ABOUT THIS REPORT

 

This report is a presentation of AuguStar℠ Variable Account R. Please note the variable account may offer more than one variable product. Some products may have different underlying mutual funds from those available in your contract. Therefore, not all funds listed in this report may be available in your contract. Please refer to your most recent account statement for specific information about your investment in AuguStar℠ Variable Account R.

 

This Annual Report has four major sections:

 

Statements of Assets and Contract Owners’ Equity

These statements list all the underlying funds of the variable account, the number of shares owned, cost of shares, investments at fair value and contracts in accumulation period. The fair value of the assets changes as the underlying mutual funds change in value. As contract owners transfer among the underlying funds, the number of shares increases or decreases accordingly. When money is deposited or withdrawn by a contract owner, shares are correspondingly purchased or redeemed.

 

Statements of Operations

The Statements of Operations show income and expenses to the variable account from investment activity for reinvested dividends and risk and administrative expenses. Risk and administrative expenses are assessed through the daily unit value calculation and represent an expense to the variable account and its contract owners. These statements also show reinvested capital gains, the realized gain (loss) resulting from units being sold, and unrealized gain (loss).

 

Statements of Changes in Contract Owners’ Equity

The Statements of Changes in Contract Owners’ Equity include the increase or decrease in contract owners’ equity from operations for income and expenses shown on the statements of operations. In addition, the equity transactions section of this statement illustrates contract purchase payments, transfers to and from fixed dollar contract and other subaccounts, withdrawals, surrenders and death benefit payments, surrender charges, lapse charges, and cost of insurance and other administrative fees. The sum of these two sections represents the net change in contract owners’ equity which, when added to the beginning contracts owners’ equity, equals contract owners’ equity at the end of the reporting period. The change in units section illustrates the number of units purchased and redeemed for each subaccount during the period reported.

 

Notes to Financial Statements

The Notes to Financial Statements provide further disclosures about the variable account and its underlying contract provisions.

 

The following includes fund trust abbreviations that occur throughout this report:

 

Fund Trust Abbreviations - 

AVIP - AuguStar℠ Variable Insurance Products Fund, Inc. 

FIDS - Fidelity® Variable Insurance Products Fund - Service Class 

FID2 - Fidelity® Variable Insurance Products Fund - Service Class 2 

JASI - Janus Aspen Series - Institutional Shares 

JASS - Janus Aspen Series - Service Shares 

LEGI - Legg Mason Partners Variable Equity Trust - Class I

ASVT - Allspring Variable Trust 

MSVI - Morgan Stanley Variable Insurance Fund, Inc. - Class I 

MSV2 - Morgan Stanley Variable Insurance Fund, Inc. - Class II 

GSVI - Goldman Sachs Variable Insurance Trust - Institutional Shares 

GSVS - Goldman Sachs Variable Insurance Trust - Service Shares 

LAZS - Lazard Retirement Series, Inc. - Service Shares 

PRS2 - The Prudential Series Fund, Inc. - Class II 

LINC - Lincoln Variable Insurance Products Trust - Standard Class

MFSI - MFS® Variable Insurance Trust - Service Class 

MFS2 - MFS® Variable Insurance Trust II - Service Class 

PVIA - PIMCO Variable Insurance Trust - Administrative Shares 

CALI - Calvert Variable Products, Inc. 

BNYS - BNY Mellon Variable Investment Fund - Service Shares 

ROYI - Royce Capital Fund - Investment Class 

AIMI - AIM Variable Insurance Funds (Invesco Variable Insurance Funds) 

NBAS - Neuberger Berman Advisers Management Trust - S Class 

FRT2 - Franklin Templeton Variable Insurance Products Trust - Class 2 

 

 

FRT4 - Franklin Templeton Variable Insurance Products Trust - Class 4 

FEDS - Federated Hermes Insurance Series 

ALP2 - ALPS Variable Investment Trust - Class II 

IVYV - Ivy Variable Insurance Portfolios

 

 

AuguStar℠ Variable Account R            

 

Statements of Assets and Contract Owners' Equity December 31, 2023

 

           Assets   Contract owners' equity 
   Shares   Cost  

Investments,

at fair value

  

Contracts in

accumulation

period 
(note 5)

 
AVIP - AVIP Bond Subaccount (d)   162,089   $2,686,097   $2,747,412   $2,747,412 
AVIP - AVIP BlackRock Balanced Allocation Subaccount (d)   215,694    5,824,739    7,025,153    7,025,153 
AVIP - AVIP BlackRock Advantage International Equity Subaccount (d)   565,717    7,666,937    8,638,499    8,638,499 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount (b)(d)   4,150,903    8,488,467    6,226,354    6,226,354 
AVIP - AVIP AB Small Cap Subaccount (d)   810,247    13,333,154    10,095,677    10,095,677 
AVIP - AVIP AB Mid Cap Core Subaccount (d)   290,473    8,359,213    8,513,757    8,513,757 
AVIP - AVIP S&P 500® Index Subaccount (d)   915,995    25,189,720    35,577,259    35,577,259 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount (d)   77,790    1,246,187    1,395,554    1,395,554 
AVIP - AVIP Federated High Income Bond Subaccount (d)   125,069    2,222,392    2,383,809    2,383,809 
AVIP - AVIP Nasdaq-100® Index Subaccount (d)   380,827    6,474,531    6,691,136    6,691,136 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount (d)   959,505    28,750,956    30,723,348    30,723,348 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount (d)   153,278    3,817,695    3,408,906    3,408,906 
AVIP - AVIP S&P MidCap 400® Index Subaccount (d)   28,638    516,445    589,082    589,082 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount (d)   61,407    604,762    563,720    563,720 
FIDS - VIP Government Money Market Subaccount   4,761,607    4,761,607    4,761,607    4,761,607 
FID2 - VIP Mid Cap Subaccount   357,695    11,762,367    12,408,444    12,408,444 
FID2 - VIP Contrafund® Subaccount   404,084    14,318,888    18,923,256    18,923,256 
FID2 - VIP Growth Subaccount   96,687    7,000,451    8,694,094    8,694,094 
FID2 - VIP Equity-Income Subaccount   144,729    3,244,264    3,460,461    3,460,461 
FID2 - VIP Real Estate Subaccount   42,449    777,106    716,535    716,535 
JASI - Janus Henderson Research Subaccount   134,592    4,367,809    6,076,850    6,076,850 
JASI - Janus Henderson Global Research Subaccount   49,703    2,258,289    3,036,836    3,036,836 
JASI - Janus Henderson Balanced Subaccount   49,656    1,725,350    2,248,437    2,248,437 
JASS - Janus Henderson Research Subaccount   77,474    2,442,720    3,336,016    3,336,016 
JASS - Janus Henderson Global Research Subaccount   43,517    1,935,497    2,568,349    2,568,349 
JASS - Janus Henderson Balanced Subaccount   121,271    4,620,212    5,827,056    5,827,056 
JASS - Janus Henderson Overseas Subaccount   111,103    3,890,372    4,453,027    4,453,027 
LEGI - ClearBridge Variable Dividend Strategy Subaccount   28,108    594,738    574,536    574,536 
LEGI - ClearBridge Variable Large Cap Value Subaccount   38,407    787,268    814,609    814,609 
ASVT - VT Opportunity Subaccount   8,154    183,730    211,921    211,921 
ASVT - VT Discovery SMID Cap Growth Subaccount (a)   19,107    430,616    390,939    390,939 
MSVI - VIF U.S. Real Estate Subaccount   47,625    818,617    692,474    692,474 
MSV2 - VIF U.S. Real Estate Subaccount   82,178    1,335,970    1,186,652    1,186,652 
MSV2 - VIF Growth Subaccount   207,073    4,158,555    2,097,646    2,097,646 
GSVI - Large Cap Value Subaccount   367,351    3,473,285    3,096,773    3,096,773 
GSVI - U.S. Equity Insights Subaccount   47,511    834,407    927,891    927,891 
GSVI - Strategic Growth Subaccount   109,223    1,389,015    1,369,652    1,369,652 
GSVS - Large Cap Value Subaccount   37,412    343,033    315,761    315,761 
GSVS - U.S. Equity Insights Subaccount   1,356    26,326    26,730    26,730 
GSVS - Strategic Growth Subaccount   20,471    254,041    253,840    253,840 
LAZS - Emerging Markets Equity Subaccount   181,663    3,642,777    3,784,047    3,784,047 
LAZS - U.S. Small Cap Equity Select Subaccount (c)   203,841    3,152,132    2,751,853    2,751,853 
LAZS - International Equity Subaccount   58,103    553,931    528,152    528,152 
PRS2 - PSF PGIM Jennison Growth Subaccount   7,227    601,591    962,178    962,178 
PRS2 - PSF PGIM Jennison Blend Subaccount   43,825    3,974,109    4,127,010    4,127,010 
LINC - LVIP JPMorgan Small Cap Core Subaccount    33,397    689,481    662,891    662,891 
LINC - LVIP JPMorgan Mid Cap Value Subaccount    386,963    3,751,726    3,936,578    3,936,578 
MFSI - New Discovery Subaccount   63,612    961,754    642,481    642,481 
MFSI - Mid Cap Growth Subaccount   207,484    1,793,427    1,539,529    1,539,529 
MFSI - Total Return Subaccount   147,721    3,350,786    3,350,319    3,350,319 
MFS2 - Massachusetts Investors Growth Stock Subaccount   22,013    451,192    486,491    486,491 
PVIA - Real Return Subaccount   233,670    2,982,609    2,703,556    2,703,556 
PVIA - Total Return Subaccount   324,606    3,442,188    2,979,881    2,979,881 
PVIA - Global Bond Opportunities Subaccount   128,878    1,456,804    1,239,811    1,239,811 
PVIA - CommodityRealReturn® Strategy Subaccount   62,702    476,187    335,458    335,458 

 

 

AuguStar℠ Variable Account R            

 

Statements of Assets and Contract Owners' Equity (continued) December 31, 2023


           Assets   Contract owners' equity 
   Shares   Cost  

Investments,

at fair value

  

Contracts in

accumulation

period 
(note 5)

 
CALI - VP S&P 500 Index Subaccount   826   $105,133   $142,835   $142,835 
BNYS - Appreciation Subaccount   24,713    1,004,373    847,166    847,166 
ROYI - Small-Cap Subaccount   595,346    5,237,529    5,709,364    5,709,364 
ROYI - Micro-Cap Subaccount   325,334    3,188,999    2,983,310    2,983,310 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount   17,530    609,045    586,743    586,743 
NBAS - AMT Mid Cap Intrinsic Value Subaccount   8,637    157,027    166,871    166,871 
FRT2 - Franklin Income VIP Subaccount   202,577    2,998,970    2,876,599    2,876,599 
FRT2 - Franklin DynaTech VIP Subaccount   146,985    762,827    627,625    627,625 
FRT2 - Templeton Foreign VIP Subaccount   60,252    818,615    857,984    857,984 
FRT4 - Franklin Income VIP Subaccount   14,978    225,159    219,733    219,733 
FRT4 - Franklin DynaTech VIP Subaccount   45,377    177,845    169,255    169,255 
FRT4 - Templeton Foreign VIP Subaccount   12,362    169,816    179,868    179,868 
FRT4 - Franklin Allocation VIP Subaccount   16,222    98,791    82,734    82,734 
FEDS - Kaufmann Fund II Service Shares Subaccount   36,044    671,638    568,420    568,420 
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount   67,165    724,720    665,602    665,602 
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount   17,216    181,623    169,575    169,575 
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount   112,519    1,211,998    1,169,074    1,169,074 
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount   327,870    3,492,436    3,718,047    3,718,047 
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount   106,786    1,289,988    1,471,512    1,471,512 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount   117,014    1,119,134    1,025,041    1,025,041 
IVYV - Delaware Ivy VIP Natural Resources Subaccount   135,430    617,973    639,230    639,230 
IVYV - Delaware Ivy VIP Science and Technology Subaccount   141,868    3,681,594    3,258,719    3,258,719 

 

(a)Name change effective on May 1, 2023:

ASVT - VT Discovery SMID Cap Growth Subaccount formerly known as ASVT - VT Discovery Subaccount 

(b)Name change effective on July 28, 2023:

ONFI - ON Fidelity Institutional AM® Equity Growth Subaccount formerly known as ONFI - ON Janus Henderson Forty Subaccount 

(c)Name change effective on September 8, 2023:

LAZS - US Small Cap Equity Select Subaccount formerly known as LAZS - U.S. Small-Mid Cap Equity Subaccount 

(d)Name change effective on December 4, 2023:

AVIP - AVIP Bond Subaccount formerly known as ONFI - ON Bond Subaccount 

AVIP - AVIP BlackRock Balanced Allocation Subaccount formerly known as ONFI - ON BlackRock Balanced Allocation Subaccount 

AVIP - AVIP BlackRock Advantage International Equity Subaccount formerly known as ONFI - ON BlackRock Advantage International Equity Subaccount 

AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount formerly known as ONFI - ON Fidelity Institutional AM® Equity Growth Subaccount 

AVIP - AVIP AB Small Cap Subaccount formerly known as ONFI - ON AB Small Cap Subaccount 

AVIP - AVIP AB Mid Cap Core Subaccount formerly known as ONFI - ON AB Mid Cap Core Subaccount 

AVIP - AVIP S&P 500® Index Subaccount formerly known as ONFI - ON S&P 500® Index Subaccount 

AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Value Subaccount 

AVIP - AVIP Federated High Income Bond Subaccount formerly known as ONFI - ON Federated High Income Bond Subaccount 

AVIP - AVIP Nasdaq-100® Index Subaccount formerly known as ONFI - ON Nasdaq-100® Index Subaccount 

AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Core Subaccount 

AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount formerly known as ONFI - ON BlackRock Advantage Small Cap Growth Subaccount 

AVIP - AVIP S&P MidCap 400® Index Subaccount formerly known as ONFI - ON S&P MidCap 400® Index Subaccount 

AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Growth Subaccount

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Operations For the Period Ended December 31, 2023

 

   Investment activity:        Realized and unrealized gain (loss) on investments:  
    Reinvested Dividends     Risk and administrative expense (note 2)     Net investment activity     Reinvested capital gains     Realized gain (loss)     Unrealized gain (loss)     Net gain (loss) on investments     Net increase (decrease) in contract owners' equity from operations  
AVIP - AVIP Bond Subaccount  $84,898   $(13,230)  $71,668   $0   $(4,794)  $135,200   $130,406   $202,074 
AVIP - AVIP BlackRock Balanced Allocation Subaccount   115,202    (58,232)   56,970    0    455,965    1,012,312    1,468,277    1,525,247 
AVIP - AVIP BlackRock Advantage International Equity Subaccount   295,642    (44,960)   250,682    0    82,193    1,045,419    1,127,612    1,378,294 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   0    (33,726)   (33,726)   555,594    (515,293)   1,856,880    1,341,587    1,863,455 
AVIP - AVIP AB Small Cap Subaccount   0    (67,074)   (67,074)   0    (914,350)   2,489,793    1,575,443    1,508,369 
AVIP - AVIP AB Mid Cap Core Subaccount   37,702    (54,498)   (16,796)   0    (105,152)   1,360,485    1,255,333    1,238,537 
AVIP - AVIP S&P 500® Index Subaccount   392,374    (188,563)   203,811    1,372,800    1,621,260    4,353,391    5,974,651    7,551,262 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   27,240    (5,726)   21,514    14,927    19,312    114,909    134,221    170,662 
AVIP - AVIP Federated High Income Bond Subaccount   136,865    (7,930)   128,935    0    19,090    123,047    142,137    271,072 
AVIP - AVIP Nasdaq-100® Index Subaccount   28,320    (26,237)   2,083    496,424    (77,187)   1,873,539    1,796,352    2,294,859 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   296,262    (169,825)   126,437    98,996    (167,658)   6,393,458    6,225,800    6,451,233 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   0    (14,939)   (14,939)   0    (91,641)   685,523    593,882    578,943 
AVIP - AVIP S&P MidCap 400® Index Subaccount   4,641    (3,322)   1,319    24,423    51,183    17,189    68,372    94,114 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   651    (2,476)   (1,825)   3,104    (10,824)   131,401    120,577    121,856 
FIDS - VIP Government Money Market Subaccount   244,638    (21,558)   223,080    0    (1,190)   0    (1,190)   221,890 
FID2 - VIP Mid Cap Subaccount   45,222    (53,034)   (7,812)   338,300    (19,085)   1,281,605    1,262,520    1,593,008 
FID2 - VIP Contrafund® Subaccount   44,810    (85,451)   (40,641)   633,547    418,145    3,810,370    4,228,515    4,821,421 
FID2 - VIP Growth Subaccount   282    (37,306)   (37,024)   377,682    87,239    1,855,606    1,942,845    2,283,503 
FID2 - VIP Equity-Income Subaccount   57,864    (14,398)   43,466    99,293    32,393    143,574    175,967    318,726 
FID2 - VIP Real Estate Subaccount   16,058    (2,634)   13,424    32,647    (37,683)   62,621    24,938    71,009 
JASI - Janus Henderson Research Subaccount   7,732    (41,252)   (33,520)   0    139,610    1,834,131    1,973,741    1,940,221 
JASI - Janus Henderson Global Research Subaccount   26,063    (20,917)   5,146    79,445    71,769    492,085    563,854    648,445 
JASI - Janus Henderson Balanced Subaccount   46,800    (16,914)   29,886    0    84,106    192,006    276,112    305,998 
JASS - Janus Henderson Research Subaccount   1,701    (14,023)   (12,322)   0    27,197    954,701    981,898    969,576 
JASS - Janus Henderson Global Research Subaccount   19,000    (8,368)   10,632    73,458    72,951    399,944    472,895    556,985 
JASS - Janus Henderson Balanced Subaccount   98,480    (16,423)   82,057    0    106,469    566,434    672,903    754,960 
JASS - Janus Henderson Overseas Subaccount   63,332    (11,612)   51,720    0    80,287    307,560    387,847    439,567 
LEGI - ClearBridge Variable Dividend Strategy Subaccount   11,111    (1,247)   9,864    73,234    (1,165)   (20,314)   (21,479)   61,619 
LEGI - ClearBridge Variable Large Cap Value Subaccount   10,540    (3,753)   6,787    61,232    489    41,341    41,830    109,849 
ASVT - VT Opportunity Subaccount   0    (1,445)   (1,445)   16,504    882    28,403    29,285    44,344 
ASVT - VT Discovery SMID Cap Growth Subaccount   0    (2,787)   (2,787)   0    (4,862)   73,213    68,351    65,564 
MSVI - VIF U.S. Real Estate Subaccount   14,436    (4,866)   9,570    0    (24,669)   99,898    75,229    84,799 
MSV2 - VIF U.S. Real Estate Subaccount   22,440    415    22,855    0    (43,175)   172,167    128,992    151,847 
MSV2 - VIF Growth Subaccount   0    (6,828)   (6,828)   0    (624,505)   1,330,506    706,001    699,173 
GSVI - Large Cap Value Subaccount   52,606    (14,360)   38,246    265,611    (48,347)   97,741    49,394    353,251 
GSVI - U.S. Equity Insights Subaccount   5,985    (4,358)   1,627    0    (2,187)   178,618    176,431    178,058 
GSVI - Strategic Growth Subaccount   0    (6,495)   (6,495)   51,794    (34,667)   389,028    354,361    399,660 
GSVS - Large Cap Value Subaccount   4,492    (1,028)   3,464    26,548    (1,105)   5,285    4,180    34,192 
GSVS - U.S. Equity Insights Subaccount   115    (7)   108    0    (34)   4,956    4,922    5,030 
GSVS - Strategic Growth Subaccount   0    (868)   (868)   9,246    (1,057)   42,599    41,542    49,920 

 

 

AuguStar℠ Variable Account R  
   
Statements of Operations (continued) For the Period Ended December 31, 2023


   Investment activity:        Realized and unrealized gain (loss) on investments:  
    Reinvested Dividends     Risk and administrative expense (note 2)     Net investment activity     Reinvested capital gains     Realized gain (loss)     Unrealized gain (loss)     Net gain (loss) on investments     Net increase (decrease) in contract owners' equity from operations  
LAZS - Emerging Markets Equity Subaccount   $177,693    $(12,654)   $165,039    $0    $(38,068)   $606,934    $568,866    $733,905 
LAZS - U.S. Small Cap Equity Select Subaccount   0    (8,849)   (8,849)   0    (92,183)   346,995    254,812    245,963 
LAZS - International Equity Subaccount   6,623    (1,985)   4,638    0    (7,402)   76,888    69,486    74,124 
PRS2 - PSF PGIM Jennison Growth Subaccount   0    (4,821)   (4,821)   0    78,203    288,530    366,733    361,912 
PRS2 - PSF PGIM Jennison Blend Subaccount (note 4)   0    (1,281)   (1,281)   0    (114)   152,901    152,787    151,506 
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)   8,493    (2,363)   6,130    5,454    (14,614)   76,827    62,213    73,797 
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)   122,155    (16,180)   105,975    354,884    (3,814)   (83,294)   (87,108)   373,751 
MFSI - New Discovery Subaccount   0    (2,660)   (2,660)   0    (93,071)   176,449    83,378    80,718 
MFSI - Mid Cap Growth Subaccount   0    (5,561)   (5,561)   22,686    (56,141)   303,004    246,863    263,988 
MFSI - Total Return Subaccount   58,892    (11,827)   47,065    140,563    (10,899)   124,156    113,257    300,885 
MFS2 - Massachusetts Investors Growth Stock Subaccount   220    (2,510)   (2,290)   23,820    713    49,211    49,924    71,454 
PVIA - Real Return Subaccount   81,076    (4,799)   76,277    0    (38,041)   52,330    14,289    90,566 
PVIA - Total Return Subaccount   107,662    (10,088)   97,574    0    (117,531)   181,371    63,840    161,414 
PVIA - Global Bond Opportunities Subaccount   27,052    (2,772)   24,280    13,070    (63,928)   86,351    22,423    59,773 
PVIA - CommodityRealReturn® Strategy Subaccount   73,351    (1,758)   71,593    0    (87,016)   (28,463)   (115,479)   (43,886)
CALI - VP S&P 500 Index Subaccount   1,798    (972)   826    6,640    1,557    20,128    21,685    29,151 
BNYS - Appreciation Subaccount   3,677    (3,219)   458    64,708    (11,488)   84,919    73,431    138,597 
ROYI - Small-Cap Subaccount   43,733    (20,359)   23,374    454,187    37,791    666,187    703,978    1,181,539 
ROYI - Micro-Cap Subaccount   0    (8,742)   (8,742)   0    (66,962)   552,152    485,190    476,448 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount   0    (1,865)   (1,865)   432    (10,493)   104,438    93,945    92,512 
NBAS - AMT Mid Cap Intrinsic Value Subaccount   797    (764)   33    6,837    455    8,284    8,739    15,609 
FRT2 - Franklin Income VIP Subaccount   145,859    (11,722)   134,137    176,828    (22,186)   (66,108)   (88,294)   222,671 
FRT2 - Franklin DynaTech VIP Subaccount   0    (2,417)   (2,417)   0    (47,591)   246,139    198,548    196,131 
FRT2 - Templeton Foreign VIP Subaccount   27,441    (3,123)   24,318    0    (999)   131,780    130,781    155,099 
FRT4 - Franklin Income VIP Subaccount   9,912    (681)   9,231    12,213    (230)   (4,968)   (5,198)   16,246 
FRT4 - Franklin DynaTech VIP Subaccount   0    (621)   (621)   0    (6,573)   41,817    35,244    34,623 
FRT4 - Templeton Foreign VIP Subaccount   4,659    (281)   4,378    0    (32)   24,004    23,972    28,350 
FRT4 - Franklin Allocation VIP Subaccount   1,027    (365)   662    1,275    (4,031)   12,555    8,524    10,461 
FEDS - Kaufmann Fund II Service Shares Subaccount   0    (2,088)   (2,088)   0    (77,461)   160,098    82,637    80,549 
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount   14,986    (2,547)   12,439    7,561    (4,220)   27,026    22,806    42,806 
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount   3,440    (976)   2,464    1,600    (994)   11,859    10,865    14,929 
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount   22,960    (6,740)   16,220    26,725    (17,672)   116,573    98,901    141,846 
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount   63,564    (16,017)   47,547    82,289    8,564    348,885    357,449    487,285 
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount   22,896    (2,849)   20,047    28,562    21,720    153,457    175,177    223,786 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount   20,853    (4,957)   15,896    0    (46,938)   163,200    116,262    132,158 
IVYV - Delaware Ivy VIP Natural Resources Subaccount   20,558    (3,049)   17,509    0    (573)   (22,947)   (23,520)   (6,011)
IVYV - Delaware Ivy VIP Science and Technology Subaccount   0    (12,795)   (12,795)   162,333    (184,056)   981,762    797,706    947,244 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Bond Subaccount   AVIP - AVIP Bond Subaccount   AVIP - AVIP BlackRock Balanced Allocation Subaccount   AVIP - AVIP BlackRock Balanced Allocation Subaccount   AVIP - AVIP BlackRock Advantage International Equity Subaccount   AVIP - AVIP BlackRock Advantage International Equity Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $71,668   $81,975   $56,970   $68,764   $250,682   $171,668 
Reinvested capital gains   0    17,563    0    1,732,308    0    1,016,443 
Realized gain (loss)   (4,794)   3,483    455,965    192,206    82,193    102,291 
Unrealized gain (loss)   135,200    (619,602)   1,012,312    (4,067,141)   1,045,419    (2,641,615)
Net increase (decrease) in contract owners' equity from operations   202,074    (516,581)   1,525,247    (2,073,863)   1,378,294    (1,351,213)
Equity transactions:                              
Contract purchase payments   110,764    138,508    270,427    313,485    359,581    400,796 
Transfers (to) and from other subaccounts   34,993    60,795    (4,620)   (45,709)   (16,801)   (116,206)
Transfers (to) and from fixed dollar contract   22,468    14,486    35,108    101,691    (6,146)   13,178 
Withdrawals, surrenders and death benefit payments   (161,383)   (147,650)   (3,017,382)   (243,919)   (412,567)   (391,794)
Surrender charges (note 2)   (884)   0    (41)   (13)   (996)   (1,220)
Lapse charges (note 2)   0    0    0    (302)   (18)   (206)
Cost of insurance and other administrative fees (note 2)   (133,343)   (140,137)   (396,419)   (415,115)   (431,804)   (423,765)
Net equity transactions   (127,385)   (73,998)   (3,112,927)   (289,882)   (508,751)   (519,217)
Net change in contract owners' equity   74,689    (590,579)   (1,587,680)   (2,363,745)   869,543    (1,870,430)
Contract owners' equity:                              
Beginning of period   2,672,723    3,263,302    8,612,833    10,976,578    7,768,956    9,639,386 
End of period  $2,747,412   $2,672,723   $7,025,153   $8,612,833   $8,638,499   $7,768,956 
                               
Change in units:                              
Beginning units   61,494    63,207    117,063    120,818    287,278    306,127 
Units purchased   7,278    7,059    5,423    6,449    21,603    26,276 
Units redeemed   (9,968)   (8,772)   (43,067)   (10,204)   (38,311)   (45,125)
Ending units   58,804    61,494    79,419    117,063    270,570    287,278 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   AVIP - AVIP AB Small Cap Subaccount   AVIP - AVIP AB Small Cap Subaccount   AVIP - AVIP AB Mid Cap Core Subaccount   AVIP - AVIP AB Mid Cap Core Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(33,726)  $(34,375)  $(67,074)  $(70,961)  $(16,796)  $(39,270)
Reinvested capital gains   555,594    5,089,265    0    6,862,128    0    4,110,505 
Realized gain (loss)   (515,293)   (30,887)   (914,350)   (84,636)   (105,152)   214,757 
Unrealized gain (loss)   1,856,880    (7,742,204)   2,489,793    (10,979,441)   1,360,485    (6,951,398)
Net increase (decrease) in contract owners' equity from operations   1,863,455    (2,718,201)   1,508,369    (4,272,910)   1,238,537    (2,665,406)
Equity transactions:                              
Contract purchase payments   160,161    208,845    229,904    257,860    209,466    235,728 
Transfers (to) and from other subaccounts   70,088    (6,325)   (22,022)   (180,049)   (62,547)   (3,499)
Transfers (to) and from fixed dollar contract   (12,216)   (76,888)   (75,406)   100,147    (138,328)   163,615 
Withdrawals, surrenders and death benefit payments   (678,363)   (156,776)   (945,104)   (567,974)   (510,976)   (475,126)
Surrender charges (note 2)   (7,211)   (1,904)   (2,278)   (2,594)   (923)   (51)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (221,271)   (214,658)   (385,183)   (422,699)   (350,324)   (360,313)
Net equity transactions   (688,812)   (247,706)   (1,200,089)   (815,309)   (853,632)   (439,646)
Net change in contract owners' equity   1,174,643    (2,965,907)   308,280    (5,088,219)   384,905    (3,105,052)
Contract owners' equity:                              
Beginning of period   5,051,711    8,017,618    9,787,397    14,875,616    8,128,852    11,233,904 
End of period  $6,226,354   $5,051,711   $10,095,677   $9,787,397   $8,513,757   $8,128,852 
                               
