851 | 65 | |||||||||||||||||||||
Total assets | 2,683,303 | 37,118 | 672,855 | 1,147,703 | 138,375 | 2,615,706 | 2,354,118 | |||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||||||
Payable to the Policies | 285 | - | 22 | 29 | 2 | 851 | 65 | |||||||||||||||||||||
Payable to the fund manager | - | - | - | - | - | - | - | |||||||||||||||||||||
Payable to the Company | 1,743 | - | - | 8 | - | 28 | 19 | |||||||||||||||||||||
Total liabilities | 2,028 | - | 22 | 37 | 2 | 879 | 84 | |||||||||||||||||||||
NET ASSETS | $ | 2,681,275 | $ | 37,118 | $ | 672,833 | $ | 1,147,666 | $ | 138,373 | $ | 2,614,827 | $ | 2,354,034 | ||||||||||||||
Fair value per share (NAV) | $ | 29.29 | $ | 62.81 | $ | 16.48 | $ | 34.09 | $ | 10.32 | $ | 18.50 | $ | 60.29 | ||||||||||||||
Shares outstanding in the Separate Account | 91,602 | 591 | 40,827 | 33,666 | 13,408 | 141,343 | 39,046 | |||||||||||||||||||||
(1) Investments in mutual fund shares, at cost | $ | 2,887,750 | $ | 42,838 | $ | 774,505 | $ | 1,180,436 | $ | 155,623 | $ | 3,161,414 | $ | 2,309,018 | ||||||||||||||
Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
9
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF ASSETS AND LIABILITIES | ||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
MFS
High Yield Portfolio | MFS Investors Trust Series, Initial Class | MFS
Research Series, Initial Class | MFS
Total Return Series, Initial Class | MFS
Value Series, Initial Class | Templeton
Foreign VIP Fund, Class 2 | Templeton
Global Bond VIP Fund, Class 2 | ||||||||||||||||||||||
ASSETS: | ||||||||||||||||||||||||||||
Investments at fair value (1) | $ | 74,786 | $ | 317,453 | $ | 471,008 | $ | 1,194,923 | $ | 78,058 | $ | 553,739 | $ | 170,271 | ||||||||||||||
Receivable from the Policies | - | - | 6 | - | - | 162 | - | |||||||||||||||||||||
Receivable from the fund manager | 1 | 11 | - | 142 | 3 | - | 3 | |||||||||||||||||||||
Total assets | 74,787 | 317,464 | 471,014 | 1,195,065 | 78,061 | 553,901 | 170,274 | |||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||||||
Payable to the Policies | 1 | 11 | - | 142 | 3 | - | 3 | |||||||||||||||||||||
Payable to the fund manager | - | - | 6 | - | - | 162 | - | |||||||||||||||||||||
Payable to the Company | - | 959 | 4 | 8 | 1 | 4 | 1 | |||||||||||||||||||||
Total liabilities | 1 | 970 | 10 | 150 | 4 | 166 | 4 | |||||||||||||||||||||
NET ASSETS | $ | 74,786 | $ | 316,494 | $ | 471,004 | $ | 1,194,915 | $ | 78,057 | $ | 553,735 | $ | 170,270 | ||||||||||||||
Fair value per share (NAV) | $ | 5.00 | $ | 35.99 | $ | 31.97 | $ | 23.26 | $ | 21.27 | $ | 14.24 | $ | 12.84 | ||||||||||||||
Shares outstanding in the Separate Account | 14,957 | 8,821 | 14,733 | 51,372 | 3,670 | 38,886 | 13,261 | |||||||||||||||||||||
(1) Investments in mutual fund shares, at cost | $ | 82,324 | $ | 320,137 | $ | 454,749 | $ | 1,227,918 | $ | 74,891 | $ | 520,932 | $ | 198,133 | ||||||||||||||
Note: Totals and NAV may not appear to foot/crossfoot/calculate due to rounding. | ||||||||||||||||||||||||||||
(Concluded) |
See accompanying notes to financial statements.
10
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | Alger
Capital Appreciation Portfolio, Class I-2 | Alger
Growth & Income Portfolio, Class I-2 | Alger
Large Cap Growth Portfolio, Class I-2 | Alger Mid Cap Growth Portfolio, Class I-2 | Alger
Small Cap Growth Portfolio, Class I-2 | Allspring
VT Discovery SMID Cap Growth Fund, Class 2 | ||||||||||||||||||||||
INVESTMENT INCOME: | ||||||||||||||||||||||||||||
Dividend income | $ | 5,487 | $ | - | $ | 19,022 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||
Mortality and expense risk | 1,805 | 15,582 | 5,291 | 9,440 | 11,176 | 5,109 | 7,955 | |||||||||||||||||||||
NET INVESTMENT INCOME (LOSS) | 3,682 | (15,582 | ) | 13,731 | (9,440 | ) | (11,176 | ) | (5,109 | ) | (7,955 | ) | ||||||||||||||||
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: | ||||||||||||||||||||||||||||
Net realized gain (loss) on redemption of investments | 1,080 | (52,581 | ) | 14,909 | (54,516 | ) | (68,557 | ) | (47,785 | ) | (51,156 | ) | ||||||||||||||||
Capital gain distributions | 1,317 | - | 42,675 | - | - | - | - | |||||||||||||||||||||
Net realized gain (loss) on investments | 2,397 | (52,581 | ) | 57,584 | (54,516 | ) | (68,557 | ) | (47,785 | ) | (51,156 | ) | ||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 52,174 | 1,425,964 | 219,702 | 724,385 | 614,861 | 230,955 | 437,818 | |||||||||||||||||||||
Net realized and unrealized gain (loss) on investments | 54,571 | 1,373,383 | 277,286 | 669,869 | 546,304 | 183,170 | 386,662 | |||||||||||||||||||||
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | $ | 58,253 | $ | 1,357,801 | $ | 291,017 | $ | 660,429 | $ | 535,128 | $ | 178,061 | $ | 378,707 | ||||||||||||||
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
11
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | Allspring VT International Equity Fund, Class 1 | Allspring VT Opportunity Fund, Class 2 | BNY
Mellon Sustainable U.S. Equity Portfolio, Initial Shares | BNY
Mellon VIF Appreciation Portfolio, Initial Shares | BNY
Mellon VIF Government Money Market Portfolio, Single Share | DWS CROCI U.S. VIP, Class A | ||||||||||||||||||||||
INVESTMENT INCOME: | ||||||||||||||||||||||||||||
Dividend income | $ | 999 | $ | 5,958 | $ | - | $ | 4,653 | $ | 4,783 | $ | 159,036 | $ | 786 | ||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||
Mortality and expense risk | 516 | 1,549 | 8,423 | 2,098 | 2,756 | 14,836 | 215 | |||||||||||||||||||||
NET INVESTMENT INCOME (LOSS) | 483 | 4,409 | (8,423 | ) | 2,555 | 2,027 | 144,200 | 571 | ||||||||||||||||||||
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: | ||||||||||||||||||||||||||||
Net realized gain (loss) on redemption of investments | (3,353 | ) | (18,082 | ) | (14,889 | ) | (3,287 | ) | (18,843 | ) | - | 148 | ||||||||||||||||
Capital gain distributions | 3,217 | - | 175,338 | 74,721 | 58,017 | - | - | |||||||||||||||||||||
Net realized gain (loss) on investments | (136 | ) | (18,082 | ) | 160,449 | 71,434 | 39,174 | - | 148 | |||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 15,458 | 61,125 | 329,801 | 60,704 | 84,260 | - | 7,595 | |||||||||||||||||||||
Net realized and unrealized gain (loss) on investments | 15,322 | 43,043 | 490,250 | 132,138 | 123,434 | - | 7,743 | |||||||||||||||||||||
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | $ | 15,805 | $ | 47,452 | $ | 481,827 | $ | 134,693 | $ | 125,461 | $ | 144,200 | $ | 8,314 | ||||||||||||||
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
12
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
DWS
Equity 500 Index VIP, Class A | DWS High Income VIP, Class A | DWS
Small Cap Index VIP, Class A | DWS
Small Mid Cap Growth VIP, Class A | DWS Small Mid Cap Value VIP, Class A | Franklin Global Real Estate VIP Fund, Class 2 | Invesco
V.I. American Franchise Fund, Series I | ||||||||||||||||||||||
INVESTMENT INCOME: | ||||||||||||||||||||||||||||
Dividend income | $ | 3,956 | $ | 1,771 | $ | 7,780 | $ | 23 | $ | 1,298 | $ | 21,387 | $ | - | ||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||
Mortality and expense risk | 1,189 | 110 | 3,203 | 405 | 475 | 3,629 | 12,117 | |||||||||||||||||||||
NET INVESTMENT INCOME (LOSS) | 2,767 | 1,661 | 4,577 | (382 | ) | 823 | 17,758 | (12,117 | ) | |||||||||||||||||||
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: | ||||||||||||||||||||||||||||
Net realized gain (loss) on redemption of investments | 3,547 | (269 | ) | (7,609 | ) | (5,333 | ) | (223 | ) | (13,220 | ) | (66,648 | ) | |||||||||||||||
Capital gain distributions | 14,927 | - | 16,678 | 3,133 | 4,360 | - | 72,018 | |||||||||||||||||||||
Net realized gain (loss) on investments | 18,474 | (269 | ) | 9,069 | (2,200 | ) | 4,137 | (13,220 | ) | 5,370 | ||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 44,715 | 2,208 | 98,222 | 19,024 | 9,935 | 78,569 | 1,091,508 | |||||||||||||||||||||
Net realized and unrealized gain (loss) on investments | 63,189 | 1,939 | 107,291 | 16,824 | 14,072 | 65,349 | 1,096,878 | |||||||||||||||||||||
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | $ | 65,956 | $ | 3,600 | $ | 111,868 | $ | 16,442 | $ | 14,895 | $ | 83,107 | $ | 1,084,761 | ||||||||||||||
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
13
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 | ||||||||||||||||||||||||||||
SUBACCOUNTS | ||||||||||||||||||||||||||||
Invesco
V.I. Core Equity Fund, Series I | Invesco
V.I. Discovery Mid Cap Growth Fund, Series I | Invesco
V.I. Equity and Income Fund, Series I | Invesco
V.I. EQV International Equity Fund, Series I | Invesco
V.I. Government Securities Fund, Series I | Invesco V.I. Technology Fund, Series I | MFS
Growth Series, Initial Class | ||||||||||||||||||||||
INVESTMENT INCOME: | ||||||||||||||||||||||||||||
Dividend income | $ | 18,274 | $ | - | $ | 12,767 | $ | 2,131 | $ | 2,791 | $ | - | $ | - | ||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||
Mortality and expense risk | 8,904 | - | 590 | 4,545 | 557 | 8,008 | 7,913 | |||||||||||||||||||||
NET INVESTMENT INCOME (LOSS) | 9,370 | - | 12,177 | (2,414 | ) | 2,234 | (8,008 | ) | (7,913 | ) | ||||||||||||||||||
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: | ||||||||||||||||||||||||||||
Net realized gain (loss) on redemption of investments | (33,000 | ) | (1,192 | ) | (8,755 | ) | (15,541 | ) | (572 | ) | (69,234 | ) | (12,834 | ) | ||||||||||||||
Capital gain distributions | 58,972 | - | 33,434 | 798 | - | - | 165,292 | |||||||||||||||||||||
Net realized gain (loss) on investments | 25,972 | (1,192 | ) | 24,679 | (14,743 | ) | (572 | ) | (69,234 | ) | 152,458 | |||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 480,270 | 5,499 | 27,498 | 194,592 | 3,818 | 928,411 | 485,079 | |||||||||||||||||||||
Net realized and unrealized gain (loss) on investments | 506,242 | 4,307 | 52,177 | 179,849 | 3,246 | 859,177 | 637,537 | |||||||||||||||||||||
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | $ | 515,612 | $ | 4,307 | $ | 64,354 | $ | 177,435 | $ | 5,480 | $ | 851,169 | $ | 629,624 | ||||||||||||||
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
14
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF OPERATIONS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
MFS High Yield Portfolio | MFS Investors Trust Series, Initial Class | MFS Research Series, Initial Class | MFS Total Return Series, Initial Class | MFS Value Series, Initial Class | Templeton Foreign VIP Fund, Class 2 | Templeton Global Bond VIP Fund, Class 2 | ||||||||||||||||||||||
INVESTMENT INCOME: | ||||||||||||||||||||||||||||
Dividend income | $ | 4,030 | $ | 2,143 | $ | 2,205 | $ | 23,383 | $ | 1,202 | $ | 16,447 | $ | - | ||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||
Mortality and expense risk | 335 | 939 | 1,679 | 4,699 | 285 | 2,426 | 764 | |||||||||||||||||||||
NET INVESTMENT INCOME (LOSS) | 3,695 | 1,204 | 526 | 18,684 | 917 | 14,021 | (764 | ) | ||||||||||||||||||||
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS: | ||||||||||||||||||||||||||||
Net realized gain (loss) on redemption of investments | (598 | ) | (39 | ) | (1,175 | ) | (7,210 | ) | 275 | (485 | ) | (4,095 | ) | |||||||||||||||
Capital gain distributions | - | 16,491 | 23,300 | 48,700 | 5,053 | - | - | |||||||||||||||||||||
Net realized gain (loss) on investments | (598 | ) | 16,452 | 22,125 | 41,490 | 5,328 | (485 | ) | (4,095 | ) | ||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 4,774 | 32,664 | 62,571 | 50,959 | (965 | ) | 82,909 | 8,914 | ||||||||||||||||||||
Net realized and unrealized gain (loss) on investments | 4,176 | 49,116 | 84,696 | 92,449 | 4,363 | 82,424 | 4,819 | |||||||||||||||||||||
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | $ | 7,871 | $ | 50,320 | $ | 85,222 | $ | 111,133 | $ | 5,280 | $ | 96,445 | $ | 4,055 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||
(Concluded) |
See accompanying notes to financial statements.