Change in units:                              
Beginning units   142,970    148,825    189,802    204,062    122,632    128,996 
Units purchased   7,711    8,891    6,678    8,865    4,906    8,160 
Units redeemed   (23,317)   (14,746)   (28,205)   (23,125)   (16,985)   (14,524)
Ending units   127,364    142,970    168,275    189,802    110,553    122,632 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP S&P 500® Index Subaccount   AVIP - AVIP S&P 500® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   AVIP - AVIP Federated High Income Bond Subaccount   AVIP - AVIP Federated High Income Bond Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $203,811   $217,830   $21,514   $17,340   $128,935   $136,406 
Reinvested capital gains   1,372,800    4,069,449    14,927    320,994    0    0 
Realized gain (loss)   1,621,260    1,203,267    19,312    44,302    19,090    33,400 
Unrealized gain (loss)   4,353,391    (13,115,873)   114,909    (531,279)   123,047    (508,759)
Net increase (decrease) in contract owners' equity from operations   7,551,262    (7,625,327)   170,662    (148,643)   271,072    (338,953)
Equity transactions:                              
Contract purchase payments   822,545    935,218    40,249    52,032    75,019    93,100 
Transfers (to) and from other subaccounts   (114,652)   63,527    (95,918)   64,072    36,986    (35,983)
Transfers (to) and from fixed dollar contract   (396,828)   72,213    19,916    (24,270)   14,576    (1,368)
Withdrawals, surrenders and death benefit payments   (3,408,272)   (1,145,906)   (155,795)   (26,652)   (197,666)   (239,403)
Surrender charges (note 2)   (3,035)   (1,125)   (12)   (563)   (1,419)   (25)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (954,071)   (1,004,536)   (55,266)   (54,895)   (103,877)   (108,072)
Net equity transactions   (4,054,313)   (1,080,609)   (246,826)   9,724    (176,381)   (291,751)
Net change in contract owners' equity   3,496,949    (8,705,936)   (76,164)   (138,919)   94,691    (630,704)
Contract owners' equity:                              
Beginning of period   32,080,310    40,786,246    1,471,718    1,610,637    2,289,118    2,919,822 
End of period  $35,577,259   $32,080,310   $1,395,554   $1,471,718   $2,383,809   $2,289,118 
                               
Change in units:                              
Beginning units   504,250    519,108    54,983    54,366    74,601    83,653 
Units purchased   26,412    31,108    3,986    6,487    6,959    4,983 
Units redeemed   (82,525)   (45,966)   (12,638)   (5,870)   (12,100)   (14,035)
Ending units   448,137    504,250    46,331    54,983    69,460    74,601 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Nasdaq-100® Index Subaccount   AVIP - AVIP Nasdaq-100® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $2,083   $(3,178)  $126,437   $56,715   $(14,939)  $(16,340)
Reinvested capital gains   496,424    1,721,311    98,996    7,738,882    0    1,100,844 
Realized gain (loss)   (77,187)   (46,475)   (167,658)   383,132    (91,641)   (19,975)
Unrealized gain (loss)   1,873,539    (3,872,692)   6,393,458    (15,196,479)   685,523    (2,194,301)
Net increase (decrease) in contract owners' equity from operations   2,294,859    (2,201,034)   6,451,233    (7,017,750)   578,943    (1,129,772)
Equity transactions:                              
Contract purchase payments   133,067    113,488    836,204    953,872    72,889    89,446 
Transfers (to) and from other subaccounts   659,800    (164,876)   (172,154)   (257,317)   (35,236)   (28,360)
Transfers (to) and from fixed dollar contract   (96,153)   (73,212)   (41,258)   25,751    (32,453)   29,274 
Withdrawals, surrenders and death benefit payments   (307,651)   (118,344)   (1,887,551)   (1,063,545)   (121,983)   (121,267)
Surrender charges (note 2)   (3,466)   (2,997)   (4,769)   (1,998)   (1,583)   (562)
Lapse charges (note 2)   0    0    0    (596)   0    0 
Cost of insurance and other administrative fees (note 2)   (125,486)   (123,779)   (1,328,764)   (1,396,844)   (99,449)   (103,571)
Net equity transactions   260,111    (369,720)   (2,598,292)   (1,740,677)   (217,815)   (135,040)
Net change in contract owners' equity   2,554,970    (2,570,754)   3,852,941    (8,758,427)   361,128    (1,264,812)
Contract owners' equity:                              
Beginning of period   4,136,166    6,706,920    26,870,407    35,628,834    3,047,778    4,312,590 
End of period  $6,691,136   $4,136,166   $30,723,348   $26,870,407   $3,408,906   $3,047,778 
                               
Change in units:                              
Beginning units   134,780    146,273    652,633    690,940    108,039    112,096 
Units purchased   26,489    12,546    31,413    39,287    4,554    6,646 
Units redeemed   (19,040)   (24,039)   (86,624)   (77,594)   (11,378)   (10,703)
Ending units   142,229    134,780    597,422    652,633    101,215    108,039 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP S&P MidCap 400® Index Subaccount   AVIP - AVIP S&P MidCap 400® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   FIDS - VIP Government Money Market Subaccount   FIDS - VIP Government Money Market Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $1,319   $4,021   $(1,825)  $(983)  $223,080   $50,791 
Reinvested capital gains   24,423    116,390    3,104    126,968    0    0 
Realized gain (loss)   51,183    45,316    (10,824)   (3,899)   (1,190)   (238)
Unrealized gain (loss)   17,189    (289,992)   131,401    (202,840)   0    0 
Net increase (decrease) in contract owners' equity from operations   94,114    (124,265)   121,856    (80,754)   221,890    50,553 
Equity transactions:                              
Contract purchase payments   25,449    42,747    4,156    3,268    182,465    212,770 
Transfers (to) and from other subaccounts   11,096    (18,757)   312,885    (4,086)   543,285    1,944,364 
Transfers (to) and from fixed dollar contract   3,360    (13,203)   (9,583)   (844)   62,186    (97,441)
Withdrawals, surrenders and death benefit payments   (264,795)   (50,684)   (38)   (1,595)   (1,324,953)   (564,794)
Surrender charges (note 2)   (154)   (9)   0    (689)   (1,031)   (2)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (19,236)   (19,646)   (24,289)   (9,088)   (326,643)   (314,678)
Net equity transactions   (244,280)   (59,552)   283,131    (13,034)   (864,691)   1,180,219 
Net change in contract owners' equity   (150,166)   (183,817)   404,987    (93,788)   (642,801)   1,230,772 
Contract owners' equity:                              
Beginning of period   739,248    923,065    158,733    252,521    5,404,408    4,173,636 
End of period  $589,082   $739,248   $563,720   $158,733   $4,761,607   $5,404,408 
                               
Change in units:                              
Beginning units   33,698    36,168    3,481    3,707    255,150    198,245 
Units purchased   2,251    5,229    6,039    119    201,622    159,173 
Units redeemed   (12,526)   (7,699)   (672)   (345)   (240,665)   (102,268)
Ending units   23,423    33,698    8,848    3,481    216,107    255,150 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

  

   FID2 - VIP Mid Cap Subaccount   FID2 - VIP Mid Cap Subaccount   FID2 - VIP Contrafund® Subaccount   FID2 - VIP Contrafund® Subaccount   FID2 - VIP Growth Subaccount   FID2 - VIP Growth Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(7,812)  $(25,323)  $(40,641)  $(42,216)  $(37,024)  $(10,773)
Reinvested capital gains   338,300    872,746    633,547    862,963    377,682    556,947 
Realized gain (loss)   (19,085)   10,321    418,145    424,123    87,239    110,249 
Unrealized gain (loss)   1,281,605    (3,180,043)   3,810,370    (7,344,941)   1,855,606    (2,901,083)
Net increase (decrease) in contract owners' equity from operations   1,593,008    (2,322,299)   4,821,421    (6,100,071)   2,283,503    (2,244,660)
Equity transactions:                              
Contract purchase payments   295,060    357,858    351,471    403,327    132,555    146,982 
Transfers (to) and from other subaccounts   (74,946)   (177,522)   (56,976)   (583,892)   246,367    (77,092)
Transfers (to) and from fixed dollar contract   (84,160)   (34,901)   (152,933)   (18,675)   (27,206)   (199,065)
Withdrawals, surrenders and death benefit payments   (845,976)   (589,999)   (949,823)   (785,173)   (315,852)   (87,425)
Surrender charges (note 2)   (4,512)   (35,247)   (2,567)   (5,081)   (3,033)   (307)
Lapse charges (note 2)   (37)   0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (410,809)   (479,810)   (583,384)   (580,054)   (168,821)   (164,932)
Net equity transactions   (1,125,380)   (959,621)   (1,394,212)   (1,569,548)   (135,990)   (381,839)
Net change in contract owners' equity   467,628    (3,281,920)   3,427,209    (7,669,619)   2,147,513    (2,626,499)
Contract owners' equity:                              
Beginning of period   11,940,816    15,222,736    15,496,047    23,165,666    6,546,581    9,173,080 
End of period  $12,408,444   $11,940,816   $18,923,256   $15,496,047   $8,694,094   $6,546,581 
                               
Change in units:                              
Beginning units   209,139    225,031    356,265    388,611    204,376    214,193 
Units purchased   9,676    11,659    17,339    17,093    15,266    11,492 
Units redeemed   (28,092)   (27,551)   (44,336)   (49,439)   (18,414)   (21,309)
Ending units   190,723    209,139    329,268    356,265    201,228    204,376 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FID2 - VIP Equity-Income Subaccount   FID2 - VIP Equity-Income Subaccount   FID2 - VIP Real Estate Subaccount   FID2 - VIP Real Estate Subaccount   JASI - Janus Henderson Research Subaccount   JASI - Janus Henderson Research Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $43,466   $47,961   $13,424   $7,027   $(33,520)  $(51,417)
Reinvested capital gains   99,293    127,017    32,647    33,640    0    1,604,112 
Realized gain (loss)   32,393    17,156    (37,683)   (16,685)   139,610    295,308 
Unrealized gain (loss)   143,574    (418,837)   62,621    (405,860)   1,834,131    (5,203,432)
Net increase (decrease) in contract owners' equity from operations   318,726    (226,703)   71,009    (381,878)   1,940,221    (3,355,429)
Equity transactions:                              
Contract purchase payments   100,687    101,108    24,850    36,339    121,243    156,946 
Transfers (to) and from other subaccounts   (324,070)   220,461    (81,949)   55,646    27,926    (84,746)
Transfers (to) and from fixed dollar contract   56,177    40,425    (2,222)   3,579    (23,957)   (2,079)
Withdrawals, surrenders and death benefit payments   (215,368)   (163,646)   (89,295)   (202,678)   (2,288,875)   (1,663,445)
Surrender charges (note 2)   (181)   (571)   (895)   (1,998)   0    (6)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (114,515)   (116,711)   (27,426)   (37,367)   (201,301)   (394,534)
Net equity transactions   (497,270)   81,066    (176,937)   (146,479)   (2,364,964)   (1,987,864)
Net change in contract owners' equity   (178,544)   (145,637)   (105,928)   (528,357)   (424,743)   (5,343,293)
Contract owners' equity:                              
Beginning of period   3,639,005    3,784,642    822,463    1,350,820    6,501,593    11,844,886 
End of period  $3,460,461   $3,639,005   $716,535   $822,463   $6,076,850   $6,501,593 
                               
Change in units:                              
Beginning units   101,829    99,605    25,141    29,635    221,336    280,608 
Units purchased   9,831    13,551    1,478    5,779    6,115    6,754 
Units redeemed   (23,275)   (11,327)   (6,719)   (10,273)   (81,875)   (66,026)
Ending units   88,385    101,829    19,900    25,141    145,576    221,336 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   JASI - Janus Henderson Global Research Subaccount   JASI - Janus Henderson Global Research Subaccount   JASI - Janus Henderson Balanced Subaccount   JASI - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Research Subaccount   JASS - Janus Henderson Research Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $5,146   $8,418   $29,886   $12,063   $(12,322)  $(12,997)
Reinvested capital gains   79,445    321,950    0    77,928    0    486,279 
Realized gain (loss)   71,769    98,406    84,106    102,617    27,197    30,411 
Unrealized gain (loss)   492,085    (1,134,626)   192,006    (680,950)   954,701    (1,542,982)
Net increase (decrease) in contract owners' equity from operations   648,445    (705,852)   305,998    (488,342)   969,576    (1,039,289)
Equity transactions:                              
Contract purchase payments   62,765    99,150    73,118    83,880    54,833    44,825 
Transfers (to) and from other subaccounts   13,780    (40,199)   (81,209)   (33,651)   139,745    (26,416)
Transfers (to) and from fixed dollar contract   (16,224)   (2,824)   16,037    50,231    (30,301)   (50,654)
Withdrawals, surrenders and death benefit payments   (204,597)   (171,554)   (193,695)   (116,086)   (25,866)   (27,644)
Surrender charges (note 2)   (16)   (4)   (5)   (6)   (25)   0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (96,689)   (135,120)   (126,907)   (134,892)   (64,441)   (57,581)
Net equity transactions   (240,981)   (250,551)   (312,661)   (150,524)   73,945    (117,470)
Net change in contract owners' equity   407,464    (956,403)   (6,663)   (638,866)   1,043,521    (1,156,759)
Contract owners' equity:                              
Beginning of period   2,629,372    3,585,775    2,255,100    2,893,966    2,292,495    3,449,254 
End of period  $3,036,836   $2,629,372   $2,248,437   $2,255,100   $3,336,016   $2,292,495 
                               
Change in units:                              
Beginning units   108,821    118,707    57,176    60,883    101,174    105,668 
Units purchased   4,298    6,188    2,476    5,474    8,051    3,066 
Units redeemed   (13,240)   (16,074)   (9,889)   (9,181)   (5,361)   (7,560)
Ending units   99,879    108,821    49,763    57,176    103,864    101,174 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   JASS - Janus Henderson Global Research Subaccount   JASS - Janus Henderson Global Research Subaccount   JASS - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Overseas Subaccount   JASS - Janus Henderson Overseas Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $10,632   $13,010   $82,057   $36,097   $51,720   $63,625 
Reinvested capital gains   73,458    279,349    0    165,853    0    0 
Realized gain (loss)   72,951    48,473    106,469    106,732    80,287    27,412 
Unrealized gain (loss)   399,944    (929,972)   566,434    (1,403,836)   307,560    (564,624)
Net increase (decrease) in contract owners' equity from operations   556,985    (589,140)   754,960    (1,095,154)   439,567    (473,587)
Equity transactions:                              
Contract purchase payments   59,072    80,474    167,602    175,652    149,091    164,787 
Transfers (to) and from other subaccounts   (94,358)   (67,390)   34,919    (35,194)   (69,106)   (40,660)
Transfers (to) and from fixed dollar contract   (38,729)   (37,605)   (32,049)   (70,969)   (84,808)   (47,315)
Withdrawals, surrenders and death benefit payments   (80,205)   (43,907)   (154,046)   (160,386)   (233,821)   (146,153)
Surrender charges (note 2)   (10)   (330)   (17)   (297)   (1,438)   (384)
Lapse charges (note 2)   0    0    0    0    (30)   0 
Cost of insurance and other administrative fees (note 2)   (68,362)   (68,660)   (151,572)   (152,345)   (151,877)   (147,889)
Net equity transactions   (222,592)   (137,418)   (135,163)   (243,539)   (391,989)   (217,614)
Net change in contract owners' equity   334,393    (726,558)   619,797    (1,338,693)   47,578    (691,201)
Contract owners' equity:                              
Beginning of period   2,233,956    2,960,514    5,207,259    6,545,952    4,405,449    5,096,650 
End of period  $2,568,349   $2,233,956   $5,827,056   $5,207,259   $4,453,027   $4,405,449 
                               
Change in units:                              
Beginning units   134,601    142,332    149,680    155,727    114,958    120,342 
Units purchased   9,629    7,525    12,888    8,331    8,274    9,039 
Units redeemed   (20,955)   (15,256)   (16,001)   (14,378)   (17,368)   (14,423)
Ending units   123,275    134,601    146,567    149,680    105,864    114,958 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   LEGI - ClearBridge Variable Dividend Strategy Subaccount   LEGI - ClearBridge Variable Dividend Strategy Subaccount   LEGI - ClearBridge Variable Large Cap Value Subaccount   LEGI - ClearBridge Variable Large Cap Value Subaccount   ASVT - VT Opportunity Subaccount   ASVT - VT Opportunity Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $9,864   $4,775   $6,787   $6,846   $(1,445)  $(1,474)
Reinvested capital gains   73,234    34,308    61,232    29,821    16,504    37,795 
Realized gain (loss)   (1,165)   11,553    489    875    882    2,393 
Unrealized gain (loss)   (20,314)   (82,135)   41,341    (95,135)   28,403    (90,519)
Net increase (decrease) in contract owners' equity from operations   61,619    (31,499)   109,849    (57,593)   44,344    (51,805)
Equity transactions:                              
Contract purchase payments   16,550    16,018    18,572    18,560    0    0 
Transfers (to) and from other subaccounts   123,744    68,661    (6,560)   16,924    0    0 
Transfers (to) and from fixed dollar contract   (1,736)   (129)   513    4,848    (425)   (69)
Withdrawals, surrenders and death benefit payments   (9,292)   (788)   (76,255)   (9,287)   0    (2,867)
Surrender charges (note 2)   0    (286)   (1,763)   0    0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (13,734)   (11,000)   (19,559)   (19,228)   (11,601)   (10,330)
Net equity transactions   115,532    72,476    (85,052)   11,817    (12,026)   (13,266)
Net change in contract owners' equity   177,151    40,977    24,797    (45,776)   32,318    (65,071)
Contract owners' equity:                              
Beginning of period   397,385    356,408    789,812    835,588    179,603    244,674 
End of period  $574,536   $397,385   $814,609   $789,812   $211,921   $179,603 
                               
Change in units:                              
Beginning units   12,206    9,986    26,662    26,197    3,688    3,949 
Units purchased   6,703    4,521    1,232    1,801    0    0 
Units redeemed   (3,339)   (2,301)   (3,823)   (1,336)   (222)   (261)
Ending units   15,570    12,206    24,071    26,662    3,466    3,688 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ASVT - VT Discovery SMID Cap Growth Subaccount   ASVT - VT Discovery SMID Cap Growth Subaccount   MSVI - VIF U.S. Real Estate Subaccount   MSVI - VIF U.S. Real Estate Subaccount   MSV2 - VIF U.S. Real Estate Subaccount   MSV2 - VIF U.S. Real Estate Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(2,787)  $(3,012)  $9,570   $3,833   $22,855   $12,194 
Reinvested capital gains   0    137,218    0    174,364    0    288,576 
Realized gain (loss)   (4,862)   1,986    (24,669)   (4,177)   (43,175)   834 
Unrealized gain (loss)   73,213    (362,664)   99,898    (447,340)   172,167    (735,451)
Net increase (decrease) in contract owners' equity from operations   65,564    (226,472)   84,799    (273,320)   151,847    (433,847)
Equity transactions:                              
Contract purchase payments   0    0    24,364    30,514    41,063    50,667 
Transfers (to) and from other subaccounts   0    0    0    (50,698)   (5,447)   (5,119)
Transfers (to) and from fixed dollar contract   (856)   (8,454)   (7,862)   3,373    (1,862)   (26,731)
Withdrawals, surrenders and death benefit payments   (7,119)   (81)   (20,489)   (24,819)   (106,957)   (20,469)
Surrender charges (note 2)   0    0    0    (1)   (2,424)   (139)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (15,782)   (15,669)   (36,511)   (45,482)   (36,135)   (39,289)
Net equity transactions   (23,757)   (24,204)   (40,498)   (87,113)   (111,762)   (41,080)
Net change in contract owners' equity   41,807    (250,676)   44,301    (360,433)   40,085    (474,927)
Contract owners' equity:                              
Beginning of period   349,132    599,808    648,173    1,008,606    1,146,567    1,621,494 
End of period  $390,939   $349,132   $692,474   $648,173   $1,186,652   $1,146,567 
                               
Change in units:                              
Beginning units   11,558    12,249    12,152    13,691    33,431    34,156 
Units purchased   0    0    679    2,129    1,962    2,524 
Units redeemed   (705)   (691)   (1,409)   (3,668)   (4,873)   (3,249)
Ending units   10,853    11,558    11,422    12,152    30,520    33,431 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   MSV2 - VIF Growth Subaccount   MSV2 - VIF Growth Subaccount   GSVI - Large Cap Value Subaccount   GSVI - Large Cap Value Subaccount   GSVI - U.S. Equity Insights Subaccount   GSVI - U.S. Equity Insights Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(6,828)  $(9,883)  $38,246   $26,050   $1,627   $2,683 
Reinvested capital gains   0    1,198,036    265,611    291,686    0    4,568 
Realized gain (loss)   (624,505)   (356,803)   (48,347)   (15,834)   (2,187)   (360)
Unrealized gain (loss)   1,330,506    (3,330,682)   97,741    (527,562)   178,618    (212,545)
Net increase (decrease) in contract owners' equity from operations   699,173    (2,499,332)   353,251    (225,660)   178,058    (205,654)
Equity transactions:                              
Contract purchase payments   96,807    105,606    74,339    80,598    16,384    17,149 
Transfers (to) and from other subaccounts   (98,360)   (273,133)   (17,995)   12,216    0    0 
Transfers (to) and from fixed dollar contract   (2,223)   11,723    (22,287)   2,763    (5,406)   6,954 
Withdrawals, surrenders and death benefit payments   (49,401)   (18,324)   (147,144)   (64,325)   (44,751)   (9,398)
Surrender charges (note 2)   (2,146)   (157)   (518)   (96)   (2)   (5)
Lapse charges (note 2)   (28)   0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (89,324)   (90,051)   (118,192)   (119,543)   (25,665)   (24,624)
Net equity transactions   (144,675)   (264,336)   (231,797)   (88,387)   (59,440)   (9,924)
Net change in contract owners' equity   554,498    (2,763,668)   121,454    (314,047)   118,618    (215,578)
Contract owners' equity:                              
Beginning of period   1,543,148    4,306,816    2,975,319    3,289,366    809,273    1,024,851 
End of period  $2,097,646   $1,543,148   $3,096,773   $2,975,319   $927,891   $809,273 
                               
Change in units:                              
Beginning units   41,023    45,270    107,510    110,461    24,900    25,120 
Units purchased   5,633    2,891    4,507    7,481    925    1,124 
Units redeemed   (8,778)   (7,138)   (12,261)   (10,432)   (2,593)   (1,344)
Ending units   37,878    41,023    99,756    107,510    23,232    24,900 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   GSVI - Strategic Growth Subaccount   GSVI - Strategic Growth Subaccount   GSVS - Large Cap Value Subaccount   GSVS - Large Cap Value Subaccount   GSVS - U.S. Equity Insights Subaccount   GSVS - U.S. Equity Insights Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(6,495)  $(7,018)  $3,464   $2,373   $108   $177 
Reinvested capital gains   51,794    212,157    26,548    26,011    0    117 
Realized gain (loss)   (34,667)   (33,596)   (1,105)   (484)   (34)   (783)
Unrealized gain (loss)   389,028    (706,413)   5,285    (37,309)   4,956    (5,121)
Net increase (decrease) in contract owners' equity from operations   399,660    (534,870)   34,192    (9,409)   5,030    (5,610)
Equity transactions:                              
Contract purchase payments   21,061    21,677    22,524    16,210    1,336    1,365 
Transfers (to) and from other subaccounts   52,601    0    0    69,449    0    (1,446)
Transfers (to) and from fixed dollar contract   (2,923)   2,688    1,932    2,010    0    (7,977)
Withdrawals, surrenders and death benefit payments   (80,993)   (81,475)   (1,423)   0    0    (27)
Surrender charges (note 2)   0    (7)   (848)   0    0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (33,687)   (38,138)   (6,925)   (5,153)   (442)   (470)
Net equity transactions   (43,941)   (95,255)   15,260    82,516    894    (8,555)
Net change in contract owners' equity   355,719    (630,125)   49,452    73,107    5,924    (14,165)
Contract owners' equity:                              
Beginning of period   1,013,933    1,644,058    266,309    193,202    20,806    34,971 
End of period  $1,369,652   $1,013,933   $315,761   $266,309   $26,730   $20,806 
                               
Change in units:                              
Beginning units   30,420    33,039    8,806    5,924    478    638 
Units purchased   2,201    1,621    843    3,183    31    86 
Units redeemed   (3,454)   (4,240)   (316)   (301)   (9)   (246)
Ending units   29,167    30,420    9,333    8,806    500    478 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   GSVS - Strategic Growth Subaccount   GSVS - Strategic Growth Subaccount   LAZS - Emerging Markets Equity Subaccount   LAZS - Emerging Markets Equity Subaccount   LAZS - U.S. Small Cap Equity Select Subaccount   LAZS - U.S. Small Cap Equity Select Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(868)  $(731)  $165,039   $113,810   $(8,849)  $(10,477)
Reinvested capital gains   9,246    19,506    0    0    0    743,944 
Realized gain (loss)   (1,057)   (2,067)   (38,068)   (24,530)   (92,183)   (9,165)
Unrealized gain (loss)   42,599    (68,167)   606,934    (753,949)   346,995    (1,243,888)
Net increase (decrease) in contract owners' equity from operations   49,920    (51,459)   733,905    (664,669)   245,963    (519,586)
Equity transactions:                              
Contract purchase payments   19,155    8,571    145,505    157,812    80,771    84,289 
Transfers (to) and from other subaccounts   90,159    0    (165,860)   (60,045)   (4,667)   (50,715)
Transfers (to) and from fixed dollar contract   254    (7,351)   (16,649)   (13,682)   36,089    87 
Withdrawals, surrenders and death benefit payments   0    (265)   (328,410)   (73,276)   (187,358)   (101,952)
Surrender charges (note 2)   0    (1,350)   (2,251)   (1,796)   (148)   (414)
Lapse charges (note 2)   0    0    (30)   0    0    0 
Cost of insurance and other administrative fees (note 2)   (5,493)   (4,036)   (154,429)   (155,756)   (82,457)   (91,124)
Net equity transactions   104,075    (4,431)   (522,124)   (146,743)   (157,770)   (159,829)
Net change in contract owners' equity   153,995    (55,890)   211,781    (811,412)   88,193    (679,415)
Contract owners' equity:                              
Beginning of period   99,845    155,735    3,572,266    4,383,678    2,663,660    3,343,075 
End of period  $253,840   $99,845   $3,784,047   $3,572,266   $2,751,853   $2,663,660 
                               
Change in units:                              
Beginning units   1,992    2,076    97,866    101,185    50,690    53,348 
Units purchased   1,699    189    14,883    7,557    3,738    3,222 
Units redeemed   (89)   (273)   (27,330)   (10,876)   (6,476)   (5,880)
Ending units   3,602    1,992    85,419    97,866    47,952    50,690 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   LAZS - International Equity Subaccount   LAZS - International Equity Subaccount   PRS2 - PSF PGIM Jennison Growth Subaccount   PRS2 - PSF PGIM Jennison Growth Subaccount   PRS2 - PSF PGIM Jennison Blend Subaccount (note 4) 
   2023   2022   2023   2022   12-08-2023 to
12-31-2023
 
Increase (decrease) in contract owners' equity from operations:                         
Net investment activity  $4,638   $16,068   $(4,821)  $(4,680)  $(1,281)
Reinvested capital gains   0    55,335    0    0    0 
Realized gain (loss)   (7,402)   (22,011)   78,203    45,061    (114)
Unrealized gain (loss)   76,888    (122,732)   288,530    (498,754)   152,901 
Net increase (decrease) in contract owners' equity from operations   74,124    (73,340)   361,912    (458,373)   151,506 
Equity transactions:                         
Contract purchase payments   24,118    27,951    23,784    25,059    5,609 
Transfers (to) and from other subaccounts   (12,732)   37,625    (71,214)   (95,996)   4,015,679 
Transfers (to) and from fixed dollar contract   3,596    1,469    (14,174)   15,253    (570)
Withdrawals, surrenders and death benefit payments   (37,426)   (28,938)   (19,993)   (17)   (34,052)
Surrender charges (note 2)   (2)   (171)   (1,839)   0    0 
Lapse charges (note 2)   0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (15,677)   (18,129)   (30,856)   (31,040)   (11,162)
Net equity transactions   (38,123)   19,807    (114,292)   (86,741)   3,975,504 
Net change in contract owners' equity   36,001    (53,533)   247,620    (545,114)   4,127,010 
Contract owners' equity:                         
Beginning of period   492,151    545,684    714,558    1,259,672    0 
End of period  $528,152   $492,151   $962,178   $714,558   $4,127,010 
                          
Change in units:                         
Beginning units   36,591    34,225    12,539    13,636    0 
Units purchased   2,215    12,911    1,795    785    58,318 
Units redeemed   (4,666)   (10,545)   (3,208)   (1,882)   (743)
Ending units   34,140    36,591    11,126    12,539    57,575 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)   LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)   LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)   LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)   MFSI - New Discovery Subaccount   MFSI - New Discovery Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $6,130   $211   $105,975   $22,222   $(2,660)  $(2,555)
Reinvested capital gains   5,454    136,316    354,884    614,784    0    222,854 
Realized gain (loss)   (14,614)   4,892    (3,814)   80,585    (93,071)   (49,266)
Unrealized gain (loss)   76,827    (297,539)   (83,294)   (1,118,573)   176,449    (433,390)
Net increase (decrease) in contract owners' equity from operations   73,797    (156,120)   373,751    (400,982)   80,718    (262,357)
Equity transactions:                              
Contract purchase payments   19,222    22,112    83,365    100,196    31,790    35,431 
Transfers (to) and from other subaccounts   (43,184)   13,636    (46,665)   (16,767)   (12,886)   (76,062)
Transfers (to) and from fixed dollar contract   17,772    684    (105,871)   46,117    8,860    (1,262)
Withdrawals, surrenders and death benefit payments   (20,880)   (56,329)   (365,322)   (161,861)   (16,146)   (6,875)
Surrender charges (note 2)   0    0    (470)   (106)   0    (1,081)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (16,789)   (18,497)   (126,843)   (135,243)   (22,744)   (24,075)
Net equity transactions   (43,859)   (38,394)   (561,806)   (167,664)   (11,126)   (73,924)
Net change in contract owners' equity   29,938    (194,514)   (188,055)   (568,646)   69,592    (336,281)
Contract owners' equity:                              
Beginning of period   632,953    827,467    4,124,633    4,693,279    572,889    909,170 
End of period  $662,891   $632,953   $3,936,578   $4,124,633   $642,481   $572,889 
                               
Change in units:                              
Beginning units   14,422    15,093    64,018    66,404    13,513    14,901 
Units purchased   1,161    1,940    3,296    4,951    2,960    1,137 
Units redeemed   (2,128)   (2,611)   (11,814)   (7,337)   (3,110)   (2,525)
Ending units   13,455    14,422    55,500    64,018    13,363    13,513 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   MFSI - Mid Cap Growth Subaccount   MFSI - Mid Cap Growth Subaccount   MFSI - Total Return Subaccount   MFSI - Total Return Subaccount   MFS2 - Massachusetts Investors Growth Stock Subaccount   MFS2 - Massachusetts Investors Growth Stock Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(5,561)  $(5,178)  $47,065   $35,292   $(2,290)  $(2,193)
Reinvested capital gains   22,686    215,755    140,563    285,531    23,820    42,015 
Realized gain (loss)   (56,141)   (24,995)   (10,899)   53,160    713    1,002 
Unrealized gain (loss)   303,004    (718,804)   124,156    (753,901)   49,211    (113,345)
Net increase (decrease) in contract owners' equity from operations   263,988    (533,222)   300,885    (379,918)   71,454    (72,521)
Equity transactions:                              
Contract purchase payments   43,758    42,713    181,243    185,572    2,655    3,793 
Transfers (to) and from other subaccounts   129,455    (82,084)   (60,065)   1,999    161,848    0 
Transfers (to) and from fixed dollar contract   (4,529)   2,930    38,387    (412,953)   (8,704)   (94)
Withdrawals, surrenders and death benefit payments   (115,139)   (13,333)   (119,820)   (44,607)   (7,264)   (5,297)
Surrender charges (note 2)   (1,630)   (266)   (159)   (9)   0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (33,970)   (35,300)   (101,643)   (106,668)   (12,206)   (11,390)
Net equity transactions   17,945    (85,340)   (62,057)   (376,666)   136,329    (12,988)
Net change in contract owners' equity   281,933    (618,562)   238,828    (756,584)   207,783    (85,509)
Contract owners' equity:                              
Beginning of period   1,257,596    1,876,158    3,111,491    3,868,075    278,708    364,217 
End of period  $1,539,529   $1,257,596   $3,350,319   $3,111,491   $486,491   $278,708 
                               
Change in units:                              
Beginning units   42,419    44,727    109,289    121,586    12,753    13,325 
Units purchased   6,595    1,924    9,225    8,173    6,801    177 
Units redeemed   (5,767)   (4,232)   (10,947)   (20,470)   (1,425)   (749)
Ending units   43,247    42,419    107,567    109,289    18,129    12,753 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   PVIA - Real Return Subaccount   PVIA - Real Return Subaccount   PVIA - Total Return Subaccount   PVIA - Total Return Subaccount   PVIA - Global Bond Opportunities Subaccount   PVIA - Global Bond Opportunities Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $76,277   $191,233   $97,574   $77,855   $24,280   $16,299 
Reinvested capital gains   0    0    0    0    13,070    18,413 
Realized gain (loss)   (38,041)   (20,304)   (117,531)   (137,114)   (63,928)   (89,445)
Unrealized gain (loss)   52,330    (535,475)   181,371    (530,270)   86,351    (116,981)
Net increase (decrease) in contract owners' equity from operations   90,566    (364,546)   161,414    (589,529)   59,773    (171,714)
Equity transactions:                              
Contract purchase payments   234,528    237,224    157,170    169,203    60,830    64,267 
Transfers (to) and from other subaccounts   18,019    79,051    (60,484)   (168,521)   3,318    (137,490)
Transfers (to) and from fixed dollar contract   797    (24,288)   35,946    (71,486)   28,962    (225,003)
Withdrawals, surrenders and death benefit payments   (120,095)   (194,542)   (191,835)   (241,768)   (50,165)   (42,566)
Surrender charges (note 2)   (424)   (26)   (455)   (322)   0    (86)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (137,304)   (144,229)   (182,572)   (183,276)   (66,836)   (69,158)
Net equity transactions   (4,479)   (46,810)   (242,230)   (496,170)   (23,891)   (410,036)
Net change in contract owners' equity   86,087    (411,356)   (80,816)   (1,085,699)   35,882    (581,750)
Contract owners' equity:                              
Beginning of period   2,617,469    3,028,825    3,060,697    4,146,396    1,203,929    1,785,679 
End of period  $2,703,556   $2,617,469   $2,979,881   $3,060,697   $1,239,811   $1,203,929 
                               
Change in units:                              
Beginning units   133,277    134,866    165,788    191,037    66,655    87,328 
Units purchased   15,433    27,108    17,518    17,178    13,669    5,738 
Units redeemed   (14,911)   (28,697)   (29,804)   (42,427)   (14,627)   (26,411)
Ending units   133,799    133,277    153,502    165,788    65,697    66,655 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

  

PVIA -

Commodity

Real Return® Strategy Subaccount

  

PVIA -

Commodity

Real Return® Strategy Subaccount

   CALI - VP S&P 500 Index Subaccount   CALI - VP S&P 500 Index Subaccount   BNYS - Appreciation Subaccount   BNYS - Appreciation Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $71,593   $137,749   $826   $632   $458   $(68)
Reinvested capital gains   0    0    6,640    9,886    64,708    210,422 
Realized gain (loss)   (87,016)   (4,852)   1,557    1,880    (11,488)   (7,740)
Unrealized gain (loss)   (28,463)   (124,815)   20,128    (41,395)   84,919    (358,787)
Net increase (decrease) in contract owners' equity from operations   (43,886)   8,082    29,151    (28,997)   138,597    (156,173)
Equity transactions:                              
Contract purchase payments   10,132    11,995    0    0    24,797    25,540 
Transfers (to) and from other subaccounts   (202,883)   479,192    0    0    20,739    0 
Transfers (to) and from fixed dollar contract   (23,393)   (94,693)   (621)   (685)   (4,707)   (524)
Withdrawals, surrenders and death benefit payments   (29,999)   (141,184)   (4)   (3)   (1,788)   (1,768)
Surrender charges (note 2)   (170)   0    0    0    0    (295)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (19,255)   (25,635)   (5,446)   (5,493)   (18,424)   (18,146)
Net equity transactions   (265,568)   229,675    (6,071)   (6,181)   20,617    4,807 
Net change in contract owners' equity   (309,454)   237,757    23,080    (35,178)   159,214    (151,366)
Contract owners' equity:                              
Beginning of period   644,912    407,155    119,755    154,933    687,952    839,318 
End of period  $335,458   $644,912   $142,835   $119,755   $847,166   $687,952 
                               
Change in units:                              
Beginning units   52,030    35,413    4,206    4,411    15,071    14,919 
Units purchased   2,687    36,510    0    0    1,080    674 
Units redeemed   (25,127)   (19,893)   (192)   (205)   (656)   (522)
Ending units   29,590    52,030    4,014    4,206    15,495    15,071 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ROYI - Small-Cap Subaccount   ROYI - Small-Cap Subaccount   ROYI - Micro-Cap Subaccount   ROYI - Micro-Cap Subaccount   AIMI - Invesco V.I. EQV International Equity Series II Subaccount   AIMI - Invesco V.I. EQV International Equity Series II Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $23,374   $225   $(8,742)  $(9,426)  $(1,865)  $6,247 
Reinvested capital gains   454,187    88,406    0    870,188    432    63,257 
Realized gain (loss)   37,791    (24,517)   (66,962)   33,796    (10,493)   (3,560)
Unrealized gain (loss)   666,187    (613,984)   552,152    (1,724,195)   104,438    (191,283)
Net increase (decrease) in contract owners' equity from operations   1,181,539    (549,870)   476,448    (829,637)   92,512    (125,339)
Equity transactions:                              
Contract purchase payments   134,601    155,737    94,885    102,662    22,091    28,955 
Transfers (to) and from other subaccounts   81,459    (48,923)   (37,255)   (101,788)   (23,178)   24,271 
Transfers (to) and from fixed dollar contract   (90,152)   71,241    (48,887)   (36,035)   (16,482)   (822)
Withdrawals, surrenders and death benefit payments   (365,308)   (215,102)   (86,879)   (76,905)   (17,600)   (7,071)
Surrender charges (note 2)   (1,671)   (615)   (1,576)   (2,551)   (760)   (1,677)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (173,763)   (171,731)   (94,088)   (98,278)   (18,946)   (18,106)
Net equity transactions   (414,834)   (209,393)   (173,800)   (212,895)   (54,875)   25,550 
Net change in contract owners' equity   766,705    (759,263)   302,648    (1,042,532)   37,637    (99,789)
Contract owners' equity:                              
Beginning of period   4,942,659    5,701,922    2,680,662    3,723,194    549,106    648,895 
End of period  $5,709,364   $4,942,659   $2,983,310   $2,680,662   $586,743   $549,106 
                               
Change in units:                              
Beginning units   111,081    115,497    68,114    72,834    40,297    38,520 
Units purchased   12,270    8,694    3,885    4,506    2,400    4,714 
Units redeemed   (20,694)   (13,110)   (7,704)   (9,226)   (5,892)   (2,937)
Ending units   102,657    111,081    64,295    68,114    36,805    40,297 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   NBAS - AMT Mid Cap Intrinsic Value Subaccount   NBAS - AMT Mid Cap Intrinsic Value Subaccount   FRT2 - Franklin Income VIP Subaccount   FRT2 - Franklin Income VIP Subaccount   FRT2 - Franklin DynaTech VIP Subaccount   FRT2 - Franklin DynaTech VIP Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $33   $(619)  $134,137   $133,979   $(2,417)  $(2,231)
Reinvested capital gains   6,837    20,439    176,828    59,552    0    281,213 
Realized gain (loss)   455    9,051    (22,186)   (598)   (47,591)   (8,671)
Unrealized gain (loss)   8,284    (49,027)   (66,108)   (382,378)   246,139    (578,120)
Net increase (decrease) in contract owners' equity from operations   15,609    (20,156)   222,671    (189,445)   196,131    (307,809)
Equity transactions:                              
Contract purchase payments   5,422    6,179    77,027    83,836    13,268    14,319 
Transfers (to) and from other subaccounts   0    (29,417)   41,630    15,575    33,447    13,685 
Transfers (to) and from fixed dollar contract   (523)   6    (25,330)   (9,962)   5,274    6,373 
Withdrawals, surrenders and death benefit payments   (4,695)   (9,541)   (211,262)   (124,839)   (79,080)   6 
Surrender charges (note 2)   (136)   0    (1,347)   (14)   0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (5,519)   (7,274)   (120,510)   (117,954)   (18,872)   (15,971)
Net equity transactions   (5,451)   (40,047)   (239,792)   (153,358)   (45,963)   18,412 
Net change in contract owners' equity   10,158    (60,203)   (17,121)   (342,803)   150,168    (289,397)
Contract owners' equity:                              
Beginning of period   156,713    216,916    2,893,720    3,236,523    477,457    766,854 
End of period  $166,871   $156,713   $2,876,599   $2,893,720   $627,625   $477,457 
                               
Change in units:                              
Beginning units   7,160    8,858    132,875    139,437    17,514    16,765 
Units purchased   290    325    9,032    8,673    1,641    1,374 
Units redeemed   (511)   (2,023)   (19,395)   (15,235)   (3,022)   (625)
Ending units   6,939    7,160    122,512    132,875    16,133    17,514 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FRT2 - Templeton Foreign VIP Subaccount   FRT2 - Templeton Foreign VIP Subaccount   FRT4 - Franklin Income VIP Subaccount   FRT4 - Franklin Income VIP Subaccount   FRT4 - Franklin DynaTech VIP Subaccount   FRT4 - Franklin DynaTech VIP Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $24,318   $21,394   $9,231   $5,164   $(621)  $(343)
Reinvested capital gains   0    0    12,213    2,246    0    37,990 
Realized gain (loss)   (999)   (8,543)   (230)   (116)   (6,573)   (1,026)
Unrealized gain (loss)   131,780    (83,099)   (4,968)   (10,336)   41,817    (76,300)
Net increase (decrease) in contract owners' equity from operations   155,099    (70,248)   16,246    (3,042)   34,623    (39,679)
Equity transactions:                              
Contract purchase payments   33,374    39,042    19,973    13,235    3,733    3,733 
Transfers (to) and from other subaccounts   (22,526)   5,580    0    67,164    87,433    0 
Transfers (to) and from fixed dollar contract   (15,806)   (7,170)   0    0    (12,113)   255 
Withdrawals, surrenders and death benefit payments   (36,242)   (2,860)   0    0    0    0 
Surrender charges (note 2)   (2)   0    0    0    0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (43,231)   (38,023)   (5,207)   (3,388)   (3,952)   (2,441)
Net equity transactions   (84,433)   (3,431)   14,766    77,011    75,101    1,547 
Net change in contract owners' equity   70,666    (73,679)   31,012    73,969    109,724    (38,132)
Contract owners' equity:                              
Beginning of period   787,318    860,997    188,721    114,752    59,531    97,663 
End of period  $857,984   $787,318   $219,733   $188,721   $169,255   $59,531 
                               
Change in units:                              
Beginning units   65,144    65,333    7,289    4,153    1,690    1,646 
Units purchased   5,250    6,862    785    3,354    2,057    113 
Units redeemed   (11,166)   (7,051)   (197)   (218)   (385)   (69)
Ending units   59,228    65,144    7,877    7,289    3,362    1,690 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FRT4 - Templeton Foreign VIP Subaccount   FRT4 - Templeton Foreign VIP Subaccount   FRT4 - Franklin Allocation VIP Subaccount   FRT4 - Franklin Allocation VIP Subaccount   FEDS - Kaufmann Fund II Service Shares Subaccount   FEDS - Kaufmann Fund II Service Shares Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $4,378   $3,595   $662   $828   $(2,088)  $(3,258)
Reinvested capital gains   0    0    1,275    7,913    0    117,562 
Realized gain (loss)   (32)   85    (4,031)   (3,437)   (77,461)   (72,043)
Unrealized gain (loss)   24,004    (13,814)   12,555    (21,264)   160,098    (397,865)
Net increase (decrease) in contract owners' equity from operations   28,350    (10,134)   10,461    (15,960)   80,549    (355,604)
Equity transactions:                              
Contract purchase payments   10,026    13,880    3,991    4,036    34,359    60,703 
Transfers (to) and from other subaccounts   11,690    0    0    0    (146,453)   (110,827)
Transfers (to) and from fixed dollar contract   (560)   (6,458)   (1,297)   20    529    5,654 
Withdrawals, surrenders and death benefit payments   0    (8,242)   (7,504)   (41,234)   (70,333)   (36,377)
Surrender charges (note 2)   0    (995)   (147)   0    0    (2,628)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (4,367)   (3,800)   (3,323)   (3,385)   (18,096)   (26,275)
Net equity transactions   16,789    (5,615)   (8,280)   (40,563)   (199,994)   (109,750)
Net change in contract owners' equity   45,139    (15,749)   2,181    (56,523)   (119,445)   (465,354)
Contract owners' equity:                              
Beginning of period   134,729    150,478    80,553    137,076    687,865    1,153,219 
End of period  $179,868   $134,729   $82,734   $80,553   $568,420   $687,865 
                               
Change in units:                              
Beginning units   8,615    8,810    3,358    4,754    18,858    21,885 
Units purchased   1,326    1,000    179    187    1,214    2,380 
Units redeemed   (340)   (1,195)   (506)   (1,583)   (6,403)   (5,407)
Ending units   9,601    8,615    3,031    3,358    13,669    18,858 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount   ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount   ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount   ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount   ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount   ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $12,439   $6,382   $2,464   $2,762   $16,220   $15,538 
Reinvested capital gains   7,561    19,234    1,600    11,219    26,725    60,804 
Realized gain (loss)   (4,220)   (3,320)   (994)   (15,336)   (17,672)   (11,166)
Unrealized gain (loss)   27,026    (97,419)   11,859    (32,774)   116,573    (261,015)
Net increase (decrease) in contract owners' equity from operations   42,806    (75,123)   14,929    (34,129)   141,846    (195,839)
Equity transactions:                              
Contract purchase payments   13,195    13,101    13,122    18,172    41,033    42,728 
Transfers (to) and from other subaccounts   91,382    (15,908)   0    0    0    1,417 
Transfers (to) and from fixed dollar contract   9,485    (2,321)   823    263    380    806 
Withdrawals, surrenders and death benefit payments   (72)   0    0    (102,092)   (233,683)   (21,591)
Surrender charges (note 2)   0    0    0    (170)   0    0 
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (27,407)   (22,510)   (5,957)   (12,941)   (41,301)   (42,673)
Net equity transactions   86,583    (27,638)   7,988    (96,768)   (233,571)   (19,313)
Net change in contract owners' equity   129,389    (102,761)   22,917    (130,897)   (91,725)   (215,152)
Contract owners' equity:                              
Beginning of period   536,213    638,974    146,658    277,555    1,260,799    1,475,951 
End of period  $665,602   $536,213   $169,575   $146,658   $1,169,074   $1,260,799 
                               
Change in units:                              
Beginning units   40,049    41,771    8,749    14,374    60,045    60,780 
Units purchased   8,412    3,221    889    1,152    2,428    5,843 
Units redeemed   (2,019)   (4,943)   (423)   (6,777)   (12,754)   (6,578)
Ending units   46,442    40,049    9,215    8,749    49,719    60,045 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ALP2 - Morningstar Growth ETF Asset Allocation Subaccount   ALP2 - Morningstar Growth ETF Asset Allocation Subaccount   ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount   ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount   IVYV - Delaware Ivy VIP Asset Strategy Subaccount   IVYV - Delaware Ivy VIP Asset Strategy Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $47,547   $39,757   $20,047   $18,443   $15,896   $13,404 
Reinvested capital gains   82,289    142,096    28,562    50,461    0    96,689 
Realized gain (loss)   8,564    23,540    21,720    41,983    (46,938)   (21,816)
Unrealized gain (loss)   348,885    (748,284)   153,457    (322,179)   163,200    (296,996)
Net increase (decrease) in contract owners' equity from operations   487,285    (542,891)   223,786    (211,292)   132,158    (208,719)
Equity transactions:                              
Contract purchase payments   111,385    115,265    49,770    50,255    41,242    46,153 
Transfers (to) and from other subaccounts   0    17,521    (34,974)   (33,497)   (95,371)   (7,383)
Transfers (to) and from fixed dollar contract   (86,321)   (83,000)   (403)   (49,330)   4,408    36,253 
Withdrawals, surrenders and death benefit payments   (62,409)   (111,026)   (102,078)   (88,245)   (125,090)   (56,544)
Surrender charges (note 2)   (2,274)   (1,895)   (9,576)   (3,171)   (7)   (515)
Lapse charges (note 2)   0    0    0    0    0    0 
Cost of insurance and other administrative fees (note 2)   (97,206)   (93,068)   (23,673)   (26,404)   (55,926)   (58,527)
Net equity transactions   (136,825)   (156,203)   (120,934)   (150,392)   (230,744)   (40,563)
Net change in contract owners' equity   350,460    (699,094)   102,852    (361,684)   (98,586)   (249,282)
Contract owners' equity:                              
Beginning of period   3,367,587    4,066,681    1,368,660    1,730,344    1,123,627    1,372,909 
End of period  $3,718,047   $3,367,587   $1,471,512   $1,368,660   $1,025,041   $1,123,627 
                               
Change in units:                              
Beginning units   134,062    139,394    48,994    53,381    54,125    55,966 
Units purchased   10,127    8,376    2,886    2,853    2,362    4,466 
Units redeemed   (14,821)   (13,708)   (6,473)   (7,240)   (12,826)   (6,307)
Ending units   129,368    134,062    45,407    48,994    43,661    54,125 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   IVYV - Delaware Ivy VIP Natural Resources Subaccount   IVYV - Delaware Ivy VIP Natural Resources Subaccount   IVYV - Delaware Ivy VIP Science and Technology Subaccount   IVYV - Delaware Ivy VIP Science and Technology Subaccount 
   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                    
Net investment activity  $17,509   $8,322   $(12,795)  $(15,100)
Reinvested capital gains   0    0    162,333    395,179 
Realized gain (loss)   (573)   25,257    (184,056)   (224,405)
Unrealized gain (loss)   (22,947)   35,888    981,762    (1,507,138)
Net increase (decrease) in contract owners' equity from operations   (6,011)   69,467    947,244    (1,351,464)
Equity transactions:                    
Contract purchase payments   20,718    22,881    105,616    122,855 
Transfers (to) and from other subaccounts   (63,856)   418,438    8,668    (391,299)
Transfers (to) and from fixed dollar contract   (40,811)   4,126    (33,472)   49,330 
Withdrawals, surrenders and death benefit payments   (13,797)   (138,448)   (239,961)   (167,992)
Surrender charges (note 2)   0    (1,810)   (4,595)   (3,791)
Lapse charges (note 2)   0    0    (31)   0 
Cost of insurance and other administrative fees (note 2)   (22,558)   (18,736)   (99,604)   (105,315)
Net equity transactions   (120,304)   286,451    (263,379)   (496,212)
Net change in contract owners' equity   (126,315)   355,918    683,865    (1,847,676)
Contract owners' equity:                    
Beginning of period   765,545    409,627    2,574,854    4,422,530 
End of period  $639,230   $765,545   $3,258,719   $2,574,854 
                     
Change in units:                    
Beginning units   58,933    36,863    48,559    56,425 
Units purchased   15,096    40,625    4,618    4,124 
Units redeemed   (25,226)   (18,555)   (8,654)   (11,990)
Ending units   48,803    58,933    44,523    48,559 

 

The accompanying notes are an integral part of these financial statements.

 

 

AuguStar℠ Variable Account R

 

Notes to Financial Statements December 31, 2023

 

(1)Basis of Presentation and Summary of Significant Accounting Policies

 

A.Organization and Nature of Operations

 

AuguStar℠ Variable Account R (formerly Ohio National Variable Account R) (the “Account”) is a separate account of AuguStar℠ Life Assurance Corporation (“ALAC”). The Account is established as a funding vehicle for ALAC’s variable universal life (“VUL”) insurance policies and is registered as a unit investment trust under the Investment Company Act of 1940, as amended (the “40 Act”). The Account is an investment company and follows accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, “Financial Services-Investment Companies”.

 

ALAC (formerly Ohio National Life Assurance Corporation) is a wholly owned subsidiary of AuguStar℠ Life Insurance Company (formerly The Ohio National Life Insurance Company) (“ALIC”). ALIC is a stock life insurance company wholly owned by Constellation Insurance, Inc. (formerly Ohio National Financial Services, Inc.) (“CII”), a stock holding company. CII is 100% owned by Constellation Insurance Holdings, Inc. (formerly Ohio National Holdings, Inc. and Ohio National Mutual Holdings, Inc.), a stock holding company organized under Ohio insurance laws. In 1998, ALIC became a stock company under provisions of Sections 3913.25 to 3913.38 of the Ohio Revised Code relating to mutual insurance holding companies.

 

B.Assets of the Account

 

Assets of the Account are assigned to the following subaccounts in amounts equating to the Account’s ownership of each underlying mutual fund:

 

Ohio National Fund, Inc. (formerly Ohio National Fund, Inc.): AVIP Bond, AVIP BlackRock Balanced Allocation, AVIP BlackRock Advantage International Equity, AVIP Fidelity Institutional AM® Equity Growth, AVIP AB Small Cap, AVIP AB Mid Cap Core, AVIP S&P 500® Index, AVIP BlackRock Advantage Large Cap Value, AVIP Federated High Income Bond, AVIP Nasdaq-100® Index, AVIP BlackRock Advantage Large Cap Core, AVIP BlackRock Advantage Small Cap Growth, AVIP S&P MidCap 400® Index, and AVIP BlackRock Advantage Large Cap Growth

 

Fidelity® Variable Insurance Products Fund - Service Class: VIP Government Money Market

 

Fidelity® Variable Insurance Products Fund - Service Class 2: VIP Mid Cap, VIP Contrafund®, VIP Growth, VIP Equity-Income, and VIP Real Estate

 

Janus Aspen Series - Institutional Shares: Janus Henderson Research, Janus Henderson Global Research, and Janus Henderson Balanced

 

Janus Aspen Series - Service Shares: Janus Henderson Research, Janus Henderson Global Research, Janus Henderson Balanced, and Janus Henderson Overseas

 

Legg Mason Partners Variable Equity Trust - Class I: ClearBridge Variable Dividend Strategy and ClearBridge Variable Large Cap Value

 

Allspring Variable Trust: VT Opportunity and VT Discovery SMID Cap Growth

 

Morgan Stanley Variable Insurance Fund, Inc. – Class I: VIF U.S. Real Estate

 

Morgan Stanley Variable Insurance Fund, Inc. – Class II: VIF U.S. Real Estate and VIF Growth

 

Goldman Sachs Variable Insurance Trust - Institutional Shares: Large Cap Value, U.S. Equity Insights, and Strategic Growth

 

Goldman Sachs Variable Insurance Trust - Service Shares: Large Cap Value, U.S. Equity Insights, and Strategic Growth

 

Lazard Retirement Series, Inc. - Service Shares: Emerging Markets Equity, US Small Cap Equity Select, and International Equity

 

The Prudential Series Fund, Inc. - Class II: PSF PGIM Jennison Blend and PSF PGIM Jennison Growth

 

 

Lincoln Variable Insurance Products Trust- Standard Class: LVIP JPMorgan Small Cap Core and LVIP JPMorgan Mid Cap Value

 

MFS® Variable Insurance Trust - Service Class: New Discovery, Mid Cap Growth, and Total Return

 

MFS® Variable Insurance Trust II - Service Class: Massachusetts Investors Growth Stock

 

PIMCO Variable Insurance Trust - Administrative Shares: Real Return, Total Return, Global Bond Opportunities, and CommodityRealReturn® Strategy

 

Calvert Variable Products, Inc.: VP S&P 500 Index

 

BNY Mellon Variable Investment Fund - Service Class: Appreciation

 

Royce Capital Fund - Investment Class: Small-Cap and Micro-Cap

 

AIM Variable Insurance Funds (Invesco Variable Insurance Funds): Invesco V.I. EQV International Growth Series II

 

Neuberger Berman Advisers Management Trust - S Class: AMT Mid Cap Intrinsic Value

 

Franklin Templeton Variable Insurance Products Trust - Class 2: Franklin Income VIP, Franklin DynaTech VIP, and Templeton Foreign VIP

 

Franklin Templeton Variable Insurance Products Trust - Class 4: Franklin Income VIP, Franklin DynaTech VIP, Templeton Foreign VIP, and Franklin Allocation VIP

 

Federated Hermes Insurance Series: Kaufmann Fund II Service Shares

 

ALPS Variable Investors Trust - Class II: Morningstar Conservative ETF Asset Allocation, Morningstar Income & Growth ETF Asset Allocation, Morningstar Balanced ETF Asset Allocation, Morningstar Growth ETF Asset Allocation, and Morningstar Aggressive Growth ETF Asset Allocation

 

Ivy Variable Insurance Portfolios: Delaware Ivy VIP Asset Strategy, Delaware Ivy VIP Natural Resources, and Delaware Ivy VIP Science and Technology

 

The underlying mutual funds (“the funds”) in which the subaccounts invest are diversified open-end management investment companies. The funds are not available to the general public directly, but are available as investment options in variable annuity contracts and variable life insurance policies issued by life insurance companies. The investments of the funds are subject to varying degrees of market, interest and financial risks; the issuers' abilities to meet certain obligations may be affected by economic developments in their respective industries.