15
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | |||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | |||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | Alger Capital Appreciation Portfolio, Class I-2 | Alger Growth & Income Portfolio, Class I-2 | Alger Large Cap Growth Portfolio, Class I-2 | Alger Mid Cap Growth Portfolio, Class I-2 | Alger Small Cap Growth Portfolio, Class I-2 | Allspring VT Discovery SMID Cap Growth Fund, Class 2 | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 3,682 | $ | (15,582 | ) | $ | 13,731 | $ | (9,440 | ) | $ | (11,176 | ) | $ | (5,109 | ) | $ | (7,955 | ) | |||||||||
Net realized gain (loss) on investments | 2,397 | (52,581 | ) | 57,584 | (54,516 | ) | (68,557 | ) | (47,785 | ) | (51,156 | ) | ||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 52,174 | 1,425,964 | 219,702 | 724,385 | 614,861 | 230,955 | 437,818 | |||||||||||||||||||||
Net increase (decrease) in net assets resulting from operations | 58,253 | 1,357,801 | 291,017 | 660,429 | 535,128 | 178,061 | 378,707 | |||||||||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 14,303 | 109,119 | 62,683 | 77,852 | 129,033 | 53,157 | 73,560 | |||||||||||||||||||||
Policy maintenance charges | (10,875 | ) | (116,297 | ) | (70,385 | ) | (86,495 | ) | (117,844 | ) | (46,343 | ) | (81,368 | ) | ||||||||||||||
Policy owners' benefits | - | (82,431 | ) | (76,691 | ) | (99,274 | ) | (106,619 | ) | (49,471 | ) | (48,246 | ) | |||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (4,541 | ) | (79,656 | ) | (53,913 | ) | (11,929 | ) | 14,889 | 53,210 | 50,284 | |||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (1,113 | ) | (169,265 | ) | (138,306 | ) | (119,846 | ) | (80,541 | ) | 10,553 | (5,770 | ) | |||||||||||||||
Total increase (decrease) in net assets | 57,140 | 1,188,536 | 152,711 | 540,583 | 454,587 | 188,614 | 372,937 | |||||||||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 346,468 | 3,177,422 | 1,321,214 | 2,072,051 | 2,370,400 | 1,105,709 | 1,916,283 | |||||||||||||||||||||
End of period | $ | 403,608 | $ | 4,365,958 | $ | 1,473,925 | $ | 2,612,634 | $ | 2,824,987 | $ | 1,294,323 | $ | 2,289,220 |
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||
(Continued) |
See accompanying notes to financial statements.
16
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | Allspring VT International Equity Fund, Class 1 | Allspring VT Opportunity Fund, Class 2 | BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | BNY Mellon VIF Appreciation Portfolio, Initial Shares | BNY Mellon VIF Government Money Market Portfolio, Single Share | DWS CROCI U.S. VIP, Class A | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 483 | $ | 4,409 | $ | (8,423 | ) | $ | 2,555 | $ | 2,027 | $ | 144,200 | $ | 571 | |||||||||||||
Net realized gain (loss) on investments | (136 | ) | (18,082 | ) | 160,449 | 71,434 | 39,174 | - | 148 | |||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 15,458 | 61,125 | 329,801 | 60,704 | 84,260 | - | 7,595 | |||||||||||||||||||||
Net increase (decrease) in net assets resulting from operations | 15,805 | 47,452 | 481,827 | 134,693 | 125,461 | 144,200 | 8,314 | |||||||||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 4,877 | 18,452 | 85,853 | 18,301 | 28,034 | 301,482 | 3,859 | |||||||||||||||||||||
Policy maintenance charges | (7,503 | ) | (14,043 | ) | (91,576 | ) | (23,942 | ) | (31,445 | ) | (286,834 | ) | (3,093 | ) | ||||||||||||||
Policy owners' benefits | - | (20,605 | ) | (92,962 | ) | (19,192 | ) | (47,692 | ) | (236,295 | ) | (4,314 | ) | |||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (7,107 | ) | (13,771 | ) | (25,017 | ) | 1,445 | (18,129 | ) | 480,906 | 37 | |||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (9,733 | ) | (29,967 | ) | (123,702 | ) | (23,388 | ) | (69,232 | ) | 259,259 | (3,511 | ) | |||||||||||||||
Total increase (decrease) in net assets | 6,072 | 17,485 | 358,125 | 111,305 | 56,229 | 403,459 | 4,803 | |||||||||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 106,270 | 325,505 | 1,916,272 | 586,491 | 639,817 | 3,112,752 | 42,805 | |||||||||||||||||||||
End of period | $ | 112,342 | $ | 342,990 | $ | 2,274,397 | $ | 697,796 | $ | 696,046 | $ | 3,516,211 | $ | 47,608 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||||||||||||||
(Continued) |
See accompanying notes to financial statements.
17
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | |||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | |||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
DWS Equity 500 Index VIP, Class A | DWS High Income VIP, Class A | DWS Small Cap Index VIP, Class A | DWS Small Mid Cap Growth VIP, Class A | DWS Small Mid Cap Value VIP, Class A | Franklin Global Real Estate VIP Fund, Class 2 | Invesco V.I. American Franchise Fund, Series I | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 2,767 | $ | 1,661 | $ | 4,577 | $ | (382 | ) | $ | 823 | $ | 17,758 | $ | (12,117 | ) | ||||||||||||
Net realized gain (loss) on investments | 18,474 | (269 | ) | 9,069 | (2,200 | ) | 4,137 | (13,220 | ) | 5,370 | ||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 44,715 | 2,208 | 98,222 | 19,024 | 9,935 | 78,569 | 1,091,508 | |||||||||||||||||||||
Net increase (decrease) in net assets resulting from operations | 65,956 | 3,600 | 111,868 | 16,442 | 14,895 | 83,107 | 1,084,761 | |||||||||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 25,544 | 2,561 | 32,737 | 3,489 | 6,629 | 48,642 | 129,836 | |||||||||||||||||||||
Policy maintenance charges | (28,746 | ) | (2,775 | ) | (34,095 | ) | (5,362 | ) | (5,434 | ) | (30,333 | ) | (140,258 | ) | ||||||||||||||
Policy owners' benefits | (6,541 | ) | (251 | ) | (21,346 | ) | (12,420 | ) | - | (38,722 | ) | (122,289 | ) | |||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (2,887 | ) | 150 | 22,655 | (336 | ) | 9,097 | 26,889 | (41,727 | ) | ||||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (12,630 | ) | (315 | ) | (49 | ) | (14,629 | ) | 10,292 | 6,476 | (174,438 | ) | ||||||||||||||||
Total increase (decrease) in net assets | 53,326 | 3,285 | 111,819 | 1,813 | 25,187 | 89,583 | 910,323 | |||||||||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 265,243 | 33,121 | 681,751 | 98,458 | 99,139 | 741,061 | 2,732,993 | |||||||||||||||||||||
End of period | $ | 318,569 | $ | 36,406 | $ | 793,570 | $ | 100,271 | $ | 124,326 | $ | 830,644 | $ | 3,643,316 |
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||
(Continued) |
See accompanying notes to financial statements.
18
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Invesco V.I. Core Equity Fund, Series I | Invesco V.I. Discovery Mid Cap Growth Fund, Series I | Invesco V.I. Equity and Income Fund, Series I | Invesco V.I. EQV International Equity Fund, Series I | Invesco V.I. Government Securities Fund, Series I | Invesco V.I. Technology Fund, Series I | MFS Growth Series, Initial Class | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 9,370 | $ | - | $ | 12,177 | $ | (2,414 | ) | $ | 2,234 | $ | (8,008 | ) | $ | (7,913 | ) | |||||||||||
Net realized gain (loss) on investments | 25,972 | (1,192 | ) | 24,679 | (14,743 | ) | (572 | ) | (69,234 | ) | 152,458 | |||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 480,270 | 5,499 | 27,498 | 194,592 | 3,818 | 928,411 | 485,079 | |||||||||||||||||||||
Net increase (decrease) in net assets resulting from operations | 515,612 | 4,307 | 64,354 | 177,435 | 5,480 | 851,169 | 629,624 | |||||||||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 114,075 | 1,709 | 28,600 | 55,521 | 5,679 | 84,782 | 54,718 | |||||||||||||||||||||
Policy maintenance charges | (108,894 | ) | (920 | ) | (30,657 | ) | (51,042 | ) | (3,496 | ) | (89,050 | ) | (67,242 | ) | ||||||||||||||
Policy owners' benefits | (120,647 | ) | (3,363 | ) | (25,433 | ) | (62,475 | ) | (173 | ) | (46,727 | ) | (66,405 | ) | ||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (28,601 | ) | (9 | ) | 6,797 | (13,946 | ) | 4,576 | (37,115 | ) | (4,529 | ) | ||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (144,067 | ) | (2,583 | ) | (20,693 | ) | (71,942 | ) | 6,586 | (88,110 | ) | (83,458 | ) | |||||||||||||||
Total increase (decrease) in net assets | 371,545 | 1,724 | 43,661 | 105,493 | 12,066 | 763,059 | 546,166 | |||||||||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 2,309,730 | 35,394 | 629,172 | 1,042,173 | 126,307 | 1,851,768 | 1,807,868 | |||||||||||||||||||||
End of period | $ | 2,681,275 | $ | 37,118 | $ | 672,833 | $ | 1,147,666 | $ | 138,373 | $ | 2,614,827 | $ | 2,354,034 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||
(Continued) |
See accompanying notes to financial statements.