 

Some of the underlying mutual funds have been established by investment advisers that manage other mutual funds that may have similar names and investment objectives. While some of the underlying mutual funds may have holdings that are comparable to other similarly-named mutual funds, they may not be identical in portfolio management, composition, objective, or investment strategy. Consequently, the investment performance of an underlying mutual fund and a similarly-named fund may differ substantially.

 

Shares of the funds are purchased at Net Asset Value (“NAV”). The resulting value of assets is converted to accumulation units for the purpose of dividing the aggregate equity ownership of the subaccounts among affected contract owners.

 

Ohio National Investments, Inc. (“ONI”), a wholly owned subsidiary of CII, performs investment advisory services on behalf of AuguStar℠ Variable Insurance Products Fund, Inc., in which the Account invests. For these services, ONI recorded advisory fees of approximately $58.9 million and $53.3 million from AuguStar℠ Variable Insurance Products Fund, Inc. for the periods ended December 31, 2023 and 2022, respectively.

 

Contract owners may, with certain restrictions, transfer their contract values between the Account and a fixed dollar contract (fixed account) maintained in the general account of ALAC. The accompanying financial statements include only the contract owners’ premium payments pertaining to the variable portions of their policies and exclude any premium payments for fixed account benefits.

 

Guarantees within a contract or optional rider that exceed the value of the interest in the Account represent expenses of ALAC and are paid from its general account.

 

 

C.Security Valuation, Transactions and Related Investment Income

 

The fair value of the underlying mutual funds is based on the closing NAV of fund shares held at December 31, 2023.

 

Share transactions are recorded on the trade date. Income from dividends and capital gain distributions are recorded and reinvested in the subaccounts on the ex-dividend date. Net realized gains and losses are determined on the basis of average cost.

 

D.Use of Estimates in Preparation of Financial Statements

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

E.Subsequent Events

 

The Account has evaluated for subsequent events through the date these financial statements were issued, and there are no events that require financial statement disclosure or adjustments to the financial statements.

 

(2)Risk & Administrative Expense and Contract Charges

 

Although variable life payments differ according to the investment performance of the underlying subaccounts, they are not affected by mortality or expense experience because ALAC assumes the expense risk and the mortality risk of the policies. ALAC charges the Accounts' assets for assuming those risks. Such charges will be assessed through the unit value calculation.

 

At the end of each valuation period, ALAC charges a mortality and expense risk fee and a fee for recovery of administrative expenses. Both fees are calculated based on Contract Owner’s Equity at the end of the valuation period and pre-determined annualized rates as stated in the product prospectuses. Administrative expenses include costs associated with providing accounting, administrative, compliance, and legal services necessary to support issuance and maintenance of contracts. The expense risk assumed by ALAC is the risk that the deductions provided for in the variable life insurance policies may be insufficient to cover the actual costs to administer the terms stated in the contracts.

 

As long as a VUL policy remains in force, and upon receipt of due proof of an insured’s death, death benefit proceeds will be paid from the Account to a designated beneficiary pursuant to the terms of the policy. The amount of the death benefit payable will be determined as of the date of death, or on the next following valuation date if the date of death is not a valuation date, according to the death benefit option chosen by the policy owner. The amount of the benefit paid beyond the value of the related policy will be paid by ALAC and represents an expense of ALAC rather than the Account.

 

Each premium payment is subject to a premium expense charge. The premium expense charge is deducted in proportion to each policy’s current premium allocation choices. The premium expense charge has some of the following components: distribution charge for premiums paid, federal tax charge for premiums paid, and state or local taxes on premium payments. Total premium expense charges assessed by ALAC amounted to $305,375 and $346,669 for the periods ended December 31, 2023 and 20212, respectively.

 

A surrender charge is assessed in connection with all complete surrenders, all decreases in stated amount and certain partial surrenders consisting of two components: (1) a contingent deferred sales charge, and (2) a contingent deferred insurance underwriting charge. The charges are assessed through the redemption of units, in an amount such that the value of the redeemed units at the end of the next valuation period are equivalent to the calculated dollar value of the charges.

 

The contingent deferred sales charge is a percentage of premiums paid in the first two contract years. The contingent deferred sales charge percentages are scaled by age at issue or increase. The contingent deferred sales charges were $7,612 and $2,647 for the periods ended December 31, 2023 and 2022 respectively. The contingent deferred insurance underwriting charge varies with the age at issue or increase. The contingent deferred insurance underwriting charges were $72,103 and $92,924 for the periods ended December 31, 2023 and 2022 respectively.

 

 

All other fees assessed on contracts, including transfer fees, administrative fees, cost of insurance, maintenance fees, unit loads, and fees for optional riders, are charged to contracts upon the event related to the expense. These charges are also assessed through the redemption of units, in an amount such that the value of the redeemed units at the end of the next valuation period are equivalent to the calculated dollar value of the charge.

 

The table on the following pages illustrates product and contract level charges:

 

The following basic charge is assessed through reduction of daily unit values:

 

Mortality and Expense Risk Fees  
This basic charge is assessed through reduction of daily unit values 0.75%

 

The following charges are assessed through the redemption of units:  

 

Premium Expense Charge  
Deducted from premiums upon receipt. 1.25% to 7.50%
Premium Taxes  
Deducted from premiums upon receipt.  Variable depending on state of policy issue. 0% to 6%
Surrender Fees  

Of stated surrendered amount upon full surrender, partial surrender, or lapse (per $1,000). 

Additional fees may be charged if surrender is within the first year of policy. 

$7.32 to $60.00
Transfer Fees - per transfer  
(Currently no charge for the first 4 transfers each contract year) $3 to $15
Administrative Fees  
Upon the partial surrender amount. the lesser of $25 or 2%
Cost of Insurance  
Deducted monthly.  Determined by age, gender and rate class with the maximums not exceeding charges posted in the 1980 Commissioner's Standard Ordinary Mortality tables.  (per $1,000) $0.00008 to $83.33
Maintenance Fee  
Deducted monthly. $5 to $10
Unit Load  
Deducted monthly.  Charge is based on the issue age of the younger insured. $0.033 to $0.05
Death Benefit Guarantee Option  
Deducted monthly.  
Stated amount for 10 year to age 70 guarantee (per $1,000) $0.01
Stated amount of the guarantee to maturity (per $1,000) $0.01 to $0.03
Term Rider  
Deducted monthly.  Provides additional death benefit on the life of the policyholder. (per $1,000) $0.01 to $83.33
Additional Insured Term  
Deducted Monthly.  Provides additional death benefit on the life of another person. (per $1,000) $0.01 to $83.33
Spousal Insured Term  
Deducted Monthly.  Provides additional death benefit on the life of the insured spouse. (per $1,000) $0.01 to $83.33
Family Term Life Insurance  
Deducted monthly.  Provides term insurance coverage on all current and future children.  Regardless of the number of children.  (per $1,000) $0.44
Continuation of Coverage Rider  
Deducted monthly.  Provides for payment of full death benefit past maturity date.  (per $1,000) $0.00 to $0.90

 

 

Accidental Death Benefit  
Deducted monthly.  Provides additional death benefit if insured's sole cause of death is an accident.  (per $1,000) $0.05 to $0.29
Lifetime Advantage Rider  
Upon submission of claim.  Allows for up to one half of the death benefit (up to $250,000) to be paid in advance of the death of the insured in the event of terminal illness.  There may be an administrative charge if permitted under state law. $100
Exchange of Life Insured - per exchange  
Allows the insured life to be changed. $75
Guaranteed Purchase Option  
Deducted monthly.  Provides the right to purchase chosen amount of insurance coverage at certain dates without evidence of insurability. (per $1,000) $0.02 to $0.19
Waiver of Stipulated Premium for Total Disability  
Deducted monthly.  Credits a stipulated premium to the policy if insured is totally disabled.  (per $1.00) $0.01 to $0.18
Preferred Loan Rider  
Deducted monthly.  Allows a policy loan after 10 years without large out-of-pocket interest charges.  Charge is equal to annual charge of 0.20% of Accumulation Value (annualized). 0.20%
Joint Term Life Rider  
Deducted monthly.  Provides for the purchase of additional second to die term insurance as part of your policy. (per $1,000) $0.00008 to $83.33
Double Coverage Rider  
Deducted monthly.  Provides for payment of double the death benefit if both the insureds die within the first four policy years. (per $1,000) $0.00008 to $83.33
Single Term Life Rider  
Deducted monthly.  Allows the purchase of additional term life insurance on one of the insureds. (per $1,000) $0.05 to $83.33
Family Split Option Rider  
Deducted monthly.  Enables the dividing of a policy into two individual policies in the event of divorce or tax law changes. (per $1,000) $0.005
Waiver of Premium at First Death  
Deducted monthly.  Credits a stipulated premium to the policy upon the death of the first insured to die. (per $1,000) $0.01 to $0.59

 

Further information regarding fees, terms, and availability is provided in the prospectus for each of the products available through the Account.

 

(3)Federal Income Taxes

 

Operations of the Account form a part of, and are taxed with, the operations of ALAC, which is taxed as an insurance company under the Internal Revenue Code. Taxes are the responsibility of the contract owner upon surrender or withdrawal. No Federal income taxes are payable under the present law on dividend income or capital gains distribution from the fund shares held in the Account or on capital gains realized by the Account upon redemption of the fund shares. Accordingly, ALAC does not provide income taxes within the Account.

 

(4)Fund Replacements and Other Significant Transactions

 

Effective December 8, 2023, PSF PGIM Jennison Focused Blend of The Prudential Series Fund, Inc. - Class II merged into PSF PGIM Jennison Blend of The Prudential Series Fund, Inc. - Class II.

 

Effective April 28, 2023, Small Cap Core of J.P. Morgan Insurance Trust - Class I merged into LVIP JPMorgan Small Cap Core of Lincoln Variable Insurance Products Trust - Standard Class.

 

Effective April 28, 2023, Mid Cap Value of J.P. Morgan Insurance Trust - Class I merged into LVIP JPMorgan Mid Cap Value of Lincoln Variable Insurance Products Trust - Standard Class.

 

 

Effective July 28, 2023, VIF Core Plus Fixed Income of the Morgan Stanley Variable Insurance Fund, Inc. - Class II liquidated. The value on the day of liquidation was redeemed and subscriptions of equal value were made to the VIP Government Money Market of the Fidelity® Variable Insurance Products Fund - Service Class.

 

(5)Investments

 

In accordance with FASB ASC 820, Fair Value Measurements and Disclosures, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, the Account generally uses a market approach as the calculation technique due to the nature of the mutual fund investments offered in the Account. This technique maximizes the use of observable inputs and minimizes the use of unobservable inputs.

 

The Account categorizes its financial instruments into a three-level hierarchy based on the priority of the inputs to the valuation technique. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument in its entirety.

 

The Account categorizes financial assets recorded at fair value as follows:

 

  Level 1:    Unadjusted quoted prices accessible in active markets for identical assets at the measurement date. The assets utilizing Level 1 valuations represent investments in investment companies that have a readily determinable fair value and are valued at Net Asset Value (“NAV”).  
  Level 2:     Unadjusted quoted prices for similar assets in active markets or inputs (other than quoted prices) that are observable or that are derived principally from or corroborated by observable market data through correlation or other means.
  Level 3:     Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement.  Inputs reflect management’s best estimate about the assumptions market participants would use at the measurement date in pricing the asset or liability.  Consideration is given to the risk inherent in both the method of valuation and the valuation inputs.

 

The only type of investments used by the subaccounts is open-end 40 Act mutual funds, which have readily determinable fair values. As such, all funds are classified as Level 1 investments.

 

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

 

   Purchases   Sales 
AVIP - AVIP Bond Subaccount  $398,832   $454,549 
AVIP - AVIP BlackRock Balanced Allocation Subaccount   544,042    3,599,999 
AVIP - AVIP BlackRock Advantage International Equity Subaccount   914,245    1,172,314 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   866,904    1,033,848 
AVIP - AVIP AB Small Cap Subaccount   357,838    1,625,001 
AVIP - AVIP AB Mid Cap Core Subaccount   370,480    1,240,908 
AVIP - AVIP S&P 500® Index Subaccount   3,566,271    6,043,973 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   146,812    357,197 
AVIP - AVIP Federated High Income Bond Subaccount   353,393    400,839 
AVIP - AVIP Nasdaq-100® Index Subaccount   1,528,004    769,386 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   1,774,347    4,147,206 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   126,311    359,065 
AVIP - AVIP S&P MidCap 400® Index Subaccount   78,760    297,298 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   324,959    40,549 
FIDS - VIP Government Money Market Subaccount   4,550,957    5,192,568 
FID2 - VIP Mid Cap Subaccount   925,579    1,720,471 
FID2 - VIP Contrafund® Subaccount   1,518,910    2,320,216 
FID2 - VIP Growth Subaccount   934,244    729,576 
FID2 - VIP Equity-Income Subaccount   505,136    859,647 
FID2 - VIP Real Estate Subaccount   95,278    226,144 
JASI - Janus Henderson Research Subaccount   221,985    2,620,469 
JASI - Janus Henderson Global Research Subaccount   221,794    378,184 
JASI - Janus Henderson Balanced Subaccount   150,455    433,230 
JASS - Janus Henderson Research Subaccount   225,017    163,394 
JASS - Janus Henderson Global Research Subaccount   262,404    400,906 
JASS - Janus Henderson Balanced Subaccount   555,048    608,154 
JASS - Janus Henderson Overseas Subaccount   377,202    717,471 
LEGI - ClearBridge Variable Dividend Strategy Subaccount   293,056    94,426 
LEGI - ClearBridge Variable Large Cap Value Subaccount   106,874    123,907 
ASVT - VT Opportunity Subaccount   16,504    13,471 
ASVT - VT Discovery SMID Cap Growth Subaccount   0    26,544 
MSVI - VIF U.S. Real Estate Subaccount   52,235    83,163 
MSV2 - VIF U.S. Real Estate Subaccount   83,938    172,845 
MSV2 - VIF Growth Subaccount   254,011    405,514 
GSVI - Large Cap Value Subaccount   437,403    365,343 
GSVI - U.S. Equity Insights Subaccount   37,243    95,056 
GSVI - Strategic Growth Subaccount   139,618    138,260 
GSVS - Large Cap Value Subaccount   56,120    10,848 
GSVS - U.S. Equity Insights Subaccount   1,451    449 
GSVS - Strategic Growth Subaccount   118,814    6,361 
LAZS - Emerging Markets Equity Subaccount   751,475    1,108,560 
LAZS - U.S. Small Cap Equity Select Subaccount   185,584    352,203 
LAZS - International Equity Subaccount   36,970    70,455 
PRS2 - PSF PGIM Jennison Growth Subaccount   130,006    249,119 
PRS2 - PSF PGIM Jennison Blend Subaccount   4,020,719    46,496 
LINC - LVIP JPMorgan Small Cap Core Subaccount   64,591    96,866 
LINC - LVIP JPMorgan Mid Cap Value Subaccount   681,217    782,164 
MFSI - New Discovery Subaccount   131,000    144,786 
MFSI - Mid Cap Growth Subaccount   229,544    194,474 
MFSI - Total Return Subaccount   455,120    329,549 
MFS2 - Massachusetts Investors Growth Stock Subaccount   194,731    36,872 
PVIA - Real Return Subaccount   372,339    300,541 
PVIA - Total Return Subaccount   423,684    568,340 
PVIA - Global Bond Opportunities Subaccount   283,527    270,068 
PVIA - CommodityRealReturn® Strategy Subaccount   104,273    298,248 
CALI - VP S&P 500 Index Subaccount   8,439    7,044 
BNYS - Appreciation Subaccount   121,462    35,679 
ROYI - Small-Cap Subaccount   1,077,716    1,014,989 
ROYI - Micro-Cap Subaccount   149,707    332,249 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount   33,700    90,008 
NBAS - AMT Mid Cap Intrinsic Value Subaccount   13,726    12,307 

 

 

   Purchases   Sales 
FRT2 - Franklin Income VIP Subaccount   $517,269    $446,096 
FRT2 - Franklin DynaTech VIP Subaccount   53,433    101,813 
FRT2 - Templeton Foreign VIP Subaccount   95,480    155,595 
FRT4 - Franklin Income VIP Subaccount   42,098    5,888 
FRT4 - Franklin DynaTech VIP Subaccount   91,809    17,329 
FRT4 - Templeton Foreign VIP Subaccount   27,345    6,178 
FRT4 - Franklin Allocation VIP Subaccount   6,611    12,954 
FEDS - Kaufmann Fund II Service Shares Subaccount   42,634    244,716 
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount   136,829    30,246 
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount   20,372    8,320 
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount   100,133    290,759 
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount   401,755    408,744 
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount   128,240    200,565 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount   69,709    284,557 
IVYV - Delaware Ivy VIP Natural Resources Subaccount   217,742    320,537 
IVYV - Delaware Ivy VIP Science and Technology Subaccount   439,022    552,863 

 

 

(6)Financial Highlights

 

The following is a summary of accumulation units, value per unit, fair value (fair value represents the contracts in accumulation period) as of December 31, expenses, total return, and investment income ratio for the periods then ended, for the respective subaccounts and products:

 

   Year   Accumulation Units***   Value Per Unit   Fair Value   Expenses*   Total Return**   Investment Income Ratio****   Inception Date
AVIP - AVIP Bond Subaccount  2023   58,804   $46.721389   $2,747,412    0.75%   7.50%   3.19%   
AVIP - AVIP Bond Subaccount  2022   61,494   $43.462858   $2,672,723    0.75%   -15.82%   3.35%   
AVIP - AVIP Bond Subaccount  2021   63,207   $51.628606   $3,263,302    0.75%   -2.25%   2.70%   
AVIP - AVIP Bond Subaccount  2020   74,033   $52.816211   $3,910,130    0.75%   8.78%   0.67%   
AVIP - AVIP Bond Subaccount  2019   71,665   $48.555090   $3,479,697    0.75%   13.87%   2.16%   
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2023   79,419   $88.457324   $7,025,153    0.75%   20.23%   1.39%   
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2022   117,063   $73.574565   $8,612,833    0.75%   -19.02%   1.44%   
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2021   120,818   $90.852290   $10,976,578    0.75%   18.17%   1.53%   
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2020   125,819   $76.880781   $9,673,079    0.75%   14.78%   0.19%   
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2019   141,607   $66.979012   $9,484,730    0.75%   28.33%   0.67%   
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2023   270,570   $31.927026   $8,638,499    0.75%   18.06%   3.59%   
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2022   287,278   $27.043353   $7,768,956    0.75%   -14.12%   2.66%   
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2021   306,127   $31.488155   $9,639,386    0.75%   12.65%   1.37%   
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2020   317,207   $27.952084   $8,866,598    0.75%   5.94%   0.68%   
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2019   214,128   $26.384046   $5,649,561    0.75%   19.82%   1.67%   
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2023   127,364   $48.886281   $6,226,354    0.75%   38.35%   0.00%   
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2022   142,970   $35.334166   $5,051,711    0.75%   -34.41%   0.00%   
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2021   148,825   $53.872794   $8,017,618    0.75%   18.81%   0.00%   
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2020   144,699   $45.344002   $6,561,228    0.75%   36.84%   0.00%   
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2019   169,487   $33.135561   $5,616,045    0.75%   33.88%   0.00%   
AVIP - AVIP AB Small Cap Subaccount  2023   168,275   $59.995153   $10,095,677    0.75%   16.35%   0.00%   
AVIP - AVIP AB Small Cap Subaccount  2022   189,802   $51.566313   $9,787,397    0.75%   -29.26%   0.05%   
AVIP - AVIP AB Small Cap Subaccount  2021   204,062   $72.897397   $14,875,616    0.75%   7.37%   0.00%   
AVIP - AVIP AB Small Cap Subaccount  2020   212,477   $67.895635   $14,426,262    0.75%   33.04%   0.12%   
AVIP - AVIP AB Small Cap Subaccount  2019   233,720   $51.035252   $11,927,941    0.75%   27.65%   0.00%   
AVIP - AVIP AB Mid Cap Core Subaccount  2023   110,553   $77.010689   $8,513,757    0.75%   16.18%   0.46%   
AVIP - AVIP AB Mid Cap Core Subaccount  2022   122,632   $66.286613   $8,128,852    0.75%   -23.88%   0.23%   
AVIP - AVIP AB Mid Cap Core Subaccount  2021   128,996   $87.086893   $11,233,904    0.75%   15.92%   0.15%   
AVIP - AVIP AB Mid Cap Core Subaccount  2020   139,276   $75.126156   $10,463,278    0.75%   18.26%   0.08%   
AVIP - AVIP AB Mid Cap Core Subaccount  2019   150,533   $63.527282   $9,562,958    0.75%   35.55%   0.00%   
AVIP - AVIP S&P 500® Index Subaccount  2023   448,137   $79.389275   $35,577,259    0.75%   24.79%   1.17%   
AVIP - AVIP S&P 500® Index Subaccount  2022   504,250   $63.619819   $32,080,310    0.75%   -19.03%   1.19%   
AVIP - AVIP S&P 500® Index Subaccount  2021   519,108   $78.569904   $40,786,246    0.75%   27.30%   1.48%   
AVIP - AVIP S&P 500® Index Subaccount  2020   542,201   $61.720440   $33,464,868    0.75%   17.11%   0.40%   
AVIP - AVIP S&P 500® Index Subaccount  2019   603,033   $52.701124   $31,780,542    0.75%   30.00%   1.29%   
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2023   46,331   $30.121499   $1,395,554    0.75%   12.53%   1.91%   
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2022   54,983   $26.766714   $1,471,718    0.75%   -9.65%   1.58%   
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2021   54,366   $29.625583   $1,610,637    0.75%   24.45%   1.34%   
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2020   54,933   $23.804418   $1,307,652    0.75%   2.89%   0.84%   
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2019   78,422   $23.136654   $1,814,426    0.75%   18.32%   2.96%   
AVIP - AVIP Federated High Income Bond Subaccount  2023   69,460   $34.319387   $2,383,809    0.75%   11.84%   5.90%   
AVIP - AVIP Federated High Income Bond Subaccount  2022   74,601   $30.684913   $2,289,118    0.75%   -12.09%   5.69%   
AVIP - AVIP Federated High Income Bond Subaccount  2021   83,653   $34.904149   $2,919,822    0.75%   4.19%   4.96%   
AVIP - AVIP Federated High Income Bond Subaccount  2020   97,721   $33.501029   $3,273,745    0.75%   5.47%   1.63%   
AVIP - AVIP Federated High Income Bond Subaccount  2019   102,143   $31.764284   $3,244,499    0.75%   14.43%   4.63%   
AVIP - AVIP Nasdaq-100® Index Subaccount  2023   142,229   $47.044664   $6,691,136    0.75%   53.30%   0.51%   
AVIP - AVIP Nasdaq-100® Index Subaccount  2022   134,780   $30.688260   $4,136,166    0.75%   -33.07%   0.44%   
AVIP - AVIP Nasdaq-100® Index Subaccount  2021   146,273   $45.852185   $6,706,920    0.75%   26.04%   0.50%   
AVIP - AVIP Nasdaq-100® Index Subaccount  2020   150,971   $36.377795   $5,492,009    0.75%   47.22%   0.18%   
AVIP - AVIP Nasdaq-100® Index Subaccount  2019   134,176   $24.710439   $3,315,549    0.75%   37.83%   0.50%   
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2023   597,422   $51.426509   $30,723,348    0.75%   24.91%   1.03%   
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2022   652,633   $41.172310   $26,870,407    0.75%   -20.16%   0.78%   
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2021   690,940   $51.565739   $35,628,834    0.75%   27.53%   0.98%   
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2020   754,492   $40.434219   $30,507,287    0.75%   16.67%   0.19%   
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2019   835,547   $34.657160   $28,957,700    0.75%   32.61%   1.35%   
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2023   101,215   $33.679699   $3,408,906    0.75%   19.39%   0.00%   
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2022   108,039   $28.210083   $3,047,778    0.75%   -26.67%   0.00%   
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2021   112,096   $38.472299   $4,312,590    0.75%   3.28%   0.00%   
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2020   118,523   $37.250698   $4,415,076    0.75%   33.33%   0.00%   
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2019   129,827   $27.937777   $3,627,081    0.75%   33.07%   0.10%   
AVIP - AVIP S&P MidCap 400® Index Subaccount  2023   23,423   $25.149816   $589,082    0.75%   14.64%   0.66%   
AVIP - AVIP S&P MidCap 400® Index Subaccount  2022   33,698   $21.937328   $739,248    0.75%   -14.04%   1.02%   
AVIP - AVIP S&P MidCap 400® Index Subaccount  2021   36,168   $25.521485   $923,065    0.75%   23.25%   0.97%   
AVIP - AVIP S&P MidCap 400® Index Subaccount  2020   37,957   $20.706766   $785,965    0.75%   12.48%   0.16%   
AVIP - AVIP S&P MidCap 400® Index Subaccount  2019   37,159   $18.409066   $684,066    0.75%   24.64%   0.84%   
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2023   8,848   $63.715088   $563,720    0.75%   39.74%   0.17%   
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2022   3,481   $45.595336   $158,733    0.75%   -33.07%   0.00%   
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2021   3,707   $68.120029   $252,521    0.75%   25.74%   0.26%   
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2020   5,671   $54.173620   $307,198    0.75%   32.97%   0.22%   
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2019   2,703   $40.741667   $110,127    0.75%   37.65%   0.54%   
FIDS - VIP Government Money Market Subaccount  2023   216,107   $22.033539   $4,761,607    0.75%   4.02%   4.68%   
FIDS - VIP Government Money Market Subaccount  2022   255,150   $21.181322   $5,404,408    0.75%   0.61%   1.41%   
FIDS - VIP Government Money Market Subaccount  2021   198,245   $21.052918   $4,173,636    0.75%   -0.73%   0.01%   
FIDS - VIP Government Money Market Subaccount  2020   225,156   $21.208700   $4,775,276    0.75%   -0.47%   0.24%   
FIDS - VIP Government Money Market Subaccount  2019   208,249   $21.308401   $4,437,448    0.75%   1.16%   1.93%   
FID2 - VIP Mid Cap Subaccount  2023   190,723   $65.059866   $12,408,444    0.75%   13.95%   0.38%   
FID2 - VIP Mid Cap Subaccount  2022   209,139   $57.095061   $11,940,816    0.75%   -15.60%   0.27%   
FID2 - VIP Mid Cap Subaccount  2021   225,031   $67.647426   $15,222,736    0.75%   24.37%   0.36%   
FID2 - VIP Mid Cap Subaccount  2020   243,985   $54.390406   $13,270,467    0.75%   16.99%   0.40%   
FID2 - VIP Mid Cap Subaccount  2019   274,667   $46.492468   $12,769,960    0.75%   22.26%   0.67%   

 

 

   Year   Accumulation Units***   Value Per Unit   Fair Value   Expenses*   Total Return**   Investment Income Ratio****   Inception Date
FID2 - VIP Contrafund® Subaccount  2023   329,268   $57.470646   $18,923,256    0.75%   32.13%   0.26%   
FID2 - VIP Contrafund® Subaccount  2022   356,265   $43.495849   $15,496,047    0.75%   -27.03%   0.26%   
FID2 - VIP Contrafund® Subaccount  2021   388,611   $59.611493   $23,165,666    0.75%   26.56%   0.03%   
FID2 - VIP Contrafund® Subaccount  2020   424,296   $47.100647   $19,984,615    0.75%   29.26%   0.08%   
FID2 - VIP Contrafund® Subaccount  2019   447,684   $36.438084   $16,312,759    0.75%   30.30%   0.21%   
FID2 - VIP Growth Subaccount  2023   201,228   $43.205147   $8,694,094    0.75%   34.88%   0.00%   
FID2 - VIP Growth Subaccount  2022   204,376   $32.032077   $6,546,581    0.75%   -25.20%   0.35%   
FID2 - VIP Growth Subaccount  2021   214,193   $42.826226   $9,173,080    0.75%   21.99%   0.00%   
FID2 - VIP Growth Subaccount  2020   222,954   $35.106786   $7,827,183    0.75%   42.48%   0.04%   
FID2 - VIP Growth Subaccount  2019   223,205   $24.640063   $5,499,793    0.75%   32.98%   0.05%   
FID2 - VIP Equity-Income Subaccount  2023   88,385   $39.152340   $3,460,461    0.75%   9.56%   1.72%   
FID2 - VIP Equity-Income Subaccount  2022   101,829   $35.736302   $3,639,005    0.75%   -5.95%   1.75%   
FID2 - VIP Equity-Income Subaccount  2021   99,605   $37.996678   $3,784,642    0.75%   23.68%   1.64%   
FID2 - VIP Equity-Income Subaccount  2020   107,156   $30.722246   $3,292,086    0.75%   5.65%   1.76%   
FID2 - VIP Equity-Income Subaccount  2019   114,000   $29.080298   $3,315,140    0.75%   26.16%   1.74%   
FID2 - VIP Real Estate Subaccount  2023   19,900   $36.007513   $716,535    0.75%   10.07%   2.21%   
FID2 - VIP Real Estate Subaccount  2022   25,141   $32.713832   $822,463    0.75%   -28.23%   1.13%   
FID2 - VIP Real Estate Subaccount  2021   29,635   $45.581938   $1,350,820    0.75%   37.61%   1.00%   
FID2 - VIP Real Estate Subaccount  2020   28,621   $33.123448   $948,043    0.75%   -7.49%   1.96%   
FID2 - VIP Real Estate Subaccount  2019   31,009   $35.803638   $1,110,243    0.75%   22.03%   1.53%   
JASI - Janus Henderson Research Subaccount  2023   145,576   $41.743513   $6,076,850    0.75%   42.11%   0.14%   
JASI - Janus Henderson Research Subaccount  2022   221,336   $29.374357   $6,501,593    0.75%   -30.41%   0.14%   
JASI - Janus Henderson Research Subaccount  2021   280,608   $42.211561   $11,844,886    0.75%   19.44%   0.10%   
JASI - Janus Henderson Research Subaccount  2020   296,170   $35.342095   $10,467,269    0.75%   31.96%   0.54%   
JASI - Janus Henderson Research Subaccount  2019   342,290   $26.782010   $9,167,212    0.75%   34.51%   0.46%   
JASI - Janus Henderson Global Research Subaccount  2023   99,879   $30.405231   $3,036,836    0.75%   25.84%   0.93%   
JASI - Janus Henderson Global Research Subaccount  2022   108,821   $24.162366   $2,629,372    0.75%   -20.01%   1.04%   
JASI - Janus Henderson Global Research Subaccount  2021   118,707   $30.206939   $3,585,775    0.75%   17.21%   0.52%   
JASI - Janus Henderson Global Research Subaccount  2020   123,826   $25.771438   $3,191,184    0.75%   19.16%   0.82%   
JASI - Janus Henderson Global Research Subaccount  2019   135,124   $21.626774   $2,922,293    0.75%   28.08%   1.01%   
JASI - Janus Henderson Balanced Subaccount  2023   49,763   $45.182983   $2,248,437    0.75%   14.56%   2.06%   
JASI - Janus Henderson Balanced Subaccount  2022   57,176   $39.441574   $2,255,100    0.75%   -17.02%   1.23%   
JASI - Janus Henderson Balanced Subaccount  2021   60,883   $47.532906   $2,893,966    0.75%   16.32%   0.90%   
JASI - Janus Henderson Balanced Subaccount  2020   65,583   $40.862790   $2,679,888    0.75%   13.46%   2.41%   
JASI - Janus Henderson Balanced Subaccount  2019   69,946   $36.015593   $2,519,138    0.75%   21.68%   1.90%   
JASS - Janus Henderson Research Subaccount  2023   103,864   $32.119163   $3,336,016    0.75%   41.75%   0.06%   
JASS - Janus Henderson Research Subaccount  2022   101,174   $22.658883   $2,292,495    0.75%   -30.58%   0.00%   
JASS - Janus Henderson Research Subaccount  2021   105,668   $32.642278   $3,449,254    0.75%   19.15%   0.02%   
JASS - Janus Henderson Research Subaccount  2020   108,577   $27.394836   $2,974,446    0.75%   31.59%   0.35%   
JASS - Janus Henderson Research Subaccount  2019   137,186   $20.818895   $2,856,064    0.75%   34.22%   0.31%   
JASS - Janus Henderson Global Research Subaccount  2023   123,275   $20.834236   $2,568,349    0.75%   25.53%   0.79%   
JASS - Janus Henderson Global Research Subaccount  2022   134,601   $16.596854   $2,233,956    0.75%   -20.21%   0.89%   
JASS - Janus Henderson Global Research Subaccount  2021   142,332   $20.800065   $2,960,514    0.75%   16.92%   0.36%   
JASS - Janus Henderson Global Research Subaccount  2020   153,770   $17.790028   $2,735,575    0.75%   18.87%   0.64%   
JASS - Janus Henderson Global Research Subaccount  2019   174,840   $14.966127   $2,616,670    0.75%   27.76%   0.87%   
JASS - Janus Henderson Balanced Subaccount  2023   146,567   $39.756998   $5,827,056    0.75%   14.28%   1.80%   
JASS - Janus Henderson Balanced Subaccount  2022   149,680   $34.789214   $5,207,259    0.75%   -17.24%   0.97%   
JASS - Janus Henderson Balanced Subaccount  2021   155,727   $42.034869   $6,545,952    0.75%   16.04%   0.67%   
JASS - Janus Henderson Balanced Subaccount  2020   155,195   $36.224771   $5,621,914    0.75%   13.18%   2.07%   
JASS - Janus Henderson Balanced Subaccount  2019   178,039   $32.006852   $5,698,467    0.75%   21.36%   1.65%   
JASS - Janus Henderson Overseas Subaccount  2023   105,864   $42.063623   $4,453,027    0.75%   9.76%   1.41%   
JASS - Janus Henderson Overseas Subaccount  2022   114,958   $38.322136   $4,405,449    0.75%   -9.51%   1.68%   
JASS - Janus Henderson Overseas Subaccount  2021   120,342   $42.351260   $5,096,650    0.75%   12.44%   1.03%   
JASS - Janus Henderson Overseas Subaccount  2020   129,380   $37.664184   $4,872,986    0.75%   15.16%   1.22%   
JASS - Janus Henderson Overseas Subaccount  2019   129,884   $32.706900   $4,248,088    0.75%   25.76%   1.83%   
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2023   15,570   $36.900773   $574,536    0.75%   13.35%   2.29%   
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2022   12,206   $32.555608   $397,385    0.75%   -8.78%   1.51%   
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2021   9,986   $35.690956   $356,408    0.75%   25.85%   1.51%   
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2020   10,958   $28.358840   $310,756    0.75%   6.87%   1.50%   
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2019   11,200   $26.536495   $297,211    0.75%   30.61%   1.55%   
LEGI - ClearBridge Variable Large Cap Value Subaccount  2023   24,071   $33.841931   $814,609    0.75%   14.24%   1.31%   
LEGI - ClearBridge Variable Large Cap Value Subaccount  2022   26,662   $29.623527   $789,812    0.75%   -7.12%   1.36%   
LEGI - ClearBridge Variable Large Cap Value Subaccount  2021   26,197   $31.896098   $835,588    0.75%   25.27%   1.09%   
LEGI - ClearBridge Variable Large Cap Value Subaccount  2020   27,740   $25.461852   $706,302    0.75%   4.46%   1.46%   
LEGI - ClearBridge Variable Large Cap Value Subaccount  2019   26,914   $24.374160   $656,017    0.75%   27.92%   1.73%   
ASVT - VT Opportunity Subaccount  2023   3,466   $61.147772   $211,921    0.75%   25.56%   0.00%   
ASVT - VT Opportunity Subaccount  2022   3,688   $48.699883   $179,603    0.75%   -21.40%   0.00%   
ASVT - VT Opportunity Subaccount  2021   3,949   $61.955719   $244,674    0.75%   23.85%   0.04%   
ASVT - VT Opportunity Subaccount  2020   4,123   $50.025299   $206,237    0.75%   20.10%   0.43%   
ASVT - VT Opportunity Subaccount  2019   4,590   $41.652335   $191,202    0.75%   30.49%   0.28%   
ASVT - VT Discovery SMID Cap Growth Subaccount  2023   10,853   $36.022529   $390,939    0.75%   19.25%   0.00%   
ASVT - VT Discovery SMID Cap Growth Subaccount  2022   11,558   $30.207581   $349,132    0.75%   -38.31%   0.00%   
ASVT - VT Discovery SMID Cap Growth Subaccount  2021   12,249   $48.967497   $599,808    0.75%   -5.75%   0.00%   
ASVT - VT Discovery SMID Cap Growth Subaccount  2020   12,858   $51.954217   $668,047    0.75%   61.44%   0.00%   
ASVT - VT Discovery SMID Cap Growth Subaccount  2019   15,406   $32.182257   $495,809    0.75%   37.99%   0.00%   
MSVI - VIF U.S. Real Estate Subaccount  2023   11,422   $60.627239   $692,474    0.75%   13.67%   2.21%   
MSVI - VIF U.S. Real Estate Subaccount  2022   12,152   $53.337972   $648,173    0.75%   -27.60%   1.21%   
MSVI - VIF U.S. Real Estate Subaccount  2021   13,691   $73.667704   $1,008,606    0.75%   38.76%   2.02%   
MSVI - VIF U.S. Real Estate Subaccount  2020   14,999   $53.089486   $796,298    0.75%   -17.47%   2.72%   
MSVI - VIF U.S. Real Estate Subaccount  2019   16,806   $64.329865   $1,081,118    0.75%   18.05%   1.79%   
MSV2 - VIF U.S. Real Estate Subaccount  2023   30,520   $38.881537   $1,186,652    0.75%   13.37%   1.96%   
MSV2 - VIF U.S. Real Estate Subaccount  2022   33,431   $34.296042   $1,146,567    0.75%   -27.76%   0.95%   
MSV2 - VIF U.S. Real Estate Subaccount  2021   34,156   $47.473325   $1,621,494    0.75%   38.40%   1.86%   

 

 

   Year   Accumulation Units***   Value Per Unit   Fair Value   Expenses*   Total Return**   Investment Income Ratio****   Inception Date
MSV2 - VIF U.S. Real Estate Subaccount  2020   35,660   $34.301776   $1,223,196    0.75%   -17.72%   2.54%   
MSV2 - VIF U.S. Real Estate Subaccount  2019   40,404   $41.688215   $1,684,354    0.75%   17.79%   1.62%   
MSV2 - VIF Growth Subaccount  2023   37,878   $55.378482   $2,097,646    0.75%   47.22%   0.00%   
MSV2 - VIF Growth Subaccount  2022   41,023   $37.616775   $1,543,148    0.75%   -60.46%   0.00%   
MSV2 - VIF Growth Subaccount  2021   45,270   $95.136176   $4,306,816    0.75%   -0.89%   0.00%   
MSV2 - VIF Growth Subaccount  2020   46,838   $95.993263   $4,496,152    0.75%   115.15%   0.00%   
MSV2 - VIF Growth Subaccount  2019   41,361   $44.617620   $1,845,444    0.75%   30.49%   0.00%   
GSVI - Large Cap Value Subaccount  2023   99,756   $31.043566   $3,096,773    0.75%   12.17%   1.78%   
GSVI - Large Cap Value Subaccount  2022   107,510   $27.674751   $2,975,319    0.75%   -7.07%   1.35%   
GSVI - Large Cap Value Subaccount  2021   110,461   $29.778614   $3,289,366    0.75%   23.21%   1.16%   
GSVI - Large Cap Value Subaccount  2020   121,057   $24.169215   $2,925,844    0.75%   3.20%   1.41%   
GSVI - Large Cap Value Subaccount  2019   129,211   $23.419084   $3,026,007    0.75%   24.99%   1.45%   
GSVI - U.S. Equity Insights Subaccount  2023   23,232   $39.940388   $927,891    0.75%   22.89%   0.71%   
GSVI - U.S. Equity Insights Subaccount  2022   24,900   $32.501236   $809,273    0.75%   -20.34%   0.83%   
GSVI - U.S. Equity Insights Subaccount  2021   25,120   $40.797685   $1,024,851    0.75%   28.44%   0.83%   
GSVI - U.S. Equity Insights Subaccount  2020   25,635   $31.763233   $814,245    0.75%   16.67%   0.87%   
GSVI - U.S. Equity Insights Subaccount  2019   28,999   $27.225098   $789,497    0.75%   24.28%   1.31%   
GSVI - Strategic Growth Subaccount  2023   29,167   $46.959524   $1,369,652    0.75%   40.89%   0.00%   
GSVI - Strategic Growth Subaccount  2022   30,420   $33.331031   $1,013,933    0.75%   -33.02%   0.00%   
GSVI - Strategic Growth Subaccount  2021   33,039   $49.761134   $1,644,058    0.75%   21.02%   0.00%   
GSVI - Strategic Growth Subaccount  2020   37,606   $41.118638   $1,546,288    0.75%   39.46%   0.10%   
GSVI - Strategic Growth Subaccount  2019   37,280   $29.484734   $1,099,177    0.75%   34.52%   0.30%   
GSVS - Large Cap Value Subaccount  2023   9,333   $33.832029   $315,761    0.75%   11.87%   1.60%   
GSVS - Large Cap Value Subaccount  2022   8,806   $30.241807   $266,309    0.75%   -7.27%   1.50%   
GSVS - Large Cap Value Subaccount  2021   5,924   $32.611217   $193,202    0.75%   23.01%   0.98%   
GSVS - Large Cap Value Subaccount  2020   5,393   $26.511782   $142,991    0.75%   2.97%   0.87%   
GSVS - Large Cap Value Subaccount  2019   7,517   $25.747235   $193,538    0.75%   24.68%   1.30%   
GSVS - U.S. Equity Insights Subaccount  2023   500   $53.440858   $26,730    0.75%   22.67%   0.49%   
GSVS - U.S. Equity Insights Subaccount  2022   478   $43.564476   $20,806    0.75%   -20.50%   0.59%   
GSVS - U.S. Equity Insights Subaccount  2021   638   $54.798110   $34,971    0.75%   28.15%   0.72%   
GSVS - U.S. Equity Insights Subaccount  2020   436   $42.760656   $18,654    0.75%   16.44%   0.74%   
GSVS - U.S. Equity Insights Subaccount  2019   343   $36.722249   $12,602    0.75%   24.00%   0.62%   
GSVS - Strategic Growth Subaccount  2023   3,602   $70.469080   $253,840    0.75%   40.60%   0.00%   
GSVS - Strategic Growth Subaccount  2022   1,992   $50.120631   $99,845    0.75%   -33.18%   0.00%   
GSVS - Strategic Growth Subaccount  2021   2,076   $75.010314   $155,735    0.75%   20.65%   0.00%   
GSVS - Strategic Growth Subaccount  2020   2,007   $62.171315   $124,791    0.75%   39.07%   0.00%   
GSVS - Strategic Growth Subaccount  2019   1,572   $44.706526   $70,297    0.75%   34.31%   0.05%   
LAZS - Emerging Markets Equity Subaccount  2023   85,419   $44.299968   $3,784,047    0.75%   21.36%   4.75%   
LAZS - Emerging Markets Equity Subaccount  2022   97,866   $36.501538   $3,572,266    0.75%   -15.75%   3.32%   
LAZS - Emerging Markets Equity Subaccount  2021   101,185   $43.323569   $4,383,678    0.75%   4.68%   1.90%   
LAZS - Emerging Markets Equity Subaccount  2020   94,204   $41.386162   $3,898,729    0.75%   -2.01%   2.61%   
LAZS - Emerging Markets Equity Subaccount  2019   104,758   $42.235798   $4,424,559    0.75%   17.26%   0.89%   
LAZS - U.S. Small Cap Equity Select Subaccount  2023   47,952   $57.387111   $2,751,853    0.75%   9.21%   0.00%   
LAZS - U.S. Small Cap Equity Select Subaccount  2022   50,690   $52.548513   $2,663,660    0.75%   -16.14%   0.00%   
LAZS - U.S. Small Cap Equity Select Subaccount  2021   53,348   $62.665175   $3,343,075    0.75%   18.98%   0.05%   
LAZS - U.S. Small Cap Equity Select Subaccount  2020   56,579   $52.669377   $2,979,994    0.75%   5.97%   0.18%   
LAZS - U.S. Small Cap Equity Select Subaccount  2019   69,587   $49.703252   $3,458,708    0.75%   28.96%   0.00%   
LAZS - International Equity Subaccount  2023   34,140   $15.470234   $528,152    0.75%   15.02%   1.28%   
LAZS - International Equity Subaccount  2022   36,591   $13.450113   $492,151    0.75%   -15.64%   3.65%   
LAZS - International Equity Subaccount  2021   34,225   $15.943851   $545,684    0.75%   5.05%   0.89%   
LAZS - International Equity Subaccount  2020   52,092   $15.178064   $790,660    0.75%   7.43%   1.79%   
LAZS - International Equity Subaccount  2019   54,071   $14.128088   $763,921    0.75%   20.10%   0.35%   
PRS2 - PSF PGIM Jennison Growth Subaccount  2023   11,126   $86.483896   $962,178    0.75%   51.76%   0.00%   
PRS2 - PSF PGIM Jennison Growth Subaccount  2022   12,539   $56.986869   $714,558    0.75%   -38.31%   0.00%   
PRS2 - PSF PGIM Jennison Growth Subaccount  2021   13,636   $92.378267   $1,259,672    0.75%   14.69%   0.00%   
PRS2 - PSF PGIM Jennison Growth Subaccount  2020   12,313   $80.542837   $991,743    0.75%   54.41%   0.00%   
PRS2 - PSF PGIM Jennison Growth Subaccount  2019   11,608   $52.162023   $605,504    0.75%   31.83%   0.00%   
PRS2 - PSF PGIM Jennison Blend Subaccount (note 4)  2023   57,575   $71.680500   $4,127,010    0.75%   3.82%   0.00%  12/8/2023
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)  2023   13,455   $49.268187   $662,891    0.75%   12.26%   1.34%   
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)  2022   14,422   $43.887383   $632,953    0.75%   -19.95%   0.45%   
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)  2021   15,093   $54.826014   $827,467    0.75%   20.48%   0.54%   
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)  2020   15,171   $45.505914   $690,374    0.75%   12.84%   0.98%   
LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)  2019   17,861   $40.328816   $720,317    0.75%   23.65%   0.40%   
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)  2023   55,500   $70.929346   $3,936,578    0.75%   10.09%   3.14%   
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)  2022   64,018   $64.428975   $4,124,633    0.75%   -8.84%   0.95%   
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)  2021   66,404   $70.677387   $4,693,279    0.75%   28.92%   0.91%   
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)  2020   71,987   $54.823272   $3,946,547    0.75%   -0.38%   1.46%   
LINC - LVIP JPMorgan Mid Cap Value Subaccount (note 4)  2019   83,370   $55.031953   $4,588,024    0.75%   25.82%   1.65%   
MFSI - New Discovery Subaccount  2023   13,363   $48.078377   $642,481    0.75%   13.41%   0.00%   
MFSI - New Discovery Subaccount  2022   13,513   $42.395034   $572,889    0.75%   -30.52%   0.00%   
MFSI - New Discovery Subaccount  2021   14,901   $61.013741   $909,170    0.75%   0.82%   0.00%   
MFSI - New Discovery Subaccount  2020   16,565   $60.519552   $1,002,517    0.75%   44.50%   0.00%   
MFSI - New Discovery Subaccount  2019   15,553   $41.882634   $651,383    0.75%   40.22%   0.00%   
MFSI - Mid Cap Growth Subaccount  2023   43,247   $35.598331   $1,539,529    0.75%   20.08%   0.00%   
MFSI - Mid Cap Growth Subaccount  2022   42,419   $29.646735   $1,257,596    0.75%   -29.32%   0.00%   
MFSI - Mid Cap Growth Subaccount  2021   44,727   $41.946483   $1,876,158    0.75%   13.03%   0.00%   
MFSI - Mid Cap Growth Subaccount  2020   41,783   $37.111343   $1,550,605    0.75%   35.10%   0.00%   
MFSI - Mid Cap Growth Subaccount  2019   33,972   $27.468721   $933,178    0.75%   37.25%   0.00%   
MFSI - Total Return Subaccount  2023   107,567   $31.146238   $3,350,319    0.75%   9.40%   1.83%   
MFSI - Total Return Subaccount  2022   109,289   $28.470288   $3,111,491    0.75%   -10.51%   1.48%   
MFSI - Total Return Subaccount  2021   121,586   $31.813588   $3,868,075    0.75%   12.99%   1.61%   
MFSI - Total Return Subaccount  2020   123,262   $28.156446   $3,470,615    0.75%   8.70%   2.07%   
MFSI - Total Return Subaccount  2019   124,099   $25.903146   $3,214,549    0.75%   19.22%   2.03%   

 

 

   Year   Accumulation Units***   Value Per Unit   Fair Value   Expenses*   Total Return**   Investment Income Ratio****   Inception Date
MFS2 - Massachusetts Investors Growth Stock Subaccount  2023   18,129   $26.834292   $486,491    0.75%   22.79%   0.06%   
MFS2 - Massachusetts Investors Growth Stock Subaccount  2022   12,753   $21.854336   $278,708    0.75%   -20.05%   0.00%   
MFS2 - Massachusetts Investors Growth Stock Subaccount  2021   13,325   $27.333570   $364,217    0.75%   24.72%   0.03%   
MFS2 - Massachusetts Investors Growth Stock Subaccount  2020   15,612   $21.915494   $342,140    0.75%   21.29%   0.20%   
MFS2 - Massachusetts Investors Growth Stock Subaccount  2019   20,160   $18.069168   $364,271    0.75%   38.55%   0.34%   
PVIA - Real Return Subaccount  2023   133,799   $20.206028   $2,703,556    0.75%   2.89%   2.99%   
PVIA - Real Return Subaccount  2022   133,277   $19.639385   $2,617,469    0.75%   -12.55%   7.00%   
PVIA - Real Return Subaccount  2021   134,866   $22.458026   $3,028,825    0.75%   4.81%   4.96%   
PVIA - Real Return Subaccount  2020   136,908   $21.426370   $2,933,439    0.75%   10.88%   1.42%   
PVIA - Real Return Subaccount  2019   139,601   $19.323660   $2,697,594    0.75%   7.63%   1.65%   
PVIA - Total Return Subaccount  2023   153,502   $19.412659   $2,979,881    0.75%   5.15%   3.56%   
PVIA - Total Return Subaccount  2022   165,788   $18.461531   $3,060,697    0.75%   -14.94%   2.60%   
PVIA - Total Return Subaccount  2021   191,037   $21.704725   $4,146,396    0.75%   -2.00%   1.82%   
PVIA - Total Return Subaccount  2020   187,014   $22.148072   $4,142,008    0.75%   7.85%   2.12%   
PVIA - Total Return Subaccount  2019   181,489   $20.536266   $3,727,098    0.75%   7.55%   3.01%   
PVIA - Global Bond Opportunities Subaccount  2023   65,697   $18.871708   $1,239,811    0.75%   4.48%   2.25%   
PVIA - Global Bond Opportunities Subaccount  2022   66,655   $18.062049   $1,203,929    0.75%   -11.67%   1.47%   
PVIA - Global Bond Opportunities Subaccount  2021   87,328   $20.447866   $1,785,679    0.75%   -4.87%   5.07%   
PVIA - Global Bond Opportunities Subaccount  2020   78,078   $21.494815   $1,678,281    0.75%   9.30%   2.46%   
PVIA - Global Bond Opportunities Subaccount  2019   81,701   $19.665290   $1,606,672    0.75%   5.34%   2.45%   
PVIA - CommodityRealReturn® Strategy Subaccount  2023   29,590   $11.336705   $335,458    0.75%   -8.54%   17.59%   
PVIA - CommodityRealReturn® Strategy Subaccount  2022   52,030   $12.395035   $644,912    0.75%   7.81%   21.11%   
PVIA - CommodityRealReturn® Strategy Subaccount  2021   35,413   $11.497314   $407,155    0.75%   32.35%   4.41%   
PVIA - CommodityRealReturn® Strategy Subaccount  2020   23,621   $8.687073   $205,197    0.75%   0.60%   6.70%   
PVIA - CommodityRealReturn® Strategy Subaccount  2019   47,467   $8.635686   $409,909    0.75%   10.60%   4.46%   
CALI - VP S&P 500 Index Subaccount  2023   4,014   $35.583631   $142,835    0.75%   24.99%   1.38%   
CALI - VP S&P 500 Index Subaccount  2022   4,206   $28.469946   $119,755    0.75%   -18.95%   1.23%   
CALI - VP S&P 500 Index Subaccount  2021   4,411   $35.125057   $154,933    0.75%   27.46%   1.32%   
CALI - VP S&P 500 Index Subaccount  2020   5,171   $27.557522   $142,490    0.75%   17.22%   1.71%   
CALI - VP S&P 500 Index Subaccount  2019   5,462   $23.509339   $128,409    0.75%   30.17%   1.72%   
BNYS - Appreciation Subaccount  2023   15,495   $54.672169   $847,166    0.75%   19.77%   0.49%   
BNYS - Appreciation Subaccount  2022   15,071   $45.646754   $687,952    0.75%   -18.86%   0.43%   
BNYS - Appreciation Subaccount  2021   14,919   $56.257570   $839,318    0.75%   25.83%   0.20%   
BNYS - Appreciation Subaccount  2020   14,486   $44.709553   $647,661    0.75%   22.46%   0.56%   
BNYS - Appreciation Subaccount  2019   12,124   $36.509680   $442,642    0.75%   34.77%   0.93%   
ROYI - Small-Cap Subaccount  2023   102,657   $55.615902   $5,709,364    0.75%   24.99%   0.86%   
ROYI - Small-Cap Subaccount  2022   111,081   $44.495867   $4,942,659    0.75%   -9.87%   0.39%   
ROYI - Small-Cap Subaccount  2021   115,497   $49.368464   $5,701,922    0.75%   27.86%   1.39%   
ROYI - Small-Cap Subaccount  2020   122,785   $38.611680   $4,740,945    0.75%   -7.84%   1.07%   
ROYI - Small-Cap Subaccount  2019   127,388   $41.898474   $5,337,363    0.75%   17.78%   0.65%   
ROYI - Micro-Cap Subaccount  2023   64,295   $46.400519   $2,983,310    0.75%   17.90%   0.00%   
ROYI - Micro-Cap Subaccount  2022   68,114   $39.355478   $2,680,662    0.75%   -23.01%   0.00%   
ROYI - Micro-Cap Subaccount  2021   72,834   $51.118591   $3,723,194    0.75%   29.01%   0.00%   
ROYI - Micro-Cap Subaccount  2020   77,116   $39.622971   $3,055,582    0.75%   22.87%   0.00%   
ROYI - Micro-Cap Subaccount  2019   81,965   $32.248123   $2,643,214    0.75%   18.66%   0.00%   
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2023   36,805   $15.941971   $586,743    0.75%   16.99%   0.00%   
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2022   40,297   $13.626588   $549,106    0.75%   -19.11%   1.44%   
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2021   38,520   $16.845860   $648,895    0.75%   4.82%   1.04%   
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2020   44,505   $16.071213   $715,251    0.75%   12.89%   2.48%   
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2019   36,676   $14.236074   $522,122    0.75%   27.28%   1.28%   
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2023   6,939   $24.047395   $166,871    0.75%   9.86%   0.51%   
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2022   7,160   $21.888146   $156,713    0.75%   -10.62%   0.15%   
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2021   8,858   $24.488563   $216,916    0.75%   31.53%   0.26%   
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2020   9,432   $18.618191   $175,615    0.75%   -3.56%   0.68%   
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2019   7,567   $19.305310   $146,093    0.75%   15.57%   0.21%   
FRT2 - Franklin Income VIP Subaccount  2023   122,512   $23.480117   $2,876,599    0.75%   7.82%   5.14%   
FRT2 - Franklin Income VIP Subaccount  2022   132,875   $21.777814   $2,893,720    0.75%   -6.18%   4.81%   
FRT2 - Franklin Income VIP Subaccount  2021   139,437   $23.211371   $3,236,523    0.75%   15.89%   4.68%   
FRT2 - Franklin Income VIP Subaccount  2020   152,541   $20.029517   $3,055,322    0.75%   -0.06%   5.82%   
FRT2 - Franklin Income VIP Subaccount  2019   171,396   $20.041095   $3,434,956    0.75%   15.19%   5.43%   
FRT2 - Franklin DynaTech VIP Subaccount  2023   16,133   $38.902635   $627,625    0.75%   42.71%   0.00%   
FRT2 - Franklin DynaTech VIP Subaccount  2022   17,514   $27.260746   $477,457    0.75%   -40.40%   0.00%   
FRT2 - Franklin DynaTech VIP Subaccount  2021   16,765   $45.741666   $766,854    0.75%   15.28%   0.00%   
FRT2 - Franklin DynaTech VIP Subaccount  2020   20,018   $39.678616   $794,297    0.75%   43.80%   0.00%   
FRT2 - Franklin DynaTech VIP Subaccount  2019   21,720   $27.592064   $599,307    0.75%   30.19%   0.00%   
FRT2 - Templeton Foreign VIP Subaccount  2023   59,228   $14.486075   $857,984    0.75%   19.86%   3.25%   
FRT2 - Templeton Foreign VIP Subaccount  2022   65,144   $12.085765   $787,318    0.75%   -8.29%   3.05%   
FRT2 - Templeton Foreign VIP Subaccount  2021   65,333   $13.178556   $860,997    0.75%   3.38%   1.87%   
FRT2 - Templeton Foreign VIP Subaccount  2020   73,345   $12.747280   $934,944    0.75%   -1.90%   3.36%   
FRT2 - Templeton Foreign VIP Subaccount  2019   84,872   $12.993593   $1,102,787    0.75%   11.69%   1.76%   
FRT4 - Franklin Income VIP Subaccount  2023   7,877   $27.894607   $219,733    0.75%   7.74%   4.90%   
FRT4 - Franklin Income VIP Subaccount  2022   7,289   $25.890395   $188,721    0.75%   -6.29%   4.25%   
FRT4 - Franklin Income VIP Subaccount  2021   4,153   $27.629555   $114,752    0.75%   15.72%   4.44%   
FRT4 - Franklin Income VIP Subaccount  2020   3,797   $23.876400   $90,648    0.75%   -0.17%   5.78%   
FRT4 - Franklin Income VIP Subaccount  2019   6,369   $23.917696   $152,327    0.75%   15.18%   5.13%   
FRT4 - Franklin DynaTech VIP Subaccount  2023   3,362   $50.348520   $169,255    0.75%   42.95%   0.00%   
FRT4 - Franklin DynaTech VIP Subaccount  2022   1,690   $35.221491   $59,531    0.75%   -40.65%   0.00%   
FRT4 - Franklin DynaTech VIP Subaccount  2021   1,646   $59.342692   $97,663    0.75%   15.22%   0.00%   
FRT4 - Franklin DynaTech VIP Subaccount  2020   1,683   $51.502897   $86,694    0.75%   43.63%   0.00%   
FRT4 - Franklin DynaTech VIP Subaccount  2019   1,646   $35.857998   $59,039    0.75%   30.05%   0.00%   
FRT4 - Templeton Foreign VIP Subaccount  2023   9,601   $18.735021   $179,868    0.75%   19.79%   3.02%   
FRT4 - Templeton Foreign VIP Subaccount  2022   8,615   $15.639553   $134,729    0.75%   -8.43%   2.91%   
FRT4 - Templeton Foreign VIP Subaccount  2021   8,810   $17.080082   $150,478    0.75%   3.33%   1.66%   