19
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2023 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
MFS High Yield Portfolio | MFS Investors Trust Series, Initial Class | MFS Research Series, Initial Class | MFS Total Return Series, Initial Class | MFS Value Series, Initial Class | Templeton Foreign VIP Fund, Class 2 | Templeton Global Bond VIP Fund, Class 2 | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 3,695 | $ | 1,204 | $ | 526 | $ | 18,684 | $ | 917 | $ | 14,021 | $ | (764 | ) | |||||||||||||
Net realized gain (loss) on investments | (598 | ) | 16,452 | 22,125 | 41,490 | 5,328 | (485 | ) | (4,095 | ) | ||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | 4,774 | 32,664 | 62,571 | 50,959 | (965 | ) | 82,909 | 8,914 | ||||||||||||||||||||
Net increase (decrease) in net assets resulting from operations | 7,871 | 50,320 | 85,222 | 111,133 | 5,280 | 96,445 | 4,055 | |||||||||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 4,558 | 7,618 | 15,981 | 63,185 | 2,399 | 26,620 | 11,265 | |||||||||||||||||||||
Policy maintenance charges | (3,875 | ) | (11,308 | ) | (15,520 | ) | (61,945 | ) | (2,202 | ) | (24,968 | ) | (9,498 | ) | ||||||||||||||
Policy owners' benefits | (251 | ) | (7,900 | ) | (9,454 | ) | (85,235 | ) | (1,211 | ) | (4,829 | ) | (7,657 | ) | ||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | 61,151 | (56,205 | ) | 2,161 | 10,716 | 9,048 | (37,890 | ) | (311 | ) | ||||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | 61,583 | (67,795 | ) | (6,832 | ) | (73,279 | ) | 8,034 | (41,067 | ) | (6,201 | ) | ||||||||||||||||
Total increase (decrease) in net assets | 69,454 | (17,475 | ) | 78,390 | 37,854 | 13,314 | 55,378 | (2,146 | ) | |||||||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 5,332 | 333,969 | 392,614 | 1,157,061 | 64,743 | 498,357 | 172,416 | |||||||||||||||||||||
End of period | $ | 74,786 | $ | 316,494 | $ | 471,004 | $ | 1,194,915 | $ | 78,057 | $ | 553,735 | $ | 170,270 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||
(Continued) |
See accompanying notes to financial statements.
20
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | |||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | |||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2022 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | Alger Capital Appreciation Portfolio, Class I-2 | Alger Growth & Income Portfolio, Class I-2 | Alger Large Cap Growth Portfolio, Class I-2 | Alger Mid Cap Growth Portfolio, Class I-2 | Alger Small Cap Growth Portfolio, Class I-2 | Allspring VT Discovery SMID Cap Growth Fund, Class 2 | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 2,526 | $ | (15,651 | ) | $ | 14,320 | $ | (10,167 | ) | $ | (11,800 | ) | $ | (5,717 | ) | $ | (8,440 | ) | |||||||||
Net realized gain (loss) on investments | 21,684 | 215,087 | 222,229 | 106,272 | (23,345 | ) | 141,508 | 703,386 | ||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | (73,274 | ) | (2,079,372 | ) | (489,408 | ) | (1,408,088 | ) | (1,297,588 | ) | (812,483 | ) | (1,866,989 | ) | ||||||||||||||
Net increase (decrease) in net assets resulting from operations | (49,064 | ) | (1,879,936 | ) | (252,859 | ) | (1,311,984 | ) | (1,332,734 | ) | (676,693 | ) | (1,172,043 | ) | ||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 15,493 | 115,378 | 61,162 | 88,285 | 134,971 | 57,721 | 82,384 | |||||||||||||||||||||
Policy maintenance charges | (10,778 | ) | (109,712 | ) | (72,156 | ) | (89,995 | ) | (115,861 | ) | (47,395 | ) | (80,861 | ) | ||||||||||||||
Policy owners' benefits | (18,307 | ) | (89,630 | ) | (63,119 | ) | (40,112 | ) | (94,135 | ) | (32,245 | ) | (59,370 | ) | ||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (18,704 | ) | 114,724 | (66,678 | ) | 94,690 | 196,780 | 77,371 | 115,302 | |||||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (32,297 | ) | 30,760 | (140,791 | ) | 52,869 | 121,756 | 55,453 | 57,455 | |||||||||||||||||||
Total increase (decrease) in net assets | (81,361 | ) | (1,849,175 | ) | (393,650 | ) | (1,259,115 | ) | (1,210,978 | ) | (621,240 | ) | (1,114,588 | ) | ||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 427,829 | 5,026,597 | 1,714,863 | 3,331,165 | 3,581,378 | 1,726,948 | 3,030,871 | |||||||||||||||||||||
End of period | $ | 346,468 | $ | 3,177,422 | $ | 1,321,214 | $ | 2,072,051 | $ | 2,370,400 | $ | 1,105,709 | $ | 1,916,283 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||
(Continued) |
See accompanying notes to financial statements.
21
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2022 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | Allspring VT International Equity Fund, Class 1 | Allspring VT Opportunity Fund, Class 2 | BNY Mellon VIF Appreciation Portfolio, Initial Shares | BNY Mellon VIF Government Money Market Portfolio, Single Share | BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | DWS CROCI U.S. VIP, Class A | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 151 | $ | 12,573 | $ | (8,917 | ) | $ | 1,675 | $ | 29,386 | $ | 1,145 | $ | 658 | |||||||||||||
Net realized gain (loss) on investments | 12,093 | (33,311 | ) | 459,437 | 196,088 | - | 94,109 | 149 | ||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | (34,813 | ) | (27,015 | ) | (994,326 | ) | (351,363 | ) | - | (276,915 | ) | (9,880 | ) | |||||||||||||||
Net increase (decrease) in net assets resulting from operations | (22,569 | ) | (47,753 | ) | (543,807 | ) | (153,600 | ) | 29,386 | (181,662 | ) | (9,073 | ) | |||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 4,877 | 20,409 | 90,832 | 28,829 | 283,616 | 19,396 | 4,162 | |||||||||||||||||||||
Policy maintenance charges | (6,974 | ) | (17,766 | ) | (89,794 | ) | (33,173 | ) | (295,401 | ) | (24,278 | ) | (4,216 | ) | ||||||||||||||
Policy owners' benefits | - | (19,084 | ) | (38,878 | ) | (32,550 | ) | (49,606 | ) | (12,845 | ) | (2,255 | ) | |||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (372 | ) | (14,324 | ) | (126,143 | ) | (17,320 | ) | (971,117 | ) | 4,354 | (3,398 | ) | |||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (2,469 | ) | (30,765 | ) | (163,983 | ) | (54,214 | ) | (1,032,507 | ) | (13,372 | ) | (5,708 | ) | ||||||||||||||
Total increase (decrease) in net assets | (25,038 | ) | (78,517 | ) | (707,790 | ) | (207,814 | ) | (1,003,121 | ) | (195,034 | ) | (14,781 | ) | ||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 131,309 | 404,023 | 2,624,061 | 847,631 | 4,115,874 | 781,523 | 57,586 | |||||||||||||||||||||
End of period | $ | 106,270 | $ | 325,505 | $ | 1,916,272 | $ | 639,817 | $ | 3,112,752 | $ | 586,491 | $ | 42,805 |
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||
(Continued) |
See accompanying notes to financial statements.
22
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2022 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
DWS Equity 500 Index VIP, Class A | DWS High Income VIP, Class A | DWS Small Cap Index VIP, Class A | DWS Small Mid Cap Growth VIP, Class A | DWS Small Mid Cap Value VIP, Class A | Franklin Global Real Estate VIP Fund, Class 2 | Invesco V.I. American Franchise Fund, Series I | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 2,511 | $ | 1,621 | $ | 3,583 | $ | (491 | ) | $ | 428 | $ | 15,986 | $ | (12,233 | ) | ||||||||||||
Net realized gain (loss) on investments | 23,174 | (383 | ) | 126,424 | 8,466 | 1,821 | 50,025 | 866,768 | ||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | (89,631 | ) | (4,526 | ) | (321,716 | ) | (47,448 | ) | (21,426 | ) | (339,097 | ) | (2,132,568 | ) | ||||||||||||||
Net increase (decrease) in net assets resulting from operations | (63,946 | ) | (3,289 | ) | (191,710 | ) | (39,473 | ) | (19,178 | ) | (273,086 | ) | (1,278,033 | ) | ||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 30,902 | 3,536 | 34,723 | 4,139 | 6,649 | 50,249 | 136,380 | |||||||||||||||||||||
Policy maintenance charges | (28,198 | ) | (2,627 | ) | (34,378 | ) | (5,991 | ) | (5,126 | ) | (31,247 | ) | (132,890 | ) | ||||||||||||||
Policy owners' benefits | (5,748 | ) | (9 | ) | (29,625 | ) | (701 | ) | (82 | ) | (56,795 | ) | (132,675 | ) | ||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (6,855 | ) | (678 | ) | (21,970 | ) | 1,315 | (2,659 | ) | (38,315 | ) | 41,776 | ||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (9,899 | ) | 222 | (51,250 | ) | (1,238 | ) | (1,218 | ) | (76,109 | ) | (87,408 | ) | |||||||||||||||
Total increase (decrease) in net assets | (73,845 | ) | (3,067 | ) | (242,960 | ) | (40,711 | ) | (20,396 | ) | (349,195 | ) | (1,365,441 | ) | ||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 339,087 | 36,188 | 924,711 | 139,170 | 119,536 | 1,090,257 | 4,098,434 | |||||||||||||||||||||
End of period | $ | 265,243 | $ | 33,121 | $ | 681,751 | $ | 98,458 | $ | 99,139 | $ | 741,061 | $ | 2,732,993 |
Note: Totals may not appear to foot/crossfoot due to rounding. | ||||||||||||||
(Continued) |
See accompanying notes to financial statements.