 

 

   Year   Accumulation Units***   Value Per Unit   Fair Value   Expenses*   Total Return**   Investment Income Ratio****   Inception Date
FRT4 - Templeton Foreign VIP Subaccount  2020   8,647   $16.530403   $142,945    0.75%   -2.07%   3.21%   
FRT4 - Templeton Foreign VIP Subaccount  2019   7,650   $16.880655   $129,141    0.75%   11.66%   1.51%   
FRT4 - Franklin Allocation VIP Subaccount  2023   3,031   $27.291545   $82,734    0.75%   13.77%   1.30%   
FRT4 - Franklin Allocation VIP Subaccount  2022   3,358   $23.987826   $80,553    0.75%   -16.81%   1.49%   
FRT4 - Franklin Allocation VIP Subaccount  2021   4,754   $28.836613   $137,076    0.75%   10.71%   1.62%   
FRT4 - Franklin Allocation VIP Subaccount  2020   4,622   $26.047987   $120,403    0.75%   10.92%   1.34%   
FRT4 - Franklin Allocation VIP Subaccount  2019   4,582   $23.484395   $107,612    0.75%   18.67%   3.14%   
FEDS - Kaufmann Fund II Service Shares Subaccount  2023   13,669   $41.585857   $568,420    0.75%   14.01%   0.00%   
FEDS - Kaufmann Fund II Service Shares Subaccount  2022   18,858   $36.476996   $687,865    0.75%   -30.78%   0.00%   
FEDS - Kaufmann Fund II Service Shares Subaccount  2021   21,885   $52.694348   $1,153,219    0.75%   1.50%   0.00%   
FEDS - Kaufmann Fund II Service Shares Subaccount  2020   19,979   $51.914341   $1,037,176    0.75%   27.52%   0.00%   
FEDS - Kaufmann Fund II Service Shares Subaccount  2019   16,349   $40.709602   $665,568    0.75%   31.93%   0.00%   
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount  2023   46,442   $14.331860   $665,602    0.75%   7.04%   2.37%   
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount  2022   40,049   $13.388973   $536,213    0.75%   -12.47%   1.47%   
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount  2021   41,771   $15.297232   $638,974    0.75%   1.52%   1.36%   
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount  2020   43,982   $15.068797   $662,751    0.75%   5.70%   1.83%   
ALP2 - Morningstar Conservative ETF Asset Allocation Subaccount  2019   41,016   $14.256486   $584,739    0.75%   8.71%   2.06%   
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount  2023   9,215   $18.401104   $169,575    0.75%   9.77%   2.22%   
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount  2022   8,749   $16.762735   $146,658    0.75%   -13.19%   1.79%   
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount  2021   14,374   $19.309499   $277,555    0.75%   5.68%   1.45%   
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount  2020   14,037   $18.272441   $256,481    0.75%   7.62%   2.18%   
ALP2 - Morningstar Income & Growth ETF Asset Allocation Subaccount  2019   13,774   $16.978637   $233,857    0.75%   12.06%   2.78%   
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount  2023   49,719   $23.513725   $1,169,074    0.75%   11.98%   1.79%   
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount  2022   60,045   $20.997402   $1,260,799    0.75%   -13.53%   1.70%   
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount  2021   60,780   $24.283313   $1,475,951    0.75%   9.97%   1.34%   
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount  2020   58,832   $22.082751   $1,299,182    0.75%   8.31%   1.93%   
ALP2 - Morningstar Balanced ETF Asset Allocation Subaccount  2019   66,377   $20.389223   $1,353,384    0.75%   15.40%   2.12%   
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount  2023   129,368   $28.740065   $3,718,047    0.75%   14.41%   1.82%   
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount  2022   134,062   $25.119679   $3,367,587    0.75%   -13.90%   1.60%   
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount  2021   139,394   $29.174033   $4,066,681    0.75%   14.03%   1.22%   
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount  2020   144,548   $25.584612   $3,698,201    0.75%   9.18%   1.96%   
ALP2 - Morningstar Growth ETF Asset Allocation Subaccount  2019   163,309   $23.432483   $3,826,736    0.75%   18.88%   1.76%   
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount  2023   45,407   $32.406964   $1,471,512    0.75%   16.01%   1.61%   
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount  2022   48,994   $27.935004   $1,368,660    0.75%   -13.82%   1.51%   
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount  2021   53,381   $32.414803   $1,730,344    0.75%   17.45%   1.11%   
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount  2020   53,735   $27.598266   $1,483,006    0.75%   9.14%   1.67%   
ALP2 - Morningstar Aggressive Growth ETF Asset Allocation Subaccount  2019   68,745   $25.287613   $1,738,398    0.75%   21.26%   1.58%   
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2023   43,661   $23.477381   $1,025,041    0.75%   13.09%   1.97%   
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2022   54,125   $20.759846   $1,123,627    0.75%   -15.37%   1.59%   
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2021   55,966   $24.531155   $1,372,909    0.75%   9.62%   1.67%   
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2020   52,558   $22.378368   $1,176,155    0.75%   13.03%   1.98%   
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2019   59,196   $19.799003   $1,172,027    0.75%   20.87%   2.04%   
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2023   48,803   $13.098098   $639,230    0.75%   0.83%   2.87%   
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2022   58,933   $12.990024   $765,545    0.75%   16.90%   1.79%   
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2021   36,863   $11.112022   $409,627    0.75%   25.74%   1.60%   
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2020   31,391   $8.837577   $277,422    0.75%   -12.65%   2.35%   
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2019   31,510   $10.117061   $318,784    0.75%   8.64%   1.03%   
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2023   44,523   $73.191530   $3,258,719    0.75%   38.03%   0.00%   
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2022   48,559   $53.025228   $2,574,854    0.75%   -32.35%   0.00%   
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2021   56,425   $78.378641   $4,422,530    0.75%   14.31%   0.00%   
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2020   60,566   $68.567269   $4,152,872    0.75%   34.35%   0.00%   
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2019   63,228   $51.035440   $3,226,872    0.75%   48.37%   0.00%   

 

 

 

 

*This represents the annualized contract expense rates of the Account for the period indicated and includes only those expenses that are charged through a reduction in the unit values. Excluded are expenses of the underlying mutual fund and charges made directly to contract owner accounts through the redemption of units.

 

**This represents the total return for the period indicated and includes a deduction only for expenses assessed through the daily unit value calculation. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in a reduction of the total return presented. Investments with a date notation indicate the inception date of that investment in the Subaccount. The total return is calculated for the twelve-month period indicated. In the first year of inception, the returns are based on the period from inception date to period end and are not annualized.

 

***Accumulation units are rounded to the nearest whole number.

 

****The Investment Income Ratio represents the net investment income dividends that were received by the subaccount for the periods indicated, divided by average contract owners’ equity. Distributions of net capital gains by the underlying fund and expenses of the subaccount are not included in the calculation. The recognition of investment income by the subaccount is affected by the timing of dividends declared by the underlying fund. Therefore, the Investment Income Ratio is greatly affected by the amount of subaccount assets that are present on specific dividend record dates. The Investment Income Ratios for funds that were eligible for investment during only a portion of a year are calculated by dividing the actual dividends received by the average contract owners’ equity for the period in which assets were present. The ratio is annualized in these instances.

 

 

 

 

 

KPMG LLP

Suite 3400

312 Walnut Street

Cincinnati, OH 45202

 

Report of Independent Registered Public Accounting Firm

 

To the Board of Directors of AuguStarSM Life Assurance Corporation and Contract Owners of AuguStarSM Variable Account R:

 

Opinion on the Financial Statements

 

We have audited the accompanying statement of assets and contract owners’ equity of the subaccounts listed in the Appendix that comprise AuguStarSM Variable Account R (formerly Ohio National Variable Account R) (the Separate Account) as of the date listed in the Appendix, the related statements of operations for the year or period listed in the Appendix and changes in contract owners’ equity for the years or periods listed in the Appendix, and the related notes including the financial highlights in Note 6 (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of each subaccount as of the date listed in the Appendix, the results of their operations for the year or period listed in the Appendix, the changes in their contract owners’ equity for the years or periods listed in the Appendix, and the financial highlights for each of the years or periods indicated in Note 6, in conformity with

U.S. generally accepted accounting principles.

 

Basis for Opinion

 

These financial statements are the responsibility of the Separate Account’s management. Our responsibility is to express an opinion on these financial statements based on our audit. 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 audit 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 are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, 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. Such procedures also included confirmation of securities owned as of December 31, 2023 by correspondence with the transfer agent of the underlying mutual funds or by other appropriate auditing procedures. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

 

 

We have not been able to determine the specific year that we began serving as the Separate Account’s auditor, however, we are aware that we have served as the Separate Account’s auditor since at least 1995.

 

Cincinnati, Ohio

April 1, 2024

 

 

KPMG LLP, a Delaware limited liability partnership and a member firm of
the KPMG global organization of independent member firms affiliated with

KPMG International Limited, a private English company limited by guarantee.

 

 

 

 

Appendix

 

Statement of assets and contract owners’ equity as of December 31, 2023, the related statement of operations for the year then ended, and the statements of changes in contract owners’ equity for each of the years in the two-year period then ended.

 

AIM VARIABLE INSURANCE FUNDS (INVESCO VARIABLE INSURANCE FUNDS)

 

Invesco V.I. EQV International Equity Series II Subaccount

 

ALLSPRING VARIABLE TRUST

 

VT Discovery SMID Cap Growth Subaccount (1)

VT Opportunity Subaccount

 

ALPS VARIABLE INVESTORS TRUST - CLASS II

 

Morningstar Aggressive Growth ETF Asset Allocation Subaccount

Morningstar Balanced ETF Asset Allocation Subaccount

Morningstar Conservative ETF Asset Allocation Subaccount

Morningstar Growth ETF Asset Allocation Subaccount

Morningstar Income & Growth ETF Asset Allocation Subaccount

 

AUGUSTARSM VARIABLE INSURANCE PRODUCTS FUND, INC.

 

AVIP AB Mid Cap Core Subaccount (1)

AVIP AB Small Cap Subaccount (1)

AVIP BlackRock Advantage International Equity Subaccount (1)

AVIP BlackRock Advantage Large Cap Core Subaccount (1)

AVIP BlackRock Advantage Large Cap Growth Subaccount (1)

AVIP BlackRock Advantage Large Cap Value Subaccount (1)

AVIP BlackRock Advantage Small Cap Growth Subaccount (1)

AVIP BlackRock Balanced Allocation Subaccount (1)

AVIP Bond Subaccount (1)

AVIP Federated High Income Bond Subaccount (1)

AVIP Fidelity Institutional AM® Equity Growth Subaccount (1)

AVIP Nasdaq-100® Index Subaccount (1)

AVIP S&P 500® Index Subaccount (1)

AVIP S&P MidCap 400® Index Subaccount (1)

 

BNY MELLON VARIABLE INVESTMENT FUND - SERVICE CLASS

 

Appreciation Subaccount

 

CALVERT VARIABLE PRODUCTS, INC.

 

VP S&P 500 Index Subaccount

 

FEDERATED HERMES INSURANCE SERIES

 

Kaufmann Fund II Service Shares Subaccount

 

FIDELITY® VARIABLE INSURANCE PRODUCTS FUND - SERVICE CLASS

 

VIP Government Money Market Subaccount

 

1 

 

FIDELITY® VARIABLE INSURANCE PRODUCTS FUND - SERVICE CLASS 2

 

VIP Contrafund® Subaccount

VIP Equity-Income Subaccount

VIP Growth Subaccount

VIP Mid Cap Subaccount

VIP Real Estate Subaccount

 

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST - CLASS 4

 

Franklin Allocation VIP Subaccount

Franklin DynaTech VIP Subaccount

Franklin Income VIP Subaccount

Templeton Foreign VIP Subaccount

 

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST - CLASS 2

 

Franklin DynaTech VIP Subaccount

Franklin Income VIP Subaccount

Templeton Foreign VIP Subaccount

 

GOLDMAN SACHS VARIABLE INSURANCE TRUST - INSTITUTIONAL SHARES

 

Large Cap Value Subaccount

Strategic Growth Subaccount

U.S. Equity Insights Subaccount

 

GOLDMAN SACHS VARIABLE INSURANCE TRUST - SERVICE SHARES

 

Large Cap Value Subaccount

Strategic Growth Subaccount

U.S. Equity Insights Subaccount

 

IVY VARIABLE INSURANCE PORTFOLIOS

 

Delaware Ivy VIP Asset Strategy Subaccount

Delaware Ivy VIP Natural Resources Subaccount

Delaware Ivy VIP Science and Technology Subaccount

 

JANUS ASPEN SERIES - INSTITUTIONAL SHARES

 

Janus Henderson Balanced Subaccount

Janus Henderson Global Research Subaccount

Janus Henderson Research Subaccount

 

JANUS ASPEN SERIES - SERVICE SHARES

 

Janus Henderson Balanced Subaccount

Janus Henderson Global Research Subaccount

Janus Henderson Overseas Subaccount

Janus Henderson Research Subaccount

 

2 

 

LAZARD RETIREMENT SERIES, INC. - SERVICE SHARES

 

Emerging Markets Equity Subaccount

International Equity Subaccount

U.S. Small Cap Equity Select Subaccount (1)

 

LEGG MASON PARTNERS VARIABLE EQUITY TRUST - CLASS I

 

ClearBridge Variable Dividend Strategy Subaccount

ClearBridge Variable Large Cap Value Subaccount

 

LINCOLN VARIABLE INSURANCE PRODUCTS TRUST – STANDARD CLASS

 

LVIP JPMorgan Mid Cap Value Subaccount (1)

LVIP JPMorgan Small Cap Core Subaccount (1)

 

MFS® VARIABLE INSURANCE TRUST - SERVICE CLASS

 

Mid Cap Growth Subaccount

New Discovery Subaccount

Total Return Subaccount

 

MFS® VARIABLE INSURANCE TRUST II - SERVICE CLASS

 

Massachusetts Investors Growth Stock Subaccount

 

MORGAN STANLEY VARIABLE INSURANCE FUND, INC. - CLASS I

 

VIF U.S. Real Estate Subaccount

 

MORGAN STANLEY VARIABLE INSURANCE FUND, INC. - CLASS II

 

VIF Growth Subaccount

VIF U.S. Real Estate Subaccount

 

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST - S CLASS

 

AMT Mid Cap Intrinsic Value Subaccount

 

PIMCO VARIABLE INSURANCE TRUST - ADMINISTRATIVE SHARES

 

CommodityRealReturn® Strategy Subaccount

Global Bond Opportunities Subaccount

Real Return Subaccount

Total Return Subaccount

 

THE PRUDENTIAL SERIES FUND, INC. - CLASS II

 

PSF PGIM Jennison Growth Subaccount

 

ROYCE CAPITAL FUND - INVESTMENT CLASS

 

Micro-Cap Subaccount

Small-Cap Subaccount

 

3 

 

Statement of assets and contract owners’ equity as of December 31, 2023 and the related statements of operations and changes in contract owners’ equity for the period December 8, 2023 (commencement of operations) to December 31, 2023.

 

THE PRUDENTIAL SERIES FUND, INC. - CLASS II

 

PSF PGIM Jennison Blend Subaccount

 

(1) See the footnote to the statement of assets and contract owners’ equity for the former name of the subaccount.

 

4 

 

 

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Statutory Financial Statements and Supplementary Information

 

December 31, 2023, 2022 and 2021

 

(With Independent Auditors’ Report Thereon)

 

 

 

KPMG LLP

Suite 3400

312 Walnut Street

Cincinnati, OH 45202

 

Independent Auditors’ Report

 

The Board of Directors 

AuguStar Life Assurance Corporation:

 

Opinions

 

We have audited the statutory financial statements of AuguStar Life Assurance Corporation (the Company), which comprise the statutory statements of admitted assets, liabilities, and capital and surplus as of December 31, 2023 and 2022, and the related statutory statements of income, changes in capital and surplus, and cash flow for each of the years in the three-year period ended December 31, 2023, and the related notes to the statutory financial statements.

 

Unmodified Opinion on Statutory Basis of Accounting

 

In our opinion, the accompanying statutory financial statements present fairly, in all material respects, the admitted assets, liabilities, and surplus of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flow for each of theyears in the three-year period ended December 31, 2023, in accordance with statutory accounting practices prescribed or permitted by the Ohio Department of Insurance described in Note 2.

 

Adverse Opinion on U.S. Generally Accepted Accounting Principles

 

In our opinion, because of the significance of the matter discussed in the Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles section of our report, the statutory financial statements do not present fairly, in accordance with U.S. generally accepted accounting principles, the financial position of the Company as of December 31, 2023 and 2022, or the results of its operations or its cash flows for each of the years in the three-year period ended December 31, 2023.

 

Basis for Opinions

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles

 

As described in Note 2 to the statutory financial statements, the statutory financial statements are prepared by the Company using accounting practices prescribed or permitted by the Ohio Department of Insurance, which is a basis of accounting other than U.S. generally accepted accounting principles. Accordingly, the statutory financial statements are not intended to be presented in accordance with U.S. generally accepted accounting principles. The effects on the statutory financial statements of the variances between the statutory accounting practices described in Note 2 and U.S. generally accepted accounting principles, although not reasonably determinable, are presumed to be material and pervasive.

 

KPMG LLP, a Delaware limited liability partnership and a member firm of

the KPMG global organization of independent member firms affiliated with 

KPMG International Limited, a private English company limited by guarantee.

 
 

 

 

Responsibilities of Management for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the statutory financial statements in accordance with U.S. generally accepted accounting principles, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of statutory financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the statutory financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the statutory financial statements are available to be issued.

 

Auditors’ Responsibilities for the Audit of the Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the statutory financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the statutory financial statements.

 

In performing an audit in accordance with GAAS, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

Identify and assess the risks of material misstatement of the statutory financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the statutory financial statements.

 

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the statutory financial statements.

 

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audit. 

 2

 

 

 

Supplementary Information

 

Our audits were conducted for the purpose of forming an opinion on the statutory financial statements as a whole. The supplementary information included in Schedule I Summary of Investments - Other Than Investments in Related Parties, Schedule III Supplementary Insurance Information, Schedule IV Reinsurance and Schedule V Valuation and Qualifying Accounts is presented for purposes of additional analysis and is not a required part of the statutory financial statements but is supplementary information required by the Securities and Exchange Commission’s Regulation S-X. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the statutory financial statements. The information has been subjected to the auditing procedures applied in the audits of the statutory financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the statutory financial statements or to the statutory financial statements themselves, and other additional procedures in accordance with GAAS. In our opinion, the information is fairly stated in all material respects in relation to the statutory financial statements as a whole.

 

/s/ KPMG LLP

 

Cincinnati, Ohio

March 28, 2024

 3

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus

 

December 31, 2023 and 2022

 

(Dollars in thousands, except share amounts)

 

Admitted Assets  2023   2022 
Investments:          
Bonds  $2,045,808    2,002,471 
Preferred stocks   16,711    16,529 
Common stocks at fair value (cost $18,514 in 2023 and $15,304 in 2022)   18,326    15,304 
Mortgage loans on real estate   463,087    452,170 
Contract loans   129,953    123,150 
Cash, cash equivalents and short-term investments   16,000    9,092 
Receivables for securities   757    213 
Derivatives   6,521    2,212 
Other invested assets   42,771    37,713 
Securities lending reinvested collateral assets   66,540    39,870 
Total investments   2,806,474    2,698,724 
Premiums and other considerations deferred and uncollected   117,183    121,574 
Accrued investment income   19,889    19,697 
Receivable from parent and affiliates   14,868    30,058 
Deferred tax asset, net   30,979    29,219 
Other assets   41,442    10,207 
Separate account assets   271,216    246,895 
Total admitted assets  $3,302,051    3,156,374 
Liabilities and Capital and Surplus          
Reserves for future policy benefits:          
Life and annuity policies and contracts  $2,150,514    2,139,354 
Accident and health policies   110,433    105,066 
Deposit type funds   353,490    284,685 
Contract claims   17,257    13,366 
Other policyholders’ funds   1,083    987 
Current federal income taxes   4,087    11,785 
Interest maintenance reserve   8,760    14,394 
Asset valuation reserve   24,061    19,150 
Transfers to separate accounts due or accrued, net   2,229    1,694 
Payable for securities       4,000 
Payable for securities lending   66,540    39,870 
Other liabilities   35,689    37,391 
Separate account liabilities   271,216    246,895 
Total liabilities   3,045,359    2,918,637 
Capital and surplus:          
Class A common stock, $3,000 par value. Authorized 10,000 shares; issued and outstanding 3,200 shares   9,600    9,600 
Gross paid in and contributed surplus   87,976    87,976 
Unassigned surplus   159,116    140,161 
Total capital and surplus   256,692    237,737 
Total liabilities and capital and surplus  $3,302,051    3,156,374 

 

See accompanying notes to statutory financial statements.

 4

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Statutory Statements of Income

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022   2021 
Premiums and other considerations:               
Life and annuity  $239,615    204,261    186,029 
Accident and health   29,601    29,187    26,827 
Total premiums and other considerations   269,216    233,448    212,856 
Investment income:               
Interest on bonds   78,386    74,949    75,197 
Interest on mortgage loans on real estate   21,192    19,499    19,104 
Interest on contract loans   6,735    6,655    6,888 
Other income   9,433    8,723    7,502 
Total investment income   115,746    109,826    108,691 
Less investment expenses   2,086    2,336    2,350 
Net investment income   113,660    107,490    106,341 
Total income   382,876    340,938    319,197 
Death and other benefits:               
Death benefits   119,727    91,370    89,836 
Accident and health benefits   11,896    11,866    11,154 
Annuity benefits, fund withdrawals, and other benefits to policyholders and beneficiaries   104,720    73,646    71,754 
Total death and other benefits   236,343    176,882    172,744 
Change in reserves for future policy benefits and other funds   16,774    25,254    38,746 
Commissions   30,510    38,122    41,291 
General insurance expenses   59,836    56,364    52,175 
Insurance taxes, licenses, and fees   10,056    10,619    10,655 
Net transfers from separate accounts   (17,264)   (5,687)   (8,712)
Total expenses   336,255    301,554    306,899 
Income before benefit for federal income taxes and net realized capital gains (losses)   46,621    39,384    12,298 
Expense (benefit) for federal income taxes   9,286    (349)   (339)
Income before net realized capital gains (losses)   37,335    39,733    12,637 
Net realized capital gains (losses), net of interest maintenance reserve and income taxes   220    (5,603)   2,032 
Net income  $37,555    34,130    14,669 

 

See accompanying notes to statutory financial statements.

 5

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Statutory Statements of Changes in Capital and Surplus

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

       Paid-in       Total 
       capital and       capital 
   Common   assigned   Unassigned   and 
   stock   surplus   surplus   surplus 
Balance at December 31, 2020  $9,600    87,976    135,170    232,746 
Net income           14,669    14,669 
Change in net unrealized capital gains           2,740    2,740 
Change in net deferred income tax           454    454 
Change in nonadmitted assets and related items           877    877 
Change in asset valuation reserve           (5,874)   (5,874)
Deferred coinsurance gain           (736)   (736)
Correction of errors, net of tax           1,935    1,935 
Balance at December 31, 2021   9,600    87,976    149,235    246,811 
Net income           34,130    34,130 
Change in net unrealized capital gains           (4,689)   (4,689)
Change in net deferred income tax           1,689    1,689 
Change in nonadmitted assets and related items           (3,688)   (3,688)
Change in asset valuation reserve           4,373    4,373 
Change in reserve valuation basis           (3,589)   (3,589)
Deferred coinsurance gain           (19,292)   (19,292)
Correction of errors, net of tax           1,992    1,992 
Dividends to stockholder           (20,000)   (20,000)
Balance at December 31, 2022   9,600    87,976    140,161    237,737 
Net income           37,555    37,555 
Change in net unrealized capital losses           2,558    2,558 
Change in net deferred income tax           5,785    5,785 
Change in nonadmitted assets and related items           (3,390)   (3,390)
Change in asset valuation reserve           (4,912)   (4,912)
Deferred coinsurance gain           (18,832)   (18,832)
Correction of errors, net of tax           191    191 
Balance at December 31, 2023  $9,600    87,976    159,116    256,692 

 

See accompanying notes to statutory financial statements.

 6

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Statutory Statements of Cash Flow

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022   2021 
Cash flow from operations:               
Premiums, other considerations, and fund deposits  $232,876    200,655    192,792 
Investment income   109,984    101,831    100,850 
    342,860    302,486    293,642 
Less:               
Death and other benefits   232,649    157,851    147,003 
Commissions, taxes, and other expenses   121,470    96,807    108,400 
Net transfers from separate accounts   (17,799)   (5,741)   (8,918)
    336,320    248,917    246,485 
Net cash provided by operations   6,540    53,569    47,157 
Cash flow from investing activities:               
Proceeds from investments sold, matured, or repaid:               
Bonds   137,348    165,343    412,347 
Stocks   144    10,066    938 
Mortgage loans on real estate   42,402    41,160    58,457 
Other invested assets   900    331     
Total investment proceeds   180,794    216,900    471,742 
Less cost of investments acquired:               
Bonds   184,233    280,616    552,420 
Stocks   3,355    6,831    25,158 
Mortgage loans on real estate   53,320    71,903    81,784 
Other invested assets   11,167    6,614    13,005 
Total investments acquired   252,075    365,964    672,367 
Less increase (decrease) in contract loans   6,803    (563)   971 
Net cash used in investing activities   (78,084)   (148,501)   (201,596)
Cash flow from financing and other miscellaneous sources:               
Net deposits on deposit-type contracts and other liabilities   61,706    99,114    70,223 
Dividends to stockholder       (20,000)    
Change in receivable from parent due to cash concentration program   12,199    (17,775)   77,777 
Other, net   4,547    (6,007)   (2,380)
Net cash provided by financing   78,452    55,332    145,620 
                
Net increase (decrease) in cash, cash equivalents and short-term investments   6,908    (39,600)   (8,819)
Cash, cash equivalents and short-term investments:               
Beginning of year   9,092    48,692    57,511 
End of year  $16,000    9,092    48,692 
                
Supplemental disclosures of cash flow information for non-cash transactions:               
Change in securities lending collateral  $26,670    (46,603)   (447)
Change in deferred gain on coinsurance reinsurance agreements   (18,832)   (19,292)   (736)

 

See accompanying notes to statutory financial statements.

 7

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(1)Organization and Business

 

Organization

AuguStar Life Assurance Corporation (“ALAC” or the “Company”), formerly Ohio National Life Assurance Corporation (“ONLAC”) is a stock life insurance company wholly owned by AuguStar Life Insurance Company (“ALIC"), formerly The Ohio National Life Insurance Company (“ONLIC”), a stock life insurance company. ALIC is 100% owned by Constellation Insurance, Inc. (“CII”), formerly Ohio National Financial Services, Inc. (“ONFS”), a stock holding company. CII is 100% owned by Constellation Insurance Holdings, Inc. (“CIHI"), formerly Ohio National Holdings, Inc. (“ONMH”) and Ohio National Mutual Holdings, Inc. (“ONMH”), a stock holding company organized under Ohio insurance laws.

 

On March 22, 2021, the Board of Directors of ONMH unanimously approved an agreement with Constellation Insurance, LP (“Constellation’), whereby Constellation would acquire ONMH. On March 31, 2022, ONMH demutualized, converted to a stock company and changed its name to ONHI. ONHI is owned directly by ONLH Holdings LP (“ONLP”). ONLP is an insurance holding company under the control of Constellation. Constellation is ultimately backed by Caisse de dépôt et placement du Québec (“CDPQ”) and Ontario Teachers’ Pension Plan Board (“Ontario Teachers”), two of the world’s largest, premier, long-term institutional investors. In November 2022, ONHI and ONFS changed their names to CIHI and CII, respectively.

 

All references to activity entered into while under the ONMH/ONHI, ONFS, ONLIC and ONLAC names impacting the Company throughout the remainder of these footnotes have been updated to the new names of CIHI, CII, ALIC and ALAC, respectively.

 

Business

The Company is a life, health (disability) and annuity insurer licensed in 49 states, the District of Columbia and Puerto Rico. The Company offers term life, universal life, health (disability) and annuity products through independent agents and other distribution channels and is subject to competition from other insurers throughout the United States. The Company is subject to regulation by the insurance departments of the states in which it is licensed and undergoes periodic examinations by those departments. The Company made the decision to cease selling its disability products as of May 1, 2023, while continuing to service and support existing clients.

 

(2)Basis of Presentation

 

The Company prepares its statutory financial statements in conformity with accounting practices prescribed or permitted by the Ohio Department of Insurance (the “Department”), which is an other comprehensive basis of accounting that differs from U.S. generally accepted accounting principles (“GAAP”). The Department requires that insurance companies domiciled in the State of Ohio prepare their statutory basis financial statements in accordance with the Statement of Statutory Accounting Principles (“SSAP”) that are described in the National Association of Insurance Commissioners (“NAIC”) Accounting Practices and Procedures Manual (the “Manual”) subject to any deviations prescribed or permitted by the state insurance commissioner.

8 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

ALAC does not have any permitted or prescribed statutory accounting practices as of December 31, 2023, 2022 and 2021.

 

Statutory accounting practices are different in some respects from financial statements prepared in accordance with GAAP. The primary reasons for the differences between equity and net income on a GAAP basis versus capital and surplus and net income on a statutory basis are that, for GAAP reporting purposes:

 

 The costs related to acquiring business, principally commissions and certain policy issue expenses related to successful acquisition efforts, are amortized over the period benefited rather than charged to income in the year incurred;

 

 future policy benefit reserves are based on anticipated Company experience for lapses, mortality and investment yield, rather than statutory mortality and interest requirements, without consideration of withdrawals;

 

 investments in fixed maturity securities are carried at either amortized cost or fair value based on their classifications; fixed maturity securities designated at purchase as held-to-maturity based on the Company’s intent and ability to hold to maturity are carried at amortized cost; investments in fixed maturity securities classified as available-for-sale are carried at estimated fair value with net unrealized holding gains and losses reported in other comprehensive income; fixed maturity securities designated as trading are carried at fair value with net unrealized holding gains and losses reported in income; under statutory accounting, investments in bonds are reported at the lower of amortized cost or fair value based on their NAIC rating and any adjustments to fair value are reported directly in surplus (see Note 3(c) for more information regarding bond valuation);

 

 only contracts that have significant mortality or morbidity risk are classified as insurance contracts; otherwise, they are accounted for in a manner consistent with the accounting for interest bearing or other financial instruments; for statutory reporting, contracts that have any mortality or morbidity risk, regardless of significance, and contracts with life contingent annuity purchase rate guarantees are classified as insurance contracts;

 

 undistributed income and capital gains and losses for noncontrolling limited partnerships and limited liability companies investments are reported as unrealized gains and losses in earnings; for statutory reporting, the unrealized gains and losses are reported directly in surplus;

 

 the asset valuation reserve and interest maintenance reserve are not recorded;

 

 under GAAP “nonadmitted” assets do not exist, while for statutory reporting nonadmitted assets are excluded from capital and surplus (see Note 3(b) for more information regarding nonadmitted assets);

 

 changes in deferred taxes are recognized in either net income (loss) or other comprehensive income and not subject to the statutory limitation of 15% of capital and surplus;

 

 there is a presentation of other comprehensive income and comprehensive income;

9 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

 certain assets and liabilities are reported gross of ceded reinsurance balances;

 

 deposits to universal life contracts, investment contracts and limited payment contracts are not included in revenue;

 

 negative cash balances are reported as liabilities;

 

 certain annuity related contracts give rise to embedded derivatives for GAAP while STAT does not recognize these embedded derivatives; and

 

 on a statutory basis only, the correction of immaterial prior period errors are recorded directly to surplus.

 

The effects of the foregoing variances from GAAP on the accompanying statutory basis financial statements have not been determined, but are presumed to be material.

 

(3)Summary of Significant Accounting Policies

 

The significant accounting policies followed by the Company that materially affect statutory financial reporting are summarized below.

 

(a)Use of Estimates

 

In preparing the statutory financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities as of the date of the statutory financial statements, and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates.

 

The most significant estimates and assumptions include those used in determining the liability for future policy benefits and claims, contingencies, provision for income taxes, deferred taxes, uncertain income tax positions and contingencies, and valuation of and impairment losses on investments. Although some variability is inherent in these estimates, the recorded amounts reflect management’s best estimates based on facts and circumstances as of the date of the statutory financial statements. Management believes the amounts provided are appropriate.

 

(b)Nonadmitted Assets

 

Certain assets designated as “nonadmitted assets” (principally certain deferred taxes, and certain receivables) have been excluded from total admitted assets by a direct charge to surplus.

 

(c)Investments

 

Investment Income

Interest and dividends on investments is recorded within investment income. Realized capital gains and losses are reported net of federal income tax and transfers to the interest maintenance reserve (“IMR”). Realized gains (losses) on the sale of investments are determined on the basis of specific security identification on the trade date. Unrealized gains and losses on investments are charged or credited to unassigned surplus in accordance with NAIC rules.

10 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Dividends are recorded on the ex-dividend date and interest is accrued as earned using an effective yield method giving effect to amortization of premiums and accretion of discounts.

 

Bonds

Bonds are valued as prescribed by the Securities Valuation Office (“SVO”) of the NAIC Investment Analysis Office. Bonds are rated as “1” (highest quality), “2” (high quality), “3” (medium quality), “4” (low quality), “5” (lowest quality, not in or near default) or “6” (lowest quality, in or near default). Bonds rated as categories 1 through 5 are reported in the statutory financial statements at amortized cost using the modified scientific method. Bonds rated as category 6 are reported at the lower of amortized cost or fair value.

 

Mortgage-backed securities are generally stated at amortized cost and are amortized using anticipated prepayment assumptions based on a retrospective adjustment method that estimates prepayment activity by utilizing certain factors, including seasonality, current levels of interest rates, economic activity, and the term and age of the underlying collateral.

 

All securities defined as hybrid securities by the SVO are reported as bonds and are carried at amortized cost.

 

Preferred and Common Stocks

Preferred stocks rated by the SVO as categories 1-3 are reported at amortized cost. Those rated as categories 4-6 are reported at the lower of amortized cost or fair value.

 

Common stocks of unaffiliated companies are carried at fair value based on information from the SVO and quoted market prices when information is not available from the SVO.

 

Management regularly reviews its bond and stock portfolios in order to evaluate the necessity to record impairment losses for other-than-temporary declines in estimated fair value of investments. See Note 6 for management’s description and analysis of the portfolio.

 

Mortgage Loans on Real Estate

Mortgage loans on real estate are recorded at the unpaid principal balance of the loan, net of valuation allowance and unamortized discount. Management periodically reviews the portfolio for impairment and obtains updated valuations of the underlying collateral as needed. Significant changes (increase or decrease) in the net value of the collateral are adjusted through the valuation allowance; however, the net carrying value amount of the loan shall not exceed the recorded investment in the loan.

 

Loans in foreclosure and loans considered impaired as of the date of the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus are placed on nonaccrual status and written down to the estimated fair value, net of estimated selling costs, of the underlying property to derive a new cost basis. Interest received on nonaccrual status mortgage loans on real estate is included in net investment income in the period received.

11 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Mortgage loans can be restructured in a troubled debt restructuring (“TDR”). The Company assesses loan modifications on a case by case basis to evaluate whether a TDR has occurred and will then establish a specific valuation allowance for the excess carrying value of the loan over the estimated fair value of the collateral.

 

Contract Loans

Contract loans, also referred to as policy loans, are stated at unpaid principal balances. Interest income on such loans is recorded as earned using the contractually agreed upon interest rate. Generally, interest is capitalized on the policy’s anniversary date.

 

Cash, Cash Equivalents and Short-term Investments

Short-term investments are carried at amortized cost and cash equivalents are carried at fair value. Cash equivalents are short-term and highly liquid investments with original maturities of three months or less, and short-term investments include securities and other investments with remaining maturities of one year or less, but greater than three months, at time of purchase.

 

Derivatives

The Company enters into derivative transactions that do not meet the criteria for hedge accounting or have not been designated in hedging relationships by the Company. The Company purchases equity index call options as hedges for the indexed universal life products. These transactions provide the Company with an economic hedge, which is used as part of its overall risk management strategies. These derivative instruments are carried at estimated fair value. The realized changes in fair value are recorded in net realized capital losses, net of interest maintenance reserve and income taxes. The unrealized changes in fair value are recorded in unassigned surplus.

 

Other Invested Assets

Other invested assets primarily consist of unaffiliated surplus notes and investments in unaffiliated limited partnerships and limited liability companies. Surplus notes are accounted for at amortized cost for NAIC ratings 1 or 2 or the lesser of amortized cost or fair value for NAIC ratings 3 through 6.

 

The Company’s investments in limited partnerships and limited liability companies are carried at the underlying audited GAAP equity of the investee using the equity method of accounting. The financial statements of these investments are usually not received in time for the Company to apply the equity method at each reporting period. Therefore, the equity pick-up on these investments has been recorded on a three-month lag. Income distributed from these investments are included in Net investment income on the Statutory Statements of Income. The Company has no investments in limited partnerships or limited liability companies that exceed 10% of its admitted assets.

 

The statement value of limited partnerships and limited liability companies are evaluated and adjusted for any impairment in value that is determined to be other-than-temporary. The Company did not recognize any impairment write-down for these investments for the years ended December 31, 2023 and 2022.

12 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Securities Lending Program

The Company participates in an indemnified securities lending program administered by an unaffiliated agent in which certain portfolio holdings are loaned to third parties. The borrower must deliver to the Company’s agent collateral having a market value equal to at least 102% and 105%, respectively, of the market value of the domestic and foreign securities loaned. The collateral received by the Company’s agent from the borrower to secure loans on behalf of the Company must be in the form of cash, securities issued or guaranteed by the U.S. government or its agencies, or a bank letter of credit or equivalent obligation as may be pre-approved by the Company. The Company monitors the estimated fair value of the loaned securities on a daily basis and additional collateral is obtained as necessary. Securities lending reinvested collateral assets and the corresponding liability, payables for securities lending, are recorded on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. Income and expenses associated with securities lending transactions are reported within Net investment income in the Statutory Statements of Income.

 

(d)Separate Accounts

 

Separate account assets and liabilities represent contract holders’ funds, which have been segregated into accounts with specific investment objectives. Separate account assets are recorded at estimated fair value based primarily on market quotations of the underlying securities. The investment income and gains or losses of these accounts accrue directly to the contract holders. Separate account liabilities for individual life represent contract holders’ funds adjusted for possible future surrender charges in accordance with the Commissioner’s Reserve Valuation Method (“CRVM”). The difference between full account value and CRVM is reflected in transfers to separate accounts due or accrued, net, as prescribed by the NAIC, on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The annual change in the difference between full account value and CRVM is reflected in the Statutory Statements of Income as part of the net transfers from separate accounts. The Company’s revenue reflects fees charged to the separate accounts including administrative services and risks assumed and for the activity related to guaranteed contracts, which are riders to existing variable annuity contracts that are guaranteed by the Company’s general account assets. The Company’s expenses reflects benefits paid, changes in reserves, expense allowances and cost of insurance.

 

Premium income, benefits and expenses of the separate accounts are included in the Statutory Statements of Income with the offset recorded in net transfers from separate accounts in the Statutory Statements of Income. Investment income and realized capital gains (losses) on the assets of separate accounts, other than seed money, accrue to contract holders and are not recorded in the Statutory Statements of Income. Unrealized capital gains (losses) on assets of separate accounts accrue to contract holders and, accordingly, are reflected in the separate account liability to the contract holder.

 

(e)Revenues and Expenses

 

Premiums are credited to revenue over the premium paying period of the policies. Individual accident and health (disability) premiums are earned ratably over the terms of the related contracts or policies. Universal life and annuity premiums are recognized as revenue when received. Amounts received related to deposit contracts with mortality or morbidity risk, such as traditional life products, are recorded as premiums when due. Amounts received as payment for deposit contracts that do not incorporate any mortality or morbidity risk, including those annuities without life contingencies and guaranteed investment contracts, are not reported as revenue, but are recorded directly to the appropriate policy reserve account.

13 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Expenses, including acquisition costs related to acquiring new business, are charged to operations as incurred.

 

(f)Reserves for Future Policy Benefits

 

Life Policies and Contracts

Reserves for traditional life products are based on statutory mortality and interest requirements without consideration for withdrawals. The mortality table and interest assumptions currently being used for the majority of new policies issued is the 2017 Commissioners Standard Ordinary (“CSO”) table with interest rates of 3.0% to 3.5%. With respect to in force policies, the mortality tables and interest assumptions used are primarily the 1958 CSO table with interest rates of 3.0% to 6.0%, the 1980 CSO table with interest rates of 3.0% to 6.0%, the 2001 CSO table with interest rates of 3.0% to 4.0%, and the 2017 CSO table with interest rates of 3.0% to 3.5%. For policies issued on or after January 1, 2020, reserves are calculated as prescribed in section 20 of the Valuation Manual (“VM-20”) using principles based reserves (“PBR”). The assumptions used in the calculations are a combination of prescribed assumptions and company experience.

 

Reserves for universal life policies without secondary guarantees and variable universal life policies have been calculated based on participants’ net contributions plus interest credited less applicable contract charges, less an initial allowance according to CRVM. During 2022, the Company received approval from the Department to change its valuation method for its indexed universal life policies from CRVM with Update Market Value (“UMV”) to CRVM with Update Average Market Value (“UAMV”). The Company recognized a change in basis of valuation of $3,589 in unassigned surplus during 2022, as shown on the Statutory Statements of Changes in Capital and Surplus.

 

Reserves for universal life policies containing secondary guarantees are calculated in accordance with Actuarial Guideline 38 (“AG38”).

 

The Company waives the deduction of deferred fractional premium at death and returns any portion of the final premium beyond the date of death. Surrender values are not promised in excess of the legally computed reserves. Reserves are computed using continuous functions to reflect these practices.

 

The method used in valuation of substandard policies is to hold 50% of the annual substandard premium as the substandard reserve in addition to the reserve calculated using standard mortality.

 

The Company had $112,728,920 and $120,828,886 of individual life insurance in force as of December 31, 2023 and 2022, respectively, and $1,362,672 and $1,458,856 of related reserves as of December 31, 2023 and 2022, respectively, for which the gross premiums were less than the net premiums according to the standard valuation set by the Department.

 

Tabular interest, tabular less actual reserves released, and tabular cost for all life contracts are determined in accordance with NAIC Annual Statement instructions. Traditional life, permanent and term products use a formula that applies a weighted average interest rate, determined from a seriatim valuation file, to the mean average reserves. Universal life and variable life insurance products use a formula which applies a weighted average credited rate to the mean account value.

14 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Accident and Health (Disability) Policies

The aggregate reserves for individual accident and health (disability) policies consist of active life reserves, disabled life reserves and unearned premium reserves. The active life reserves are calculated on a two-year preliminary term basis at interest rates of 3.0% to 6.0%, using either the 1964 Commissioner’s Disability Table (policies issued prior to 1990) or the 1985 Commissioner’s Individual Disability Table A (policies issued after 1989). The disabled life reserves are calculated using either the 1985 Commissioner’s Individual Disability Table C at interest rates of 3.5% to 5.5% (claims incurred after 1989) or the 1964 Commissioner’s Disability Table at an interest rate of 3.5% (claims incurred prior to 1990). Beginning January 1, 2020, the disability reserve calculations for new policies also incorporate the 2013 Individual Disability Insurance table and its associated modifiers as required by Actuarial Guideline 50.

 

Annuity and Other Deposit Funds

The reserves and deposit liabilities for individual deferred annuity products have been established based on the participants’ net contributions, policy term, interest rates, and various contract provisions. The average interest rates credited on these annuity policies were 3.15%, 3.14% and 3.14% for the years ended December 31, 2023, 2022 and 2021, respectively. The reserves for individual annuity policies issued after 1991 have been adjusted for possible future surrender charges in accordance with Commissioner’s Annuity Reserve Valuation Method (“CARVM”).

 

Reserves for ordinary (individual) immediate annuities are determined primarily using the 1971 Individual Annuity Mortality Table (interest rate of 11.25%), the 1983 Annuity Table (interest rates of 6.75% to 8.75%), the Annuity 2000 Table (interest rates of 4.00% to 7.00%) or the IAR2012 Mortality Table (interest rates of 1.00% to 5.00%).

 

(g)Asset Valuation Reserve/Interest Maintenance Reserve

 

In compliance with statutory requirements, the Company maintains an asset valuation reserve (“AVR”) and an IMR as prescribed by the NAIC.

 

The AVR is a formula reserve, which addresses specific asset risk areas and consists of the default component and the equity component. The default component provides for future credit related losses on bonds, including corporate debt securities, preferred stocks and mortgages. The equity component covers all types of equity investments. The two components are designed to address the default and equity risks of the Company’s assets by calculating maximum reserve targets and controlling the flow of the reserve from and into surplus. The change in AVR is charged or credited directly to unassigned surplus.

 

The IMR minimizes the Statutory Statements of Income impact of interest rates related realized capital gains and losses. Realized capital gains and losses for all types of bonds that result from changes in the overall level of interest rates are removed from the net realized capital gains (losses) amount and credited or charged to the liability for IMR. This liability is amortized into income over the remaining life of each bond based on a seriatim method.

15 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Credit related other-than-temporary impairment losses are recorded through the AVR; interest related other-than-temporary impairment losses are recorded through the IMR.

 

(h)Reinsurance

 

Reinsurance is an agreement by which a reporting entity transfers all or part of its risk under a contract to another reporting entity. For each of its reinsurance agreements, the Company determines whether the agreement provides indemnification against loss or liability relating to insurance risk in accordance with applicable accounting standards. The Company reviews all contractual features, including those that may limit the amount of insurance risk to which the reinsurer is subject or features that delay the timely reimbursement of claims.

 

Accounting for reinsurance requires the use of significant management estimates and assumptions, particularly related to the future performance of the underlying business and the potential impact of counterparty credit risk. The Company periodically reviews actual and anticipated experience compared to the assumptions used to establish assets and liabilities relating to ceded and assumed reinsurance and evaluates the strength of counterparties to its reinsurance agreements. Reinsurance does not discharge the Company from its primary liability to policyholders, and to the extent that a reinsurer were unable to meet its obligations, the Company would be liable to policyholders.

 

Premium income, reserves for future policy benefits, and liabilities for contract claims are stated net of reinsurance. Premiums, benefits and reserves related to reinsured business are accounted for on a basis consistent with those used in accounting for the original policies issued and the terms of the reinsurance agreements. The Company records a receivable for reinsured benefits paid and reduces policyholders’ reserves for the portion of insurance liabilities that are reinsured. Commissions and expense allowances on reinsurance ceded are recorded as revenue.

 

(i)Federal Home Loan Bank (“FHLB”) Agreements

 

The Company is a member of the FHLB of Cincinnati. Through its membership, and by purchasing FHLB stock, the Company can enter into deposit contracts. The Company had outstanding deposit contracts of $350,000 and $280,000 as of December 31, 2023 and 2022, respectively, which are included in deposit type funds on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The Company uses the deposits for the purpose of additional spread income.

16 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

FHLB capital stock is included in common stocks at fair value on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. FHLB capital stock purchased at December 31 is indicated in the table below and is only in the general account:

 

     2023  2022  
  Membership stock - Class B  $2,525    2,545  
  Activity stock   15,550    12,175  
  Total  $18,075    14,720  
  Actual or estimated borrowing capacity as determined by the insurer  $350,000    280,002  

 

Membership stock eligible and not eligible for redemption at December 31, 2023 is as follows:

 

          Not eligible       6 months   1 to less      
  Membership   Current   for   Less than   to less than   than 3   3 to 5  
  stock   year total   redemption   6 months   1 year   years   years  
  Class B   $ 2,525   2,525          

 

Total collateral pledged to FHLB as of December 31 is indicated in the table below and is only in the general account.

 

     2023  2022  
  Total collateral pledged:            
  Fair value  $439,213    340,244   
  Carrying value   463,438    369,026   
  Total borrowing   350,000    280,000   

 

The maximum amount pledged as of December 31 is as follows:

 

     2023  2022  
  Maximum amount pledged:            
  Fair value  $439,213    340,244   
  Carrying value   463,438    369,026   
  Total borrowing   350,000    280,000   

17 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Borrowing from FHLB as of December 31 is indicated in the table below and is only in the general account.

 

        Funding  
        agreements  
     General  reserves  
  2023  account  established  
  Funding agreements    $350,000    350,000   
                
  2022             
  Funding agreements    $280,000    280,000   

 

The maximum amount available during the reporting period ended December 31, 2023 is $350,000 and is only applicable to the general account.

 

The Company has no prepayment obligations under debt, funding agreements or other agreements.

 

(j)Income Taxes

 

Total federal income taxes are based upon the Company’s best estimate of its current and deferred tax liabilities. Current tax expense is reported in the Statutory Statements of Income as provision for federal income tax expenses if resulting from operations, and within net realized capital gains (losses) if resulting from capital transactions. Changes in the balance of deferred taxes, which provided for book versus tax temporary differences, are subject to limitations and are reported on various lines within capital and surplus. Limitations of deferred income taxes are recorded in the change in nonadmitted assets line, whereas deferred taxes associated with net unrealized capital gains (losses) are shown within that caption on a net basis. Accordingly, the reporting of temporary differences, such as reserves and policy acquisition costs, and permanent differences, such as dividend received deduction and tax credits, results in effective tax rates that differ from the federal statutory tax rate.

 

The Company is included as part of the life/non-life consolidated federal income tax return of its ultimate parent, CIHI. The method of allocation of tax among the consolidated affiliates is subject to a written agreement and is based on the affiliates’ separate company taxable income. Net operating losses and realized losses are settled when utilized. Intercompany tax balances are settled quarterly.

 

On August 16, 2022, the Inflation Reduction Act was enacted and signed into Law. The Act included a number of tax-related provisions including a new corporate alternative minimum tax (“CAMT”). The Act will be effective for tax years beginning after 2022. The Company is not subject to CAMT for 2023.

 

(k)Litigation Contingencies

 

The Company is a party in various legal actions arising in the normal course of business. Given the inherent unpredictability of these matters, it is difficult to estimate the impact on the Company’s financial position. Liabilities are established when it is probable that a loss has been incurred, and the amount of loss can be reasonably estimated. Legal costs are recognized as incurred and for the estimated amount to be incurred. On a quarterly and annual basis, the Company reviews relevant information with respect to liabilities for litigation, regulatory investigations and litigation-related contingencies to be reflected in the Company’s statutory financial statements.

18 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(l)New Accounting Standards

 

In October 2023, the NAIC issued revisions to SSAP No. 20, Nonadmitted Assets and SSAP No. 21, Other Admitted Assets, the update includes consistency revisions to SSAP No. 20. Revisions to SSAP No. 21R provide more detail on qualifying collateral, require information to support fair value of collateral to be available on request, and provide audit transition guidance for equity collateral from entities in the scope of SSAP No. 48, Joint Ventures, Partnerships and Limited Liability Companies and SSAP No. 97, Investments to Subsidiary, Controlled and Affiliated Entities. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In August 2023, the NAIC issued INT 23-03 to SSAP No. 4, Assets and Nonadmitted Assets, SSAP No. 9, Subsequent Events and, SSAP No. 101, Income Taxes. The INT provides guidance for CAMT reporting on or after year-end 2023 and addresses accounting, the statutory valuation allowance, admissibility, disclosures, and year-end 2023 transition. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In August 2023, the NAIC issued INT 23-01, Negative IMR Admitted Asset, effective August 13, 2023. The interpretation provides an optional, limited-time guidance, which allows the admittance of net negative (disallowed) IMR up to 10% of adjusted capital and surplus. INT 23-01: Net Negative (Disallowed) Interest Maintenance Reserve will be automatically nullified on January 1, 2026. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In August 2023, the NAIC issued revisions to SSAP No. 26R, Bonds and SSAP No. 43R, Loan-Backed and Structured Securities, effective January 1, 2025. These revisions adopt a new principles-based bond definition and the accounting for issuer credit obligations and asset-backed securities. The Company is in the process of assessing the impact of this standard on its statutory financial statements.

 

In August 2023, the NAIC issued revisions to SSAP No.43R, Loan-Backed and Structured Securities, effective December 31, 2023. These revisions incorporate changes to add collateralized loan obligations (“CLOs”) to the financial modeling guidance and to clarify that CLOs are not captured as legacy securities. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In April 2020, May 2021, and August 2023, the NAIC adopted with modification ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting and ASU 2021-01, Reference Rate Reform (Topic 848), with an expiration date of December 31, 2022. The guidance provides temporary optional expedients and exceptions relating to contract modifications and hedging relationships that reference the London Inter-Bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. The adoption of this guidance did not impact the Company’s statutory financial statements.

19 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(m)Subsequent Events

 

The Company has evaluated subsequent events through March 28, 2024, the date the statutory financial statements were available to be issued, and no events have occurred subsequent to the statutory statements of admitted assets, liabilities, and capital and surplus date and before the date of evaluation that would require disclosure.

 

(4)Business Risks and Uncertainties

 

The Company participates in an industry where there are risk factors that could have material adverse effects on the business and operating results. The following is a description of the various risk factors:

 

Legal/Regulatory Risk is the risk that changes in the legal or regulatory environment in which the Company operates could result in increased competition, reduced demand for the Company’s products, or additional unanticipated expenses in the pricing of its products.

 

State insurance regulators and the NAIC regularly re-examine existing laws and regulations applicable to insurance companies and their products. Changes in these laws and regulations may be designed to protect or benefit policyholders and thus affect the Company’s operating results.