23
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2022 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
Invesco V.I. Core Equity Fund, Series I | Invesco V.I. Discovery Mid Cap Growth Fund, Series I | Invesco V.I. Equity and Income Fund, Series I | Invesco V.I. EQV International Equity Fund, Series I | Invesco V.I. Government Securities Fund, Series I | Invesco V.I. Technology Fund, Series I | MFS Growth Series, Initial Class | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 13,841 | $ | - | $ | 11,157 | $ | 14,269 | $ | 2,076 | $ | (8,454 | ) | $ | (8,102 | ) | ||||||||||||
Net realized gain (loss) on investments | 379,072 | 10,710 | 79,594 | 113,940 | (1,008 | ) | 909,477 | 270,400 | ||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | (1,034,333 | ) | (25,970 | ) | (147,872 | ) | (376,534 | ) | (16,221 | ) | (2,158,785 | ) | (1,138,163 | ) | ||||||||||||||
Net increase (decrease) in net assets resulting from operations | (641,420 | ) | (15,260 | ) | (57,120 | ) | (248,325 | ) | (15,153 | ) | (1,257,762 | ) | (875,866 | ) | ||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 118,476 | 2,013 | 33,464 | 60,839 | 6,742 | 88,503 | 56,116 | |||||||||||||||||||||
Policy maintenance charges | (106,933 | ) | (1,504 | ) | (35,700 | ) | (51,606 | ) | (6,436 | ) | (85,344 | ) | (64,858 | ) | ||||||||||||||
Policy owners' benefits | (121,735 | ) | (23 | ) | (41,857 | ) | (34,490 | ) | (1,451 | ) | (73,808 | ) | (37,803 | ) | ||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (98,449 | ) | 916 | (43,423 | ) | (15,545 | ) | 568 | 34,834 | (30,472 | ) | |||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (208,641 | ) | 1,402 | (87,516 | ) | (40,802 | ) | (577 | ) | (35,815 | ) | (77,018 | ) | |||||||||||||||
Total increase (decrease) in net assets | (850,061 | ) | (13,858 | ) | (144,636 | ) | (289,126 | ) | (15,731 | ) | (1,293,577 | ) | (952,884 | ) | ||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 3,159,790 | 49,251 | 773,808 | 1,331,298 | 142,038 | 3,145,346 | 2,760,752 | |||||||||||||||||||||
End of period | $ | 2,309,730 | $ | 35,394 | $ | 629,172 | $ | 1,042,173 | $ | 126,307 | $ | 1,851,768 | $ | 1,807,868 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||
(Continued) |
See accompanying notes to financial statements.
24
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT | ||||||||||||||||
STATEMENTS OF CHANGES IN NET ASSETS | ||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2022 |
SUBACCOUNTS | ||||||||||||||||||||||||||||
MFS High Yield Portfolio | MFS Investors Trust Series, Initial Class | MFS Research Series, Initial Class | MFS Total Return Series, Initial Class | MFS Value Series, Initial Class | Templeton Foreign VIP Fund, Class 2 | Templeton Global Bond VIP Fund, Class 2 | ||||||||||||||||||||||
INCREASE (DECREASE) IN NET ASSETS: | ||||||||||||||||||||||||||||
OPERATIONS: | ||||||||||||||||||||||||||||
Net investment income (loss) | $ | 3,493 | $ | 890 | $ | 270 | $ | 15,891 | $ | 635 | $ | 13,980 | $ | (846 | ) | |||||||||||||
Net realized gain (loss) on investments | (1,928 | ) | 89,301 | 62,803 | 118,822 | 4,712 | (11,658 | ) | (8,473 | ) | ||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments | (9,790 | ) | (149,017 | ) | (157,980 | ) | (277,920 | ) | (8,755 | ) | (53,911 | ) | (1,068 | ) | ||||||||||||||
Net increase (decrease) in net assets resulting from operations | (8,224 | ) | (58,826 | ) | (94,907 | ) | (143,207 | ) | (3,408 | ) | (51,588 | ) | (10,387 | ) | ||||||||||||||
POLICY TRANSACTIONS: | ||||||||||||||||||||||||||||
Policy owners' net payments | 4,269 | 8,397 | 17,439 | 65,301 | 2,399 | 30,513 | 11,483 | |||||||||||||||||||||
Policy maintenance charges | (3,743 | ) | (14,459 | ) | (16,045 | ) | (64,695 | ) | (1,961 | ) | (24,332 | ) | (17,409 | ) | ||||||||||||||
Policy owners' benefits | (471 | ) | (1,499 | ) | (25,529 | ) | (76,287 | ) | - | (59,228 | ) | (9,900 | ) | |||||||||||||||
Net transfers (to) from the Company and/or Subaccounts | (60,880 | ) | 45,226 | (49,030 | ) | (66,340 | ) | 9,652 | (29,349 | ) | (4,833 | ) | ||||||||||||||||
Increase (decrease) in net assets resulting from Policy transactions | (60,825 | ) | 37,665 | (73,164 | ) | (142,020 | ) | 10,091 | (82,396 | ) | (20,659 | ) | ||||||||||||||||
Total increase (decrease) in net assets | (69,049 | ) | (21,161 | ) | (168,071 | ) | (285,228 | ) | 6,683 | (133,985 | ) | (31,046 | ) | |||||||||||||||
NET ASSETS: | ||||||||||||||||||||||||||||
Beginning of period | 74,379 | 355,130 | 560,685 | 1,442,290 | 58,062 | 632,342 | 203,463 | |||||||||||||||||||||
End of period | $ | 5,332 | $ | 333,969 | $ | 392,614 | $ | 1,157,061 | $ | 64,743 | $ | 498,357 | $ | 172,416 |
Note: Totals may not appear to foot/crossfoot due to rounding. | |||||||||||||||
(Concluded) |
See accompanying notes to financial statements.
25
TITANIUM UNIVERSAL LIFE VARIABLE ACCOUNT
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED DECEMBER 31, 2023
1. ORGANIZATION
The Titanium Universal Life Variable Account (the “Separate Account”), a segregated unit investment trust registered under the Investment Company Act of 1940, as amended, was established by United Investors Life Insurance Company, and exists in accordance with the regulations of the Alabama Department of Insurance. United Investors Life Insurance Company was a wholly owned subsidiary of Torchmark Corporation and was acquired by Protective Life Insurance Company (the “Company”). Protective Life Insurance 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. New Policies are no longer being sold under the products in the Separate Account, but owners of existing Policies may make additional deposits.
The following is the variable life insurance product funded by the Separate Account:
Titanium Variable Universal Life
For the years or periods ended December 31, 2023 and 2022, the Separate Account was invested in up to 35 Subaccounts, as follows:
Alger Balanced Portfolio, Class I-2
Alger Capital Appreciation Portfolio, Class I-2
Alger Growth & Income Portfolio, Class I-2
Alger Large Cap Growth Portfolio, Class I-2
Alger Mid Cap Growth Portfolio, Class I-2
Alger Small Cap Growth Portfolio, Class I-2
Allspring VT Discovery SMID Cap Growth Fund, Class 2
Allspring VT Index Asset Allocation Fund, Class 2
Allspring VT International Equity Fund, Class 1
Allspring VT Opportunity Fund, Class 2
BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares
26
BNY Mellon VIF Appreciation Portfolio, Initial Shares
BNY Mellon VIF Government Money Market Portfolio, Single Share
DWS CROCI U.S. VIP, Class A
DWS Equity 500 Index VIP, Class A
DWS High Income VIP, Class A
DWS Small Cap Index VIP, Class A
DWS Small Mid Cap Growth VIP, Class A
DWS Small Mid Cap Value VIP, Class A
Franklin Global Real Estate VIP Fund, Class 2
Invesco V.I. American Franchise Fund, Series I
Invesco V.I. Core Equity Fund, Series I
Invesco V.I. Discovery Mid Cap Growth Fund, Series I
Invesco V.I. Equity and Income Fund, Series I
Invesco V.I. EQV International Equity Fund, Series I (a)
Invesco V.I. Government Securities Fund, Series I
Invesco V.I. Technology Fund, Series I
MFS Growth Series, Initial Class
MFS High Yield Portfolio
MFS Investors Trust Series, Initial Class
MFS Research Series, Initial Class
MFS Total Return Series, Initial Class
MFS Value Series, Initial Class
Templeton Foreign VIP Fund, Class 2
Templeton Global Bond VIP Fund, Class 2
(a) | See Subaccount Changes table below |
Subaccount Changes:
During 2023 or 2022, the following Subaccounts changed their names:
Previous Name | New Name | Date of Change | ||
Invesco V.I. International Growth | Invesco V.I. EQV International Equity Fund | April 29, 2022 |
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.
27
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.
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 for each product using a weighted average cost basis) 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.
28
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.
29
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 | ||||||
Alger Balanced Portfolio, Class I-2 | $ | 17,713 | $ | 13,825 | ||||
Alger Capital Appreciation Portfolio, Class I-2 | 69,169 | 234,965 | ||||||
Alger Growth & Income Portfolio, Class I-2 | 84,549 | 166,438 | ||||||
Alger Large Cap Growth Portfolio, Class I-2 | 78,950 | 202,707 | ||||||
Alger Mid Cap Growth Portfolio, Class I-2 | 81,077 | 170,387 | ||||||
Alger Small Cap Growth Portfolio, Class I-2 | 77,428 | 73,081 | ||||||
Allspring VT Discovery SMID Cap Growth Fund, Class 2 | 75,149 | 93,570 | ||||||
Allspring VT Index Asset Allocation Fund, Class 2 | 7,527 | 13,559 | ||||||
Allspring VT International Equity Fund, Class 1 | 17,571 | 43,662 | ||||||
Allspring VT Opportunity Fund, Class 2 | 209,059 | 165,817 | ||||||
BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | 91,981 | 38,088 | ||||||
BNY Mellon VIF Appreciation Portfolio, Initial Shares | 74,997 | 84,001 | ||||||
BNY Mellon VIF Government Money Market Portfolio, Single Share | 486,414 | 528,914 | ||||||
DWS CROCI U.S. VIP, Class A | 4,239 | 7,181 | ||||||
DWS Equity 500 Index VIP, Class A | 40,294 | 35,216 | ||||||
DWS High Income VIP, Class A | 4,086 | 2,739 | ||||||
DWS Small Cap Index VIP, Class A | 62,868 | 41,653 | ||||||
DWS Small Mid Cap Growth VIP, Class A | 7,691 | 19,562 | ||||||
DWS Small Mid Cap Value VIP, Class A | 20,380 | 4,904 | ||||||
Franklin Global Real Estate VIP Fund, Class 2 | 88,182 | 63,935 | ||||||
Invesco V.I. American Franchise Fund, Series I | 140,652 | 263,087 | ||||||
Invesco V.I. Core Equity Fund, Series I | 151,450 | 226,886 | ||||||
Invesco V.I. Discovery Mid Cap Growth Fund, Series I | 1,513 | 4,100 | ||||||
Invesco V.I. Equity and Income Fund, Series I | 75,661 | 50,744 | ||||||
Invesco V.I. EQV International Equity Fund, Series I | 41,618 | 115,877 | ||||||
Invesco V.I. Government Securities Fund, Series I | 12,701 | 3,881 | ||||||
Invesco V.I. Technology Fund, Series I | 56,380 | 153,654 | ||||||
MFS Growth Series, Initial Class | 197,211 | 128,671 | ||||||
MFS High Yield Portfolio | 8,532 | 3,796 | ||||||
MFS Investors Trust Series, Initial Class | 23,389 | 12,822 | ||||||
MFS Research Series, Initial Class | 38,065 | 21,066 | ||||||
MFS Total Return Series, Initial Class | 124,002 | 129,888 | ||||||
MFS Value Series, Initial Class | 20,042 | 6,037 | ||||||
Templeton Foreign VIP Fund, Class 2 | 29,544 | 56,585 | ||||||
Templeton Global Bond VIP Fund, Class 2 | 11,996 | 18,961 |
30
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) | ||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | 412 | 415 | (3 | ) | 1,380 | 2,002 | (622 | ) | ||||||||||||||||
Alger Capital Appreciation Portfolio, Class I-2 | 3,629 | 10,247 | (6,618 | ) | 30,641 | 13,421 | 17,220 | |||||||||||||||||
Alger Growth & Income Portfolio, Class I-2 | 1,141 | 8,371 | (7,230 | ) | 18,449 | 13,355 | 5,094 | |||||||||||||||||
Alger Large Cap Growth Portfolio, Class I-2 | 5,652 | 11,660 | (6,008 | ) | 41,834 | 15,740 | 26,094 | |||||||||||||||||
Alger Mid Cap Growth Portfolio, Class I-2 | 4,324 | 9,034 | (4,710 | ) | 31,852 | 12,437 | 19,415 | |||||||||||||||||
Alger Small Cap Growth Portfolio, Class I-2 | 4,973 | 4,468 | 505 | 19,641 | 7,089 | 12,552 | ||||||||||||||||||
Allspring VT Discovery SMID Cap Growth Fund, Class 2 | 5,366 | 5,918 | (552 | ) | 33,049 | 13,063 | 19,986 | |||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | 116 | 472 | (356 | ) | 139 | 221 | (82 | ) | ||||||||||||||||
Allspring VT International Equity Fund, Class 1 | 771 | 2,494 | (1,723 | ) | 2,064 | 3,676 | (1,612 | ) | ||||||||||||||||
Allspring VT Opportunity Fund, Class 2 | 1,805 | 6,742 | (4,937 | ) | 21,765 | 12,574 | 9,191 | |||||||||||||||||
BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | 740 | 2,284 | (1,544 | ) | 12,228 | 7,543 | 4,685 | |||||||||||||||||
BNY Mellon VIF Appreciation Portfolio, Initial Shares | 562 | 3,571 | (3,009 | ) | 5,161 | 3,738 | 1,423 | |||||||||||||||||
BNY Mellon VIF Government Money Market Portfolio, Single Share | 29,145 | 45,819 | (16,674 | ) | 52,851 | 110,694 | (57,843 | ) | ||||||||||||||||
DWS CROCI U.S. VIP, Class A | 166 | 328 | (162 | ) | 589 | 706 | (117 | ) | ||||||||||||||||
DWS Equity 500 Index VIP, Class A | 652 | 947 | (295 | ) | 1,584 | 1,317 | 267 | |||||||||||||||||
DWS High Income VIP, Class A | 163 | 164 | (1 | ) | 2,355 | 1,200 | 1,155 | |||||||||||||||||
DWS Small Cap Index VIP, Class A | 1,448 | 1,270 | 178 | 4,849 | 3,340 | 1,509 | ||||||||||||||||||
DWS Small Mid Cap Growth VIP, Class A | 208 | 1,022 | (814 | ) | 993 | 780 | 213 | |||||||||||||||||
DWS Small Mid Cap Value VIP, Class A | 804 | 213 | 591 | 268 | 311 | (43 | ) | |||||||||||||||||
Franklin Global Real Estate VIP Fund, Class 2 | 4,040 | 3,959 | 81 | 4,549 | 7,240 | (2,691 | ) | |||||||||||||||||
Invesco V.I. American Franchise Fund, Series I | 4,773 | 16,583 | (11,810 | ) | 27,785 | 21,029 | 6,756 | |||||||||||||||||
Invesco V.I. Core Equity Fund, Series I | 4,534 | 12,184 | (7,650 | ) | 23,693 | 25,565 | (1,872 | ) | ||||||||||||||||
Invesco V.I. Discovery Mid Cap Growth Fund, Series I | 117 | 326 | (209 | ) | 230 | 117 | 113 | |||||||||||||||||
Invesco V.I. Equity and Income Fund, Series I | 2,856 | 4,841 | (1,985 | ) | 10,098 | 18,963 | (8,865 | ) | ||||||||||||||||
Invesco V.I. EQV International Equity Fund, Series I | 2,314 | 6,914 | (4,600 | ) | 9,494 | 8,722 | 772 | |||||||||||||||||
Invesco V.I. Government Securities Fund, Series I | 755 | 272 | 483 | 616 | 637 | (21 | ) | |||||||||||||||||
Invesco V.I. Technology Fund, Series I | 5,214 | 12,815 | (7,601 | ) | 38,856 | 34,321 | 4,535 | |||||||||||||||||
MFS Growth Series, Initial Class | 1,978 | 7,501 | (5,523 | ) | 17,017 | 12,194 | 4,823 |
31
2023 | 2022 | |||||||||||||||||||||||
Subaccount | Units Issued | Units Redeemed | Net Increase (Decrease) | Units Issued | Units Redeemed | Net Increase (Decrease) | ||||||||||||||||||
MFS High Yield Portfolio | 341 | 264 | 77 | 782 | 687 | 95 | ||||||||||||||||||
MFS Investors Trust Series, Initial Class | 241 | 583 | (342 | ) | 12,614 | 5,891 | 6,723 | |||||||||||||||||
MFS Research Series, Initial Class | 711 | 968 | (257 | ) | 695 | 3,311 | (2,616 | ) | ||||||||||||||||
MFS Total Return Series, Initial Class | 2,815 | 6,402 | (3,587 | ) | 13,535 | 11,989 | 1,546 | |||||||||||||||||
MFS Value Series, Initial Class | 897 | 254 | 643 | 1,068 | 163 | 905 | ||||||||||||||||||
Templeton Foreign VIP Fund, Class 2 | 793 | 3,097 | (2,304 | ) | 3,225 | 7,701 | (4,476 | ) | ||||||||||||||||
Templeton Global Bond VIP Fund, Class 2 | 674 | 1,113 | (439 | ) | 1,269 | 1,806 | (537 | ) | ||||||||||||||||
Note: Units may not foot/crossfoot due to rounding. |
32
5. | EXPENSES AND RELATED PARTY TRANSACTIONS |
The fees and charges below are the current expenses deducted by Subaccount from either the net unit value or from the Policy as a redemption of units. Fees and charges may vary based on factors such as 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 fees and 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 |
Mortality and Expense Risk Fee | |
This fee is assessed to reimburse the Company for assuming mortality and expense risks. The fee is deducted daily, assessed through a reduction of net unit values, and recorded as Mortality and expense risk in the Statements of Operations. |
a daily fee amounting to a per annum aggregate of 0.00% - 0.75% of the average daily net assets of the Subaccounts
|
Administrative 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. |
$6 - $30 per month
|
Surrender 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 Policy's face and based on the number of full years which have elapsed between the date the Policy was issued and the surrender date, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. | $0 - $4 per $1,000 of the Policy's face amount, plus 0% - 46% of premiums paid up to one target premium, plus 0% - 44% of premiums paid above one target premium and up to two target premiums, plus 0% - 5% of premium paid above two target premiums |
Withdrawal Charge | |
This charge is assessed to reimburse the Company for costs incurred from withdrawals. The charge is deducted upon withdrawal, assessed through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets.
|
$25 per withdrawal or 2.00% of the amount withdrawn, whichever is less, after the first partial withdrawal in the same Policy year |
33
Expense Type | Range |
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. |
$0.03 - $83.33 per $1,000 of rider coverage $0.005 - $0.01 per $1,000 of base face amount $0.02 - $0.30 per $1.00 of monthly deductions for other benefits $0.02 - $0.13 per $1.00 of specified premium to be waived
|
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. | $0.02 - $83.33 per $1,000 of net amount at risk per month |
Premium Expense Charge | |
This charge is assessed to reimburse the Company for expenses incurred associated with the sales and distribution of the Policies. The charge is assessed on each premium payment received until premiums paid equal 10 times the target premium for the Policy, deducted through a redemption of units, and recorded as Policy maintenance charges within the Statements of Changes in Net Assets. | 0.00% - 4.00% of each premium received |
Loan Interest Rate Spread | |
The loan interest rate spread is the difference between the amount of interest charged on outstanding loan balances and the amount of interest credited to amounts held in the guaranteed account that secures the loans. The charge is deducted annually, assessed through a redemption of units, and recorded as Policy owners’ benefits within the Statements of Changes in Net Assets. | 0.0% - 0.75% of the loan balance |
Transfer Charge | |
This charge is assessed to reimburse the Company 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.
34
6. | FINANCIAL HIGHLIGHTS |
The Company sells a variable life product that is funded by the Separate Account. This product has a unique combination of features and expenses that are charged against the Policy owner’s account. Differences in the expense structures result in a variety of unit values, expense ratios and total returns. The following tables were developed by determining which products offered by the Company and funded by the Separate Account have the highest and lowest expense ratios. The summaries may not reflect or directly equate to the minimum and maximum Policy expenses offered by the Company, as Policy owners may not have selected all available and applicable Policy options for or during the periods presented. |
A summary of the units outstanding, unit fair values, net assets for variable life Policies, investment income ratios, the expense ratios, excluding expenses of the underlying Subaccounts, 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 Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
Alger Balanced Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 13 | $ | 13.70 | $ | 31.92 | $ | 404 | 1.48 | % | 0.25 | % | 0.50 | % | 17.14 | % | 16.85 | % | |||||||||||
2022 | 13 | 11.69 | 27.32 | 346 | 1.13 | % | 0.25 | % | 0.50 | % | (11.53 | )% | (11.75 | )% | ||||||||||||||
2021 | 14 | 13.22 | 30.96 | 428 | 0.90 | % | 0.25 | % | 0.50 | % | 18.53 | % | 18.82 | % | ||||||||||||||
2020 | 13 | 25.44 | 26.12 | 321 | 1.26 | % | 0.50 | % | 0.75 | % | 9.41 | % | 9.68 | % | ||||||||||||||
2019 | 12 | 23.25 | 23.81 | 283 | 1.58 | % | 0.50 | % | 0.75 | % | 18.61 | % | 18.91 | % | ||||||||||||||
Alger Capital Appreciation Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 183 | 12.97 | 52.40 | 4,366 | 0.00 | % | 0.25 | % | 0.75 | % | 42.77 | % | 42.07 | % | ||||||||||||||
2022 | 190 | 9.08 | 36.88 | 3,177 | 0.00 | % | 0.25 | % | 0.75 | % | (36.68 | )% | (36.99 | )% | ||||||||||||||
2021 | 173 | 14.35 | 60.24 | 5,027 | 0.00 | % | 0.25 | % | 0.75 | % | 18.24 | % | 18.83 | % | ||||||||||||||
2020 | 93 | 49.51 | 50.82 | 4,582 | 0.21 | % | 0.50 | % | 0.75 | % | 40.70 | % | 41.05 | % | ||||||||||||||
2019 | 98 | 35.19 | 36.03 | 3,525 | 0.38 | % | 0.50 | % | 0.75 | % | 32.59 | % | 32.92 | % | ||||||||||||||
Alger Growth & Income Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 61 | 16.32 | 37.42 | 1,474 | 1.39 | % | 0.25 | % | 0.75 | % | 23.62 | % | 23.01 | % | ||||||||||||||
2022 | 68 | 13.20 | 30.42 | 1,321 | 1.33 | % | 0.25 | % | 0.75 | % | (15.19 | )% | (15.61 | )% | ||||||||||||||
2021 | 63 | 15.57 | 37.09 | 1,715 | 1.18 | % | 0.25 | % | 0.75 | % | 30.68 | % | 31.33 | % | ||||||||||||||
2020 | 52 | 27.58 | 28.31 | 1,433 | 1.32 | % | 0.50 | % | 0.75 | % | 14.02 | % | 14.31 | % | ||||||||||||||
2019 | 53 | 24.19 | 24.77 | 1,323 | 2.27 | % | 0.50 | % | 0.75 | % | 28.51 | % | 28.83 | % |
35
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
Alger Large Cap Growth Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 138 | $ | 11.89 | $ | 33.61 | $ | 2,613 | 0.00 | % | 0.25 | % | 0.75 | % | 32.34 | % | 31.68 | % | |||||||||||
2022 | 144 | 8.98 | 25.52 | 2,072 | 0.00 | % | 0.25 | % | 0.75 | % | (38.81 | )% | (39.11 | )% | ||||||||||||||
2021 | 118 | 14.68 | 43.13 | 3,331 | 0.00 | % | 0.25 | % | 0.75 | % | 11.01 | % | 11.56 | % | ||||||||||||||
2020 | 86 | 37.76 | 38.76 | 3,229 | 4.78 | % | 0.50 | % | 0.75 | % | 65.79 | % | 66.20 | % | ||||||||||||||
2019 | 92 | 22.77 | 23.32 | 2,149 | - | 0.50 | % | 0.75 | % | 26.48 | % | 26.80 | % | |||||||||||||||
Alger Mid Cap Growth Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 124 | 11.47 | 37.61 | 2,825 | 0.00 | % | 0.25 | % | 0.75 | % | 22.87 | % | 22.26 | % | ||||||||||||||
2022 | 129 | 9.33 | 30.76 | 2,370 | 0.00 | % | 0.25 | % | 0.75 | % | (36.23 | )% | (36.55 | )% | ||||||||||||||
2021 | 109 | 14.63 | 49.89 | 3,581 | 0.00 | % | 0.25 | % | 0.75 | % | 3.43 | % | 3.94 | % | ||||||||||||||
2020 | 81 | 46.88 | 48.12 | 3,832 | 4.75 | % | 0.50 | % | 0.75 | % | 63.40 | % | 63.81 | % | ||||||||||||||
2019 | 90 | 28.69 | 29.38 | 2,645 | - | 0.50 | % | 0.75 | % | 29.29 | % | 29.61 | % | |||||||||||||||
Alger Small Cap Growth Portfolio, Class I-2 | ||||||||||||||||||||||||||||
2023 | 71 | 8.66 | 28.89 | 1,294 | 0.00 | % | 0.25 | % | 0.75 | % | 16.20 | % | 15.63 | % | ||||||||||||||
2022 | 71 | 7.45 | 24.99 | 1,106 | 0.00 | % | 0.25 | % | 0.75 | % | (38.17 | )% | (38.47 | )% | ||||||||||||||
2021 | 58 | 12.05 | 41.79 | 1,727 | 0.00 | % | 0.25 | % | 0.75 | % | (6.76 | )% | (6.29 | )% | ||||||||||||||
2020 | 44 | 43.55 | 44.71 | 1,938 | 0.99 | % | 0.50 | % | 0.75 | % | 65.91 | % | 66.32 | % | ||||||||||||||
2019 | 50 | 26.25 | 26.88 | 1,350 | - | 0.50 | % | 0.75 | % | 28.37 | % | 28.69 | % | |||||||||||||||
Allspring VT Discovery SMID Cap Growth Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 148 | 10.09 | 30.76 | 2,289 | 0.00 | % | 0.25 | % | 0.75 | % | 19.84 | % | 19.25 | % | ||||||||||||||
2022 | 148 | 8.42 | 25.80 | 1,916 | 0.00 | % | 0.25 | % | 0.75 | % | (38.00 | )% | (38.31 | )% | ||||||||||||||
2021 | 129 | 13.58 | 43.03 | 3,031 | 0.00 | % | 0.25 | % | 0.75 | % | (5.75 | )% | (5.28 | )% | ||||||||||||||
2020 | 80 | 44.37 | 45.55 | 3,232 | 0.33 | % | 0.50 | % | 0.75 | % | 61.44 | % | 61.84 | % | ||||||||||||||
2019 | 78 | 27.48 | 28.14 | 2,196 | 1.91 | % | 0.50 | % | 0.75 | % | 37.99 | % | 38.33 | % |
36
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
Allspring VT Index Asset Allocation Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 4 | $ | 12.45 | $ | 31.30 | $ | 112 | 0.96 | % | 0.25 | % | 0.50 | % | 16.41 | % | 16.12 | % | |||||||||||
2022 | 4 | 10.69 | 26.96 | 106 | 0.60 | % | 0.25 | % | 0.50 | % | (17.23 | )% | (17.44 | )% | ||||||||||||||
2021 | 4 | 12.92 | 32.65 | 131 | 0.16 | % | 0.25 | % | 0.50 | % | 15.42 | % | 15.71 | % | ||||||||||||||
2020 | 1 | 27.56 | 28.29 | 24 | 0.96 | % | 0.50 | % | 0.75 | % | 15.72 | % | 16.01 | % | ||||||||||||||
2019 | 1 | 23.81 | 24.39 | 24 | 1.14 | % | 0.50 | % | 0.75 | % | 19.26 | % | 19.56 | % | ||||||||||||||
Allspring VT International Equity Fund, Class 1 | ||||||||||||||||||||||||||||
2023 | 19 | 13.62 | 18.28 | 343 | 1.77 | % | 0.25 | % | 0.75 | % | 15.52 | % | 14.94 | % | ||||||||||||||
2022 | 21 | 11.79 | 15.91 | 326 | 3.89 | % | 0.25 | % | 0.75 | % | (11.70 | )% | (12.14 | )% | ||||||||||||||
2021 | 23 | 13.35 | 18.63 | 404 | 1.33 | % | 0.25 | % | 0.75 | % | 6.59 | % | 7.12 | % | ||||||||||||||
2020 | 28 | 16.99 | 17.44 | 507 | 2.58 | % | 0.50 | % | 0.75 | % | 4.11 | % | 4.37 | % | ||||||||||||||
2019 | 26 | 16.32 | 16.71 | 435 | 12.34 | % | 0.50 | % | 0.75 | % | 14.64 | % | 14.93 | % | ||||||||||||||
Allspring VT Opportunity Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 80 | 15.60 | 52.20 | 2,274 | 0.00 | % | 0.25 | % | 0.75 | % | 26.18 | % | 25.56 | % | ||||||||||||||
2022 | 85 | 12.36 | 41.58 | 1,916 | 0.00 | % | 0.25 | % | 0.75 | % | (21.00 | )% | (21.40 | )% | ||||||||||||||
2021 | 76 | 15.65 | 54.43 | 2,624 | 0.04 | % | 0.25 | % | 0.75 | % | 23.85 | % | 24.47 | % | ||||||||||||||
2020 | 55 | 42.71 | 43.84 | 2,353 | 1.62 | % | 0.50 | % | 0.75 | % | 20.10 | % | 20.40 | % | ||||||||||||||
2019 | 57 | 35.56 | 36.41 | 2,081 | 0.29 | % | 0.50 | % | 0.75 | % | 30.49 | % | 30.81 | % | ||||||||||||||
BNY Mellon Sustainable U.S. Equity Portfolio, Initial Shares | ||||||||||||||||||||||||||||
2023 | 40 | 14.37 | 29.97 | 698 | 0.73 | % | 0.25 | % | 0.50 | % | 23.51 | % | 23.21 | % | ||||||||||||||
2022 | 42 | 11.64 | 24.33 | 586 | 0.49 | % | 0.25 | % | 0.50 | % | (23.06 | )% | (23.26 | )% | ||||||||||||||
2021 | 37 | 15.12 | 31.70 | 782 | 0.76 | % | 0.25 | % | 0.50 | % | 26.37 | % | 26.68 | % | ||||||||||||||
2020 | 28 | 24.44 | 25.09 | 641 | 1.47 | % | 0.50 | % | 0.75 | % | 23.22 | % | 23.53 | % | ||||||||||||||
2019 | 26 | 19.83 | 20.31 | 530 | 1.47 | % | 0.50 | % | 0.75 | % | 33.36 | % | 33.69 | % |
37
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
BNY Mellon VIF Appreciation Portfolio, Initial Shares | ||||||||||||||||||||||||||||
2023 | 26 | $ | 14.90 | $ | 43.62 | $ | 696 | 0.71 | % | 0.25 | % | 0.75 | % | 20.67 | % | 20.07 | % | |||||||||||
2022 | 29 | 12.34 | 36.33 | 640 | 0.62 | % | 0.25 | % | 0.75 | % | (18.27 | )% | (18.67 | )% | ||||||||||||||
2021 | 28 | 15.10 | 45.97 | 848 | 0.45 | % | 0.25 | % | 0.75 | % | 26.18 | % | 26.81 | % | ||||||||||||||
2020 | 23 | 35.40 | 36.34 | 796 | 0.73 | % | 0.50 | % | 0.75 | % | 22.77 | % | 23.07 | % | ||||||||||||||
2019 | 24 | 28.84 | 29.53 | 707 | 1.23 | % | 0.50 | % | 0.75 | % | 35.08 | % | 35.42 | % | ||||||||||||||
BNY Mellon VIF Government Money Market Portfolio, Single Share | ||||||||||||||||||||||||||||
2023 | 303 | 10.50 | 11.82 | 3,516 | 4.53 | % | 0.25 | % | 0.75 | % | 4.36 | % | 3.85 | % | ||||||||||||||
2022 | 319 | 10.07 | 11.38 | 3,113 | 1.28 | % | 0.25 | % | 0.75 | % | 1.01 | % | 0.51 | % | ||||||||||||||
2021 | 377 | 9.96 | 11.65 | 4,116 | 0.01 | % | 0.25 | % | 0.75 | % | (0.73 | )% | (0.24 | )% | ||||||||||||||
2020 | 328 | 11.41 | 11.71 | 3,828 | 0.21 | % | 0.50 | % | 0.75 | % | (0.52 | )% | (0.27 | )% | ||||||||||||||
2019 | 292 | 11.46 | 11.74 | 3,422 | 1.64 | % | 0.50 | % | 0.75 | % | 0.91 | % | 1.16 | % | ||||||||||||||
DWS CROCI U.S. VIP, Class A | ||||||||||||||||||||||||||||
2023 | 2 | 14.70 | 23.79 | 48 | 1.70 | % | 0.25 | % | 0.50 | % | 20.46 | % | 20.16 | % | ||||||||||||||
2022 | 2 | 12.20 | 19.80 | 43 | 1.78 | % | 0.25 | % | 0.50 | % | (15.61 | )% | (15.82 | )% | ||||||||||||||
2021 | 2 | 14.46 | 23.52 | 58 | 3.30 | % | 0.50 | % | 0.50 | % | 26.06 | % | 26.06 | % | ||||||||||||||
2020 | 9 | 18.18 | 18.66 | 171 | 6.34 | % | 0.50 | % | 0.75 | % | (12.81 | )% | (12.60 | )% | ||||||||||||||
2019 | 8 | 20.85 | 21.35 | 176 | 3.00 | % | 0.50 | % | 0.75 | % | 31.96 | % | 32.29 | % | ||||||||||||||
DWS Equity 500 Index VIP, Class A | ||||||||||||||||||||||||||||
2023 | 11 | 15.75 | 55.09 | 319 | 1.36 | % | 0.25 | % | 0.75 | % | 25.69 | % | 25.07 | % | ||||||||||||||
2022 | 11 | 12.53 | 44.05 | 265 | 1.23 | % | 0.25 | % | 0.75 | % | (18.54 | )% | (18.95 | )% | ||||||||||||||
2021 | 11 | 15.38 | 55.92 | 339 | 1.61 | % | 0.25 | % | 0.75 | % | 27.44 | % | 28.08 | % | ||||||||||||||
2020 | 9 | 42.64 | 43.77 | 332 | 1.58 | % | 0.50 | % | 0.75 | % | 17.22 | % | 17.51 | % | ||||||||||||||
2019 | 8 | 36.38 | 37.25 | 311 | 2.09 | % | 0.50 | % | 0.75 | % | 30.21 | % | 30.53 | % |
38
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
DWS High Income VIP, Class A | ||||||||||||||||||||||||||||
2023 | 3 | $ | 11.39 | $ | 23.27 | $ | 36 | 5.21 | % | 0.25 | % | 0.50 | % | 11.06 | % | 10.79 | % | |||||||||||
2022 | 3 | 10.26 | 21.01 | 33 | 5.00 | % | 0.25 | % | 0.50 | % | (9.11 | )% | (9.33 | )% | ||||||||||||||
2021 | 2 | 11.29 | 23.17 | 36 | 5.03 | % | 0.50 | % | 0.50 | % | 3.49 | % | 3.49 | % | ||||||||||||||
2020 | 2 | 21.81 | 22.39 | 42 | 5.19 | % | 0.50 | % | 0.75 | % | 5.45 | % | 5.71 | % | ||||||||||||||
2019 | 2 | 20.68 | 21.18 | 40 | 5.69 | % | 0.50 | % | 0.75 | % | 14.83 | % | 15.11 | % | ||||||||||||||
DWS Small Cap Index VIP, Class A | ||||||||||||||||||||||||||||
2023 | 24 | 14.74 | 45.87 | 794 | 1.10 | % | 0.25 | % | 0.75 | % | 16.47 | % | 15.89 | % | ||||||||||||||
2022 | 23 | 12.66 | 39.58 | 682 | 0.88 | % | 0.25 | % | 0.75 | % | (20.83 | )% | (21.23 | )% | ||||||||||||||
2021 | 22 | 15.99 | 51.70 | 925 | 0.90 | % | 0.25 | % | 0.75 | % | 13.65 | % | 14.22 | % | ||||||||||||||
2020 | 21 | 44.21 | 45.38 | 955 | 1.36 | % | 0.50 | % | 0.75 | % | 18.54 | % | 18.84 | % | ||||||||||||||
2019 | 22 | 37.29 | 38.19 | 845 | 1.75 | % | 0.50 | % | 0.75 | % | 24.29 | % | 24.60 | % | ||||||||||||||
DWS Small Mid Cap Growth VIP, Class A | ||||||||||||||||||||||||||||
2023 | 5 | 13.09 | 26.92 | 100 | 0.02 | % | 0.25 | % | 0.75 | % | 18.53 | % | 17.95 | % | ||||||||||||||
2022 | 5 | 11.05 | 22.83 | 98 | 0.00 | % | 0.25 | % | 0.75 | % | (28.20 | )% | (28.55 | )% | ||||||||||||||
2021 | 5 | 15.38 | 32.88 | 139 | 0.04 | % | 0.25 | % | 0.75 | % | 12.99 | % | 13.56 | % | ||||||||||||||
2020 | 4 | 28.28 | 29.03 | 108 | 0.04 | % | 0.50 | % | 0.75 | % | 29.21 | % | 29.53 | % | ||||||||||||||
2019 | 4 | 21.88 | 22.41 | 89 | - | 0.50 | % | 0.75 | % | 21.50 | % | 21.81 | % | |||||||||||||||
DWS Small Mid Cap Value VIP, Class A | ||||||||||||||||||||||||||||
2023 | 5 | 16.53 | 29.42 | 124 | 1.16 | % | 0.25 | % | 0.50 | % | 14.66 | % | 14.38 | % | ||||||||||||||
2022 | 5 | 14.42 | 25.72 | 99 | 0.81 | % | 0.25 | % | 0.50 | % | (16.01 | )% | (16.22 | )% | ||||||||||||||
2021 | 5 | 17.16 | 30.70 | 120 | 1.68 | % | 0.25 | % | 0.50 | % | 29.85 | % | 30.17 | % | ||||||||||||||
2020 | 10 | 23.03 | 23.64 | 235 | 1.39 | % | 0.50 | % | 0.75 | % | (1.54 | )% | (1.29 | )% | ||||||||||||||
2019 | 10 | 23.39 | 23.95 | 228 | 0.75 | % | 0.50 | % | 0.75 | % | 20.61 | % | 20.91 | % |
39
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units (000's) | Unit Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
Franklin Global Real Estate VIP Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 44 | $ | 11.83 | $ | 18.97 | $ | 831 | 2.84 | % | 0.25 | % | 0.75 | % | 11.15 | % | 10.60 | % | |||||||||||
2022 | 44 | 10.64 | 17.16 | 741 | 2.20 | % | 0.25 | % | 0.75 | % | (26.24 | )% | (26.61 | )% | ||||||||||||||
2021 | 47 | 14.43 | 24.06 | 1,090 | 0.95 | % | 0.25 | % | 0.75 | % | 25.85 | % | 26.47 | % | ||||||||||||||
2020 | 49 | 18.57 | 19.07 | 937 | 2.91 | % | 0.50 | % | 0.75 | % | (6.09 | )% | (5.86 | )% | ||||||||||||||
2019 | 46 | 19.78 | 20.25 | 926 | 2.65 | % | 0.50 | % | 0.75 | % | 21.46 | % | 21.77 | % | ||||||||||||||
Invesco V.I. American Franchise Fund, Series I | ||||||||||||||||||||||||||||
2023 | 198 | 13.33 | 28.57 | 3,643 | 0.00 | % | 0.25 | % | 0.75 | % | 40.58 | % | 39.88 | % | ||||||||||||||
2022 | 210 | 9.48 | 20.42 | 2,733 | 0.00 | % | 0.25 | % | 0.75 | % | (31.28 | )% | (31.63 | )% | ||||||||||||||
2021 | 203 | 13.80 | 30.74 | 4,098 | 0.00 | % | 0.25 | % | 0.75 | % | 11.09 | % | 11.65 | % | ||||||||||||||
2020 | 144 | 26.89 | 27.60 | 3,858 | 0.07 | % | 0.50 | % | 0.75 | % | 41.29 | % | 41.65 | % | ||||||||||||||
2019 | 149 | 19.03 | 19.49 | 2,899 | 0.22 | % | 0.50 | % | 0.75 | % | 35.74 | % | 36.08 | % | ||||||||||||||
Invesco V.I. Core Equity Fund, Series I | ||||||||||||||||||||||||||||
2023 | 145 | 14.75 | 28.49 | 2,681 | 0.73 | % | 0.25 | % | 0.50 | % | 23.06 | % | 22.75 | % | ||||||||||||||
2022 | 152 | 11.99 | 23.21 | 2,310 | 0.85 | % | 0.25 | % | 0.50 | % | (20.74 | )% | (20.94 | )% | ||||||||||||||
2021 | 154 | 15.13 | 29.36 | 3,160 | 0.67 | % | 0.25 | % | 0.50 | % | 27.10 | % | 27.42 | % | ||||||||||||||
2020 | 116 | 22.50 | 23.10 | 2,638 | 2.58 | % | 0.50 | % | 0.75 | % | 13.00 | % | 13.28 | % | ||||||||||||||
2019 | 113 | 19.91 | 20.39 | 2,313 | 0.97 | % | 0.50 | % | 0.75 | % | 28.00 | % | 28.32 | % | ||||||||||||||
Invesco V.I. Discovery Mid Cap Growth Fund, Series I | ||||||||||||||||||||||||||||
2023 | 3 | 13.98 | 13.98 | 37 | 0.00 | % | 0.00 | % | 0.00 | % | 13.15 | % | 13.15 | % | ||||||||||||||
2022 | 3 | 12.36 | 12.36 | 35 | 0.00 | % | 0.00 | % | 0.00 | % | (30.98 | )% | (30.98 | )% | ||||||||||||||
2021 | 3 | 17.91 | 17.91 | 49 | 0.00 | % | 0.00 | % | 0.00 | % | 19.10 | % | 19.10 | % | ||||||||||||||
2020 | 4 | 15.03 | 15.03 | 53 | 0.00 | % | 0.00 | % | 0.00 | % | - | - | ||||||||||||||||
Invesco V.I. Equity and Income Fund, Series I | ||||||||||||||||||||||||||||
2023 | 60 | 11.16 | 11.08 | 673 | 2.01 | % | 0.00 | % | 0.25 | % | 10.56 | % | 10.28 | % | ||||||||||||||
2022 | 62 | 10.09 | 10.05 | 629 | 1.67 | % | 0.00 | % | 0.25 | % | (7.51 | )% | (7.74 | )% | ||||||||||||||
2021 | 71 | 10.91 | 10.89 | 774 | 2.03 | % | 0.00 | % | 0.25 | % | 5.74 | % | 5.57 | % |
40
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
Invesco V.I. EQV International Equity Fund, Series I | ||||||||||||||||||||||||||||
2023 | 61 | $ | 12.24 | $ | 24.23 | $ | 1,148 | 0.20 | % | 0.25 | % | 0.75 | % | 17.85 | % | 17.27 | % | |||||||||||
2022 | 66 | 10.39 | 20.66 | 1,042 | 1.60 | % | 0.25 | % | 0.75 | % | (18.51 | )% | (18.91 | )% | ||||||||||||||
2021 | 65 | 12.74 | 26.22 | 1,331 | 1.32 | % | 0.25 | % | 0.75 | % | 5.10 | % | 5.62 | % | ||||||||||||||
2020 | 52 | 24.24 | 24.89 | 1,276 | 2.37 | % | 0.50 | % | 0.75 | % | 13.15 | % | 13.43 | % | ||||||||||||||
2019 | 52 | 21.43 | 21.94 | 1,146 | 1.64 | % | 0.50 | % | 0.75 | % | 27.62 | % | 27.93 | % | ||||||||||||||
Invesco V.I. Government Securities Fund, Series I | ||||||||||||||||||||||||||||
2023 | 11 | 9.19 | 14.67 | 138 | 2.12 | % | 0.25 | % | 0.50 | % | 4.36 | % | 4.10 | % | ||||||||||||||
2022 | 11 | 8.80 | 14.09 | 126 | 1.96 | % | 0.25 | % | 0.50 | % | (10.52 | )% | (10.74 | )% | ||||||||||||||
2021 | 11 | 9.84 | 15.79 | 142 | 3.09 | % | 0.25 | % | 0.50 | % | (2.75 | )% | (2.51 | )% | ||||||||||||||
2020 | 6 | 15.81 | 16.23 | 84 | 2.45 | % | 0.50 | % | 0.75 | % | 5.48 | % | 5.74 | % | ||||||||||||||
2019 | 5 | 14.99 | 15.35 | 82 | 2.61 | % | 0.50 | % | 0.75 | % | 5.28 | % | 5.55 | % | ||||||||||||||
Invesco V.I. Managed Volatility | ||||||||||||||||||||||||||||
2021 | - | - | - | - | 4.31 | % | 0.25 | % | 0.25 | % | 7.71 | % | 7.71 | % | ||||||||||||||
2020 | 36 | 21.53 | 22.11 | 779 | 4.05 | % | 0.50 | % | 0.75 | % | 2.13 | % | 2.38 | % | ||||||||||||||
2019 | 36 | 21.09 | 21.59 | 770 | 1.36 | % | 0.50 | % | 0.75 | % | 17.70 | % | 17.99 | % | ||||||||||||||
Invesco V.I. Technology Fund, Series I | ||||||||||||||||||||||||||||
2023 | 191 | 12.21 | 15.94 | 2,615 | 0.00 | % | 0.25 | % | 0.75 | % | 46.58 | % | 45.85 | % | ||||||||||||||
2022 | 199 | 8.33 | 10.93 | 1,852 | 0.00 | % | 0.25 | % | 0.75 | % | (40.10 | )% | (40.40 | )% | ||||||||||||||
2021 | 194 | 13.91 | 18.87 | 3,145 | 0.00 | % | 0.25 | % | 0.75 | % | 13.56 | % | 14.13 | % | ||||||||||||||
2020 | 180 | 16.15 | 16.58 | 2,943 | 0.60 | % | 0.50 | % | 0.75 | % | 45.03 | % | 45.39 | % | ||||||||||||||
2019 | 199 | 11.13 | 11.40 | 2,270 | - | 0.50 | % | 0.75 | % | 34.87 | % | 35.20 | % | |||||||||||||||
MFS Growth Series, Initial Class | ||||||||||||||||||||||||||||
2023 | 118 | 13.21 | 38.39 | 2,354 | 0.00 | % | 0.25 | % | 0.75 | % | 35.52 | % | 34.86 | % | ||||||||||||||
2022 | 124 | 9.75 | 28.47 | 1,808 | 0.00 | % | 0.25 | % | 0.75 | % | (31.81 | )% | (32.14 | )% | ||||||||||||||
2021 | 119 | 14.30 | 43.18 | 2,761 | 0.00 | % | 0.25 | % | 0.75 | % | 22.61 | % | 23.22 | % | ||||||||||||||
2020 | 69 | 34.22 | 35.13 | 2,286 | 0.00 | % | 0.50 | % | 0.75 | % | 30.88 | % | 31.20 | % | ||||||||||||||
2019 | 68 | 26.15 | 26.77 | 1,819 | - | 0.50 | % | 0.75 | % | 37.12 | % | 37.46 | % |
41
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
MFS High Yield Portfolio | ||||||||||||||||||||||||||||
2023 | 5 | $ | 11.12 | $ | 13.99 | $ | 75 | 5.80 | % | 0.25 | % | 0.75 | % | 12.13 | % | 11.57 | % | |||||||||||
2022 | 5 | 9.91 | 12.54 | 5 | 9.62 | % | 0.25 | % | 0.75 | % | (10.74 | )% | (11.18 | )% | ||||||||||||||
2021 | 5 | 14.41 | 14.41 | 74 | 4.86 | % | 0.50 | % | 0.75 | % | 2.72 | % | 2.97 | % | ||||||||||||||
2020 | 5 | 13.74 | 14.00 | 73 | 5.35 | % | 0.50 | % | 0.75 | % | 4.30 | % | 4.56 | % | ||||||||||||||
2019 | 5 | 13.17 | 13.39 | 70 | 5.69 | % | 0.50 | % | 0.75 | % | 13.95 | % | 14.24 | % | ||||||||||||||
MFS Investors Trust Series, Initial Class | ||||||||||||||||||||||||||||
2023 | 17 | 14.81 | 41.39 | 316 | 0.73 | % | 0.25 | % | 0.50 | % | 18.68 | % | 18.39 | % | ||||||||||||||
2022 | 18 | 12.48 | 34.96 | 334 | 0.58 | % | 0.25 | % | 0.50 | % | (16.70 | )% | (16.90 | )% | ||||||||||||||
2021 | 11 | 14.98 | 42.07 | 355 | 0.64 | % | 0.25 | % | 0.50 | % | 26.18 | % | 26.50 | % | ||||||||||||||
2020 | 9 | 32.48 | 33.34 | 291 | 0.65 | % | 0.50 | % | 0.75 | % | 13.02 | % | 13.30 | % | ||||||||||||||
2019 | 9 | 28.74 | 29.43 | 259 | 0.97 | % | 0.50 | % | 0.75 | % | 30.60 | % | 30.93 | % | ||||||||||||||
MFS Research Series, Initial Class | ||||||||||||||||||||||||||||
2023 | 20 | 14.79 | 38.92 | 471 | 0.52 | % | 0.25 | % | 0.75 | % | 22.11 | % | 21.51 | % | ||||||||||||||
2022 | 20 | 12.11 | 32.03 | 393 | 0.43 | % | 0.25 | % | 0.75 | % | (17.42 | )% | (17.83 | )% | ||||||||||||||
2021 | 23 | 14.66 | 40.11 | 561 | 0.54 | % | 0.25 | % | 0.75 | % | 23.87 | % | 24.49 | % | ||||||||||||||
2020 | 15 | 31.47 | 32.30 | 479 | 1.01 | % | 0.50 | % | 0.75 | % | 15.73 | % | 16.01 | % | ||||||||||||||
2019 | 15 | 27.19 | 27.84 | 418 | 1.35 | % | 0.50 | % | 0.75 | % | 31.96 | % | 32.29 | % | ||||||||||||||
MFS Total Return Series, Initial Class | ||||||||||||||||||||||||||||
2023 | 54 | 12.86 | 35.86 | 1,195 | 2.04 | % | 0.25 | % | 0.75 | % | 10.17 | % | 9.62 | % | ||||||||||||||
2022 | 58 | 11.67 | 32.71 | 1,157 | 1.63 | % | 0.25 | % | 0.75 | % | (9.81 | )% | (10.25 | )% | ||||||||||||||
2021 | 56 | 12.94 | 37.51 | 1,442 | 1.86 | % | 0.25 | % | 0.75 | % | 13.27 | % | 13.83 | % | ||||||||||||||
2020 | 41 | 32.18 | 33.03 | 1,308 | 2.18 | % | 0.50 | % | 0.75 | % | 9.00 | % | 9.27 | % | ||||||||||||||
2019 | 39 | 29.52 | 30.23 | 1,176 | 2.30 | % | 0.50 | % | 0.75 | % | 19.49 | % | 19.79 | % |
42
As of December 31 | For the period ended December 31 | |||||||||||||||||||||||||||
Subaccount | Units
(000's) | Unit
Fair Value Corresponding to the Lowest and Highest Expense Ratios | Net
Assets (000's) | Investment Income Ratio (a) | Expense Ratios (b) | Total
Return (c) Corresponding to the Lowest and Highest Expense Ratios | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||||||
MFS Value Series, Initial Class | ||||||||||||||||||||||||||||
2023 | 3 | $ | 15.04 | $ | 37.73 | $ | 78 | 1.66 | % | 0.25 | % | 0.50 | % | 7.66 | % | 7.40 | % | |||||||||||
2022 | 3 | 13.97 | 35.13 | 65 | 1.47 | % | 0.25 | % | 0.50 | % | (6.14 | )% | (6.37 | )% | ||||||||||||||
2021 | 2 | 14.89 | 37.52 | 58 | 1.33 | % | 0.25 | % | 0.50 | % | 24.83 | % | 25.14 | % | ||||||||||||||
2020 | 2 | 29.28 | 30.06 | 51 | 1.55 | % | 0.50 | % | 0.75 | % | 2.70 | % | 2.96 | % | ||||||||||||||
2019 | 2 | 28.51 | 29.20 | 47 | 1.42 | % | 0.50 | % | 0.75 | % | 28.84 | % | 29.16 | % | ||||||||||||||
Templeton Foreign VIP Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 29 | 13.75 | 19.23 | 554 | 3.15 | % | 0.25 | % | 0.75 | % | 20.46 | % | 19.86 | % | ||||||||||||||
2022 | 32 | 11.41 | 16.05 | 498 | 2.93 | % | 0.25 | % | 0.75 | % | (7.84 | )% | (8.29 | )% | ||||||||||||||
2021 | 36 | 12.38 | 18.01 | 632 | 1.93 | % | 0.25 | % | 0.75 | % | 3.38 | % | 3.90 | % | ||||||||||||||
2020 | 34 | 16.93 | 17.38 | 599 | 2.96 | % | 0.50 | % | 0.75 | % | (1.89 | )% | (1.65 | )% | ||||||||||||||
2019 | 30 | 17.25 | 17.67 | 538 | 1.87 | % | 0.50 | % | 0.75 | % | 11.69 | % | 11.97 | % | ||||||||||||||
Templeton Global Bond VIP Fund, Class 2 | ||||||||||||||||||||||||||||
2023 | 10 | 9.19 | 19.85 | 170 | 0.00 | % | 0.25 | % | 0.75 | % | 2.63 | % | 2.12 | % | ||||||||||||||
2022 | 10 | 8.96 | 19.43 | 172 | 0.00 | % | 0.25 | % | 0.75 | % | (5.19 | )% | (5.66 | )% | ||||||||||||||
2021 | 11 | 9.45 | 21.20 | 203 | 0.00 | % | 0.25 | % | 0.75 | % | (5.70 | )% | (5.23 | )% | ||||||||||||||
2020 | 11 | 21.85 | 22.43 | 230 | 8.29 | % | 0.50 | % | 0.75 | % | (5.99 | )% | (5.75 | )% | ||||||||||||||
2019 | 10 | 23.24 | 23.79 | 239 | 7.20 | % | 0.50 | % | 0.75 | % | 1.25 | % | 1.51 | % |
(a) These ratios represent the dividends received by the Subaccount, excluding distributions of capital gains, divided by the daily average net assets. These ratios exclude expenses, such as mortality and expense charges, that result in direct reductions in the unit values. 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 ratios represent the annualized Policy expenses of the respective Subaccounts of the Separate Account, consisting primarily of mortality and expense risk charges, for each period indicated. These ratios include only those expenses that result in a direct reduction to unit values. Charges made directly to Policy owner accounts through the redemption of units and expenses of the underlying mutual fund are excluded. | |
(c) These amounts represent the total return for the periods indicated, are not annualized, include changes in the value of the underlying mutual fund, and reflect deductions for all items included in the expense ratio. 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. |
43
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.
44