 

Increased assessments from guaranty associations may occur if there is an increase of impaired, insolvent or failed insurers in the jurisdictions in which the Company operates.

 

Mortality Risk is the risk that overall life expectancy assumptions used by the Company in the pricing of its life insurance and annuity products prove to be too aggressive. This situation may occur, for example, as a result of pandemics, terrorism, natural disasters, or acts of war. The Company attempts to reduce this risk through geographical diversification and the purchase of reinsurance.

 

Reinsurance Risk is the risk that the reinsurance companies, where the Company has ceded a portion of its underwriting risk, may default on their obligation. The Company has entered into reinsurance agreements to cede a portion of its general account life, annuity and health business. The Company attempts to mitigate this risk by monitoring the ratings of reinsurance companies to which it chooses to cede risk, requiring collateral to support ceded reserves, and/or following up on any outstanding balances with reinsurance companies.

 

Ratings Risk is the risk that rating agencies change their outlook or rating of the Company. If such ratings were lowered significantly relative to its competitors, the Company’s ability to market products to new customers could be harmed, and the Company could potentially lose existing customers. The Company monitors its Risk-Based Capital (“RBC”) and other ratios for adequacy and maintains regular communications with the rating agencies in its effort to minimize the adverse impact of this risk.

 

Cyber-Security Risk is the potential for information and systems to be vulnerable to adverse events, such as breaches, thefts, compromised integrity, damage, fraud, or business disruption, caused by internal, external or third parties. The loss of confidentiality, integrity or availability for information and systems could disrupt operations, result in the loss of business, materially affect profitability and negatively impact the Company’s reputation. The current working environment is unprecedented with wide-scale remote usage of the Company’s networks and may expose the Company to increased cyber-security vulnerability. The Company utilizes a defense in depth approach to physically, administratively and technically mitigate cyber-security risk. Multiple layers of security controls provide redundancy in the event a security control fails, or a vulnerability is exploited. The Company continually monitors cyber-security risk and implements new processes, controls and technology to address risks as they are identified. Despite these efforts, there is still a risk a cyber-security incident could happen.

20 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Credit Risk is the risk that issuers of investment securities, mortgagees on mortgage loans or other parties, including reinsurers and derivative counterparties, default on their contractual obligations or experience adverse changes that would affect the Company. The Company attempts to minimize the adverse impact of this risk by monitoring the portfolio diversification, the Company’s exposure to impairment, collectability of the loans, and the credit quality of reinsurers and derivative counterparties, as well as, in many cases, requiring collateral, lines of credit or assets in trust to manage credit exposure.

 

Banking risk is the risk associated with the Company’s concentrations of credit risk of its cash deposits and checking account balances, and risk of institutional failure. The Company maintains its cash deposits and checking account balances in various bank accounts that, at times, may exceed federally insured limits. The Company’s cash deposits and checking account balances have been placed with high credit quality financial institutions. The Company has not experienced, nor does it anticipate, any losses with respect to such accounts. Subsequent to the balance sheet date, there have been prominent bank failures in the United States that resulted in a seizure by government agencies. The Company has no direct exposure to these failures, but as a result of these failures the Company is examining all of its bank relationships to ensure they are sufficiently protected from potential future failures. The Company will continue to monitor the ongoing situation.

 

Interest Rate Risk is the risk that interest rates will change and impact the valuation of the bond investments. A change in rates may cause certain interest-sensitive products to become uncompetitive or may cause disintermediation. To the extent that liabilities come due more quickly than assets mature, an insurer would have to borrow funds or sell assets prior to maturity and potentially recognize a gain or loss.

 

Equity Market Risk is the risk of loss due to declines in the equity markets in which the Company participates. A decline in the stock market will affect the value of equity securities and the contract value of the Company’s indexed universal life contracts. Losses in the equity market could result in declines in separate account assets and assets under management, which could affect investment management fees revenue. The Company attempts to minimize the adverse impact of this risk by monitoring the diversification of the Company’s investment portfolio and through reinsurance arrangements with third parties.

 

The Company does not have any direct exposure within its investment portfolio to businesses in Russia, Ukraine, Israel or Palestine. However, the ongoing conflict between the two countries is impacting global economic and financial markets exacerbating ongoing economic challenges. The Company is actively monitoring the impact of the conflict on its investment portfolio.

21 

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Inflation Risk is the risk that inflation will undermine the performance of investments. Times of rising inflation will cause interest rates to increase. As discussed above, interest will change and impact the valuation of the Company’s investments. The Company has the ability to hold securities until maturity and has the ability to adjust product crediting rates allowing the Company to mitigate the potential of liabilities coming due more quickly than the assets mature. The long-term nature of the Company’s business allows for the Company to manage through periods of change. The Company is monitoring the responsive monetary policy actions taken or anticipated to be taken by central banks to curb inflation and the corresponding impact on market interest rates.

 

Liquidity Risk is the risk that the Company may not have the ability to sell certain investments to meet obligations of the Company.

 

If the tax treatment of existing Bank Owned Life Insurance (“BOLI”) policies is changed, there is the potential that a portion of the issued policies may be surrendered or allowed to lapse in a short period of time creating a liquidity strain. The Company has applied risk mitigation through diversifying BOLI sales to community banks and credit unions. Credit unions are tax exempt entities, thus eliminating the surrender risk due to any pending tax law changes. In addition, effective July 1, 2019, the Company has reinsured the majority of the block of business with a third party under a coinsurance agreement.

 

Investment Risk – see Note 6 for additional risks specific to the investment portfolio.

 

(5)Fair Value Measurements

 

Included in various investment related line items in the statutory financial statements are certain financial instruments carried at fair value. Other financial instruments are periodically measured at fair value, such as when impaired, or for certain bonds and preferred stock when carried at the lower of cost or market.

 

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. In determining fair value, the Company uses various methods including market, income and cost approaches. The market approach utilizes prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses discounted cash flows to determine fair value. When applying either approach, the Company maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs reflect the assumptions market participants would use in valuing a financial instrument based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s estimates about the assumptions market participants would use in valuing financial assets and financial liabilities based on the best information available in circumstances.

 

The Company is required to categorize its assets and liabilities that are carried at estimated fair value on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus into a three level hierarchy based on the priority of the inputs to the valuation technique in accordance with SSAP No. 100, Fair Value Measurements. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure estimated fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement.

22 

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The levels of the fair value hierarchy are as follows:

 

Level 1 – Fair value is based on unadjusted quoted prices for identical assets and liabilities in an active market at the measurement date. The types of assets and liabilities utilizing Level 1 valuations generally include cash and cash equivalents, short-term investments and separate account assets.

 

Level 2 – Fair value is based on significant inputs, other than quoted prices included in Level 1, that are observable in active markets or that are derived principally from, or corroborated by, observable market data through correlation or other means for identical or similar assets and liabilities. The types of assets and liabilities utilizing Level 2 valuations generally include U.S. government agency securities; municipal bonds; foreign government debt; certain corporate debt; unaffiliated surplus notes; derivatives; common stocks; securities lending reinvested collateral; asset-backed, mortgage-backed, private placement and equity securities.

 

Level 3 – Fair value is based on unobservable inputs for the asset or liability for which there is little or no market activity at the measurement date. Unobservable inputs used in the valuation reflect management’s best estimate about the assumptions market participants would use to price the asset or liability. The types of assets and liabilities utilizing Level 3 valuations generally include certain corporate debt, asset-backed securities, common stocks and other invested assets.

 

The following tables present the Company’s hierarchy for its financial assets and liabilities measured at estimated fair value on a recurring basis at December 31:

 

   Level 1   Level 2   Level 3   Total 
2023                    
Assets:                    
Investments:                    
Bonds  $    120        120 
Preferred stock       1,711        1,711 
Common stocks       18,075    251    18,326 
Cash, cash equivalents and short-term investments   16,000            16,000 
Other invested assets           12,436    12,436 
Derivatives       6,521        6,521 
Securities lending reinvested collateral assets       66,538        66,538 
Other assets:                    
Separate account assets   271,216            271,216 
Total assets  $287,216    92,965    12,687    392,868 

23

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Level 1   Level 2   Level 3   Total 
2022                    
Assets:                    
Investments:                    
Bonds  $    104        104 
Preferred stock       1,529        1,529 
Common stocks       14,721    583    15,304 
Cash, cash equivalents and short-term investments   9,092            9,092 
Other invested assets           7,350    7,350 
Derivatives       2,212        2,212 
Securities lending reinvested collateral assets       39,876        39,876 
Other assets:                    
Separate account assets   246,895            246,895 
Total assets  $255,987    58,442    7,933    322,362 

24

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The carrying amount and the NAIC estimated fair value of all financial instruments were as follows as of December 31. The valuation techniques used to estimate these fair values are described below.

 

       NAIC             
   Carrying   estimated   Fair value hierarchy level 
   amount   fair value   Level 1   Level 2   Level 3 
2023                    
Assets:                    
Investments:                    
Bonds  $2,045,808    1,823,422    4,167    1,795,774    23,481 
Preferred stocks   16,711    14,909        1,711    13,198 
Common stocks   18,326    18,326        18,075    251 
Mortgage loans on real estate   463,087    433,074            433,074 
Contract loans   129,953    142,532            142,532 
Cash, cash equivalents and short-term investments   16,000    16,000    16,000         
Derivatives   6,521    6,521        6,521     
Other invested assets   42,771    39,417        26,981    12,436 
Securities lending reinvested collateral assets   66,540    66,538        66,538     
Other assets:                         
Separate account assets   271,216    27,126    271,216         
Liabilities:                         
Individual deferred and immediate annuity contracts  $20,088    19,413        19,413     
Guaranteed investment contracts   350,000    332,093        332,093     
Separate account liabilities   271,216    271,216    271,216         

25

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

       NAIC             
   Carrying   estimated   Fair value hierarchy level 
   amount   fair value   Level 1   Level 2   Level 3 
2022                    
Assets:                    
Investments:                    
Bonds  $2,002,471    1,721,450    3,857    1,700,079    17,514 
Preferred stocks   16,529    14,447        1,529    12,918 
Common stocks   15,304    15,304        14,721    583 
Mortgage loans on real estate   452,170    415,949            415,949 
Contract loans   123,150    136,516            136,516 
Cash, cash equivalents and short-term investments   9,092    9,092    9,092         
Derivatives   2,212    2,212        2,212     
Other invested assets   37,313    34,027        26,677    7,350 
Securities lending reinvested collateral assets   39,870    39,876        39,876     
Other assets:                         
Separate account assets   246,895    246,895    246,895         
Liabilities:                         
Individual deferred and immediate annuity contracts  $22,498    21,303        21,303     
Guaranteed investment contracts   280,000    259,493        259,493     
Separate account liabilities   246,895    246,895    246,895         

 

Determination of Fair Values

The valuation methodologies used to determine the estimated fair values of assets and liabilities under the exit price notion of SSAP No. 100, Fair Value Measurements, reflect market participant objectives and are based on the application of the fair value hierarchy that prioritizes observable market inputs over unobservable inputs. The Company determines the estimated fair values of certain financial assets and financial liabilities based on quoted market prices, where available. The Company also determines estimated fair value based on future cash flows discounted at the appropriate current market rate. Estimated fair values include adjustments for credit-related and liquidity issues of the underlying issuer of the investment.

 

The Company has policies and guidelines that establish valuation methodologies and consistent application of such methodologies. These policies and guidelines provide controls around the valuation process. These controls include appropriate review and analysis of investment prices against market activity or price variances, review of price source changes, and review of methodology changes.

 

The following is a discussion of the methodologies used to determine estimated fair values for the financial instruments listed in the above tables:

 

Bonds – The estimated fair value of bonds is based on market prices published by the SVO, where available. Otherwise, the fair value of bonds is generally obtained from independent pricing services based on market quotations of reported trades for identical or similar securities. The Company classifies these bonds as Level 1 assets.

26

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

When there are no recent reported trades, the Company uses third party pricing services that use matrix or model processes to develop a security price using future cash flow expectations and collateral performance discounted at an estimated market rate. For the pricing of asset-backed and mortgage-backed securities, the models include estimates for future principal prepayments based on the characteristics of the underlying structure and prepayment speeds previously experienced at the interest rate levels projected for the underlying collateral. Since these securities have been priced using market observable inputs that are obtained by the independent pricing services, the Company has classified these bonds as Level 2 assets.

 

Bonds not priced by independent services are generally priced using an internal pricing matrix. The internal pricing matrix is developed by obtaining spreads for corporate securities with varying weighted average lives and bond ratings. The weighted average life and bond rating of a particular bond to be priced using the internal matrix are important inputs into the model and are used to determine a corresponding spread that is added to the appropriate U.S. Treasury yield to create an estimated market yield for that bond. The estimated market yield is then used to estimate the fair value of the particular bond. Since the inputs used for the internal pricing matrix are based on observable market data, the Company has classified these fair values as Level 2.

 

In some instances, the independent pricing service will price securities using independent broker quotations from market makers and other broker/dealers recognized to be market participants, which utilize inputs that may be difficult to corroborate with observable market data. These bonds are classified as Level 3 assets.

 

Preferred stocks – The estimated fair values of preferred stocks are determined from market prices published by the SVO. The Company has classified these fair values as Level 2 as they are priced using market observable inputs.

 

Common stocks – The Company’s primary common stock holding is FHLB stock, which is carried at par and approximates fair value. The FHLB stock is not traded on an active market and is classified as a Level 2 asset.

 

Common stocks are carried at fair value based on information from the SVO or quoted market prices when fair market values are not available from the SVO. The Company has classified these other common stock fair values as Level 2 as they are priced using market observable inputs.

 

In some instances, common stocks are being carried based on valuation metrics obtained from a third party valuation report. These common stocks are classified as Level 3 assets.

 

Mortgage loans on real estate – The fair value of mortgage loans on real estate is estimated using discounted cash flow analyses, using interest rates currently being offered for similar loans to borrowers with similar credit ratings. Loans with similar characteristics are aggregated for purposes of the calculations. The Company has classified the fair value of mortgage loans using the discounted cash flow analysis as Level 3 since certain significant inputs, such as credit rating, are internal.

27

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Contract loans – The fair value of contract loans is estimated using discounted cash flow calculations. The Company has classified these fair values as Level 3 since the expected life of the loan is based on internal assumptions.

 

Cash, cash equivalents and short-term investments – Cash is considered a Level 1 asset as it is the functional currency in the U.S. and is the most liquid form of an asset and not subject to valuation fluctuations. Cash is comprised of bank deposits.

 

Derivatives – The Company enters into long-term investments comprised of equity index call options to economically hedge guarantees on riders for certain insurance contracts. The equity index call options are valued using pricing models with inputs that are observable in the market or can be derived principally from, or corroborated by, observable market data. These derivative assets are classified as Level 2 assets.

 

Other invested assets – Included in other invested assets are unaffiliated surplus notes. Estimated fair values for these are determined from market prices published by the SVO. The Company has classified these fair values as Level 2 since the valuation inputs are based on market observable information.

 

The carrying amount reported in the statutory financial statements of limited partnership interests is based on quarterly GAAP financial statements provided by the partnership with annual adjustments to reconcile to the audited GAAP financial statements of the partnership. Limited partnership interests are classified as Level 3 assets.

 

Securities lending reinvested collateral assets – Securities lending reinvested collateral is considered Level 2 for the purposes of fair value classification since they are short-term money market funds that are only available to securities lending customers and are not traded on an active market.

 

Separate account assets – Separate account assets are recorded at estimated fair value based primarily on market quotations of the underlying securities and reported as a summarized total on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The underlying securities are mutual funds that are valued using the reported net asset value, which is published daily. The Company has classified separate account assets as Level 1 assets.

 

Deferred and immediate annuity and investment contracts – The fair value of the Company’s liabilities under investment contracts is disclosed using one of two methods. For investment contracts without defined maturities, fair value is the estimated amount payable on demand, net of certain surrender charges. For investment contracts with known or determined maturities, fair value is estimated using discounted cash flow analyses. Interest rates used are similar to currently offered contracts with maturities consistent with those remaining for the contracts being valued. The Company has classified these fair values as Level 2 since the inputs are market observable.

28

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)

 

The following tables summarize the reconciliation of the beginning and ending balances and related changes in fair value measurements for which significant unobservable inputs were used in determining the estimated fair value for the years ended December 31:

 

Assets  Common Stocks   Other Invested Assets   Total Assets 
December 31, 2021  $    3,712    3,712 
                
Net investment gains/(losses):               
In earnings (realized and unrealized)       (893)   (893)
                
Purchases   583    4,862    5,445 
Disposals       (331)   (331)
                
December 31, 2022   583    7,350    7,933 
                
Net investment gains/(losses):               
In earnings (realized and unrealized)   (188)   88    (100)
                
Purchases       5,898    5,898 
Disposals   (144)   (900)   (1,044)
                
December 31, 2023  $251    12,436    12,687 
                
Change in unrealized gains (losses):               
Still held at December 31:               
2022  $         
                
2023  $         

 

Asset Transfers Between Levels

 

The Company will review its fair value hierarchy classifications annually. Changes in the observability of significant valuation inputs identified during these reviews may trigger reclassification of fair value hierarchy levels of financial assets and liabilities.

 

There were no transfers between levels in 2023 or 2022.

29

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(6)Investments

 

Investment Risks and Uncertainties

 

Investments are exposed to various risks and uncertainties that affect the determination of estimated fair values, the ability to sell certain investments during strained market conditions, the recognition of impairments, and the recognition of income on certain investments. These risks and uncertainties include:

 

the risk that the Company’s assessment of an issuer’s ability to meet all of its contractual obligations will change based on changes in the credit characteristics of that issuer;

 

the risk that the economic outlook, including fluctuations in interest rates and inflationary pressures, will be worse than expected or have more of an impact on the issuer than anticipated;

 

the risk that the Company obtains inaccurate information for the determination of the estimated fair value estimates and other-than-temporary impairments; and

 

the risk that new information or changes in other facts and circumstances lead the Company to change its intent to hold the security to maturity or until it recovers in value.

 

Any of these situations are reasonably possible and could result in a charge to income in a future period. During 2022, rising inflation led to increases in interest rates resulting in larger unrealized losses on the Company’s investment portfolio. During 2023, inflation began to stabilize and reduction in interest rates resulted in a decrease in the Company’s unrealized losses in its investment portfolio.

 

The determination of impairments is highly subjective and is based upon periodic evaluations and assessments of known and inherent risks associated with each asset class. Such evaluations and assessments are revised as conditions change and new information becomes available.

 

The recognition of income on certain investments, including asset-backed and mortgage-backed securities, is dependent upon certain factors such as prepayments and defaults, and changes in factors could result in changes in amounts to be earned.

30

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Bonds and Stocks

 

Bonds and Stocks by Sector

The carrying value, gross unrealized gains and losses, and estimated fair values of investments in bonds and stocks at December 31 are as follows:

 

   2023 
   Carrying value *   Gross unrealized gains   Gross unrealized losses   NAIC estimated fair value 
Bonds:                
U.S. government  $61,121    992    (1,768)   60,345 
All other governments   8,976        (1,254)   7,722 
States, territories and possessions   208,947    455    (27,231)   182,171 
Political subdivisions of states   2,511        (18)   2,493 
Special revenue and assessment   49,852    1,273    (1,185)   49,940 
Industrial and miscellaneous   1,712,401    10,357    (203,981)   1,518,777 
Hybrid securities   2,000        (26)   1,974 
Total bonds  $2,045,808    13,077    (235,463)   1,823,422 
Preferred stocks  $16,711        (1,802)   14,909 
Common stocks  $18,514        (188)   18,326 

 

*Represents cost for Common stocks

 

   2022 
   Carrying value *   Gross unrealized gains   Gross unrealized losses   NAIC estimated fair value 
Bonds:                    
U.S. government  $25,820    54    (1,863)   24,011 
All other governments   8,974        (1,660)   7,314 
States, territories and possessions   238,426    211    (35,631)   203,006 
Political subdivisions of states   3,472        (54)   3,418 
Special revenue and assessment   21,497    68    (1,337)   20,228 
Industrial and miscellaneous   1,702,282    7,286    (247,970)   1,461,598 
Hybrid securities   2,000        (125)   1,875 
Total bonds  $2,002,471    7,619    (288,640)   1,721,450 
Preferred stocks  $16,529        (2,082)   14,447 
Common stocks  $15,304            15,304 

 

*Represents cost for Common stocks

31

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Included in the tables above under the caption U.S. government are bonds that were issued by agencies not backed by the full faith and credit of the U.S. government such as the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation.

 

Investments with an amortized cost of $3,467 and $3,238 were on deposit with various regulatory agencies as required by law as of December 31, 2023 and 2022, respectively.

 

Maturities of Bonds

The carrying value and the NAIC estimated fair value of bonds at December 31, 2023, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities are classified based on the last payment date of the underlying mortgage loans with the longest contractual duration.

 

   Carrying value   NAIC estimated fair value 
Due in one year or less  $116,913    104,204 
Due after one year through five years   675,382    601,966 
Due after five years through ten years   551,084    491,180 
Due after ten years   702,429    626,072 
Total  $2,045,808    1,823,422 

32

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Continuous Gross Unrealized Losses for Bonds and Stocks

The following tables present the NAIC estimated fair value and gross unrealized losses of the Company’s bonds (aggregated by sector) and preferred and common stocks in an unrealized loss position, aggregated by length of time the securities have been in a continuous unrealized loss position at December 31:

 

   Less than 12 months   12 months or longer   Total 
   NAIC estimated fair value   Unrealized losses   NAIC estimated fair value   Unrealized losses   NAIC estimated fair value   Unrealized losses 
2023                              
Bonds:                              
U.S. government  $        21,266    (1,768)   21,266    (1,768)
All other governments           7,722    (1,254)   7,722    (1,254)
States, territories and possessions   8,163    (78)   150,509    (27,153)   158,672    (27,231)
Political subdivisions of states   1,437    (8)   1,056    (10)   2,493    (18)
Special revenue and assessment           13,454    (1,185)   13,454    (1,185)
Industrial and miscellaneous   79,651    (3,657)   1,250,543    (200,324)   1,330,194    (203,981)
Hybrid securities           1,974    (26)   1,974    (26)
Total bonds   89,251    (3,743)   1,446,524    (231,720)   1,535,775    (235,463)
Preferred and common stocks   251    (188)   13,198    (1,802)   13,449    (1,990)
Total  $89,502    (3,931)   1,459,722    (233,522)   1,549,224    (237,453)

33

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Less than 12 months   12 months or longer   Total 
   NAIC estimated fair value   Unrealized losses   NAIC estimated fair value   Unrealized losses   NAIC estimated fair value   Unrealized losses 
2022                              
Bonds:                              
U.S. government  $19,154    (1,419)   4,672    (444)   23,826    (1,863)
All other governments   7,314    (1,660)           7,314    (1,660)
States, territories and possessions   176,534    (30,759)   11,948    (4,872)   188,482    (35,631)
Political subdivisions of states   3,418    (54)           3,418    (54)
Special revenue and assessment   17,742    (1,337)           17,742    (1,337)
Industrial and miscellaneous   1,261,747    (222,647)   72,002    (25,323)   1,333,749    (247,970)
Hybrid securities   1,875    (125)           1,875    (125)
Total bonds   1,487,784    (258,001)   88,622    (30,639)   1,576,406    (288,640)
Preferred and common stocks   12,918    (2,082)           12,918    (2,082)
Total  $1,500,702    (260,083)   88,622    (30,639)   1,589,324    (290,722)

 

The tables below summarize the bonds by sector in an unrealized loss position for less than and greater than twelve months as of December 31:

 

   Less than 12 months   12 months or longer   Total 
2023               
99.9%-80%:               
U.S. government  $    (1,768)   (1,768)
All other governments       (1,254)   (1,254)
States, territories and possessions   (78)   (8,011)   (8,089)
Political subdivisions of states   (8)   (10)   (18)
Special revenue and assessment       (1,185)   (1,185)
Industrial and miscellaneous   (2,398)   (85,468)   (87,866)
Hybrid securities       (26)   (26)
Below 80%:               
States, territories and possessions       (19,142)   (19,142)
Industrial and miscellaneous   (1,259)   (114,856)   (116,115)
Total  $(3,743)   (231,720)   (235,463)

34

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Less than 12 months   12 months or longer   Total 
2022               
99.9%-80%:               
U.S. government  $(1,419)   (444)   (1,863)
All other governments   (981)       (981)
States, territories and possessions   (10,425)       (10,425)
Political subdivisions of states   (54)       (54)
Special revenue and assessment   (1,337)       (1,337)
Industrial and miscellaneous   (96,478)   (2,441)   (98,919)
Hybrid securities   (125)       (125)
Below 80%:               
All other governments   (679)       (679)
States, territories and possessions   (20,334)   (4,872)   (25,206)
Industrial and miscellaneous   (126,169)   (22,882)   (149,051)
Total  $(258,001)   (30,639)   (288,640)

 

Evaluation of Other-Than-Temporarily Impaired Investments

Management regularly reviews its bond and stock portfolios to evaluate the necessity of recording impairment losses for other than temporary declines in fair value of investments. An analysis which focuses on the issuer’s ability to service its debts and the length of time and extent the bond has been valued below cost. This review process includes an assessment of the credit quality or an assessment of the future cash flows of the identified investment in the portfolio.

 

For any securities identified in the review of the portfolio, the Company considers additional relevant facts and circumstances in evaluating whether the security is other-than-temporarily impaired (“OTTI”). Relevant facts and circumstances that may be considered include:

 

comparison of current estimated fair value of the security to cost;

 

length of time the estimated fair value has been below cost;

 

financial position of the issuer, including the current and future impact of any specific events, including changes in management;

 

analysis of issuer’s key financial ratios based upon the issuer’s financial statements;

 

any items specifically pledged to support the credit along with any other security interests or collateral;

 

the Company’s intent to sell the security or if it is more likely than not that it will be required to sell the security before it can recover the amortized cost or, for equity investments, the forecasted recovery of estimated fair value in a reasonable period of time;

 

overall business climate, including litigation and government actions;

35

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

rating agency downgrades;

 

analysis of late payments, revenue forecasts and cash flow projections for use as indicators of credit issues; and

 

other circumstances particular to an individual security.

 

In addition to the above, for certain securitized financial assets with contractual cash flows, including loan-backed and structured securities, the Company periodically evaluates the securities using the currently estimated cash flows, including new prepayment assumptions using the retrospective adjustment methodology. If the evaluation based on currently estimated cash flows results in discounted estimated future cash flows less than the book value, an OTTI is considered to have occurred. If the Company has the ability to hold and no intent to sell the security, the impairment amount recognized as a realized loss would be the difference between the amortized cost and the discounted cash flows.

 

For bonds that are OTTI and securities where the Company intends to sell or does not have the ability to hold the security, the realized loss would equal the difference between the amortized cost and its fair value at the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus date.

 

For industrial and miscellaneous securities, the Company evaluates the financial performance of the issuer, based upon credit performance and investment ratings, and expects to recover the entire amortized cost of each security.

 

As of December 31, 2023, investments in loan-backed and structured securities, for which an OTTI has not been recognized in earnings and which were in an unrealized loss position, had a fair value of $231,164. Loan-backed and structured securities in an unrealized loss position for less than 12 months had a fair value of $7,523 and unrealized losses of $17. Loan-backed and structured securities in an unrealized loss position for greater than 12 months had a fair value of $223,641 and unrealized losses of $24,653. These loan-backed and structured securities were primarily categorized as industrial and miscellaneous.

 

Current Year Evaluation

Total unrealized losses decreased from December 31, 2022 to December 31, 2023 due mainly to the decrease in intermediate term interest rates and lower credit spreads during the year. The Company has concluded that the majority of its securities in an unrealized loss position as of December 31, 2023 and 2022 reflect temporary fluctuations in economic factors (including interest related declines) that are not indicative of OTTI due to the Company’s ability and intent to hold these investments until recovery of estimated fair value or amortized cost, and for equity investments, anticipate a forecasted recovery in a reasonable period of time. The Company has recorded OTTI losses when necessary on securities that the Company has deemed as being indicative of OTTI.

 

Mortgage Loans

 

Mortgage loans consist of commercial and residential mortgage loans originated in the United States. Mortgage loans are collateralized by the underlying properties. Collateral on mortgage loans must meet or exceed 125% of the loan at the time the loan is made. The carrying amounts of the commercial mortgage loan portfolio as of December 31, 2023 and 2022 were $462,269 and $451,315, respectively.

36

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The minimum and maximum gross lending rates for commercial mortgage loans for the years ended December 31 were:

 

   2023   2022 
Minimum   5.2%   3.4%
Maximum   6.5    6.0 

 

Concentration of Credit Risk

The Company diversifies its mortgage loan portfolio by both geographic region and property type to reduce concentration risk. The Company’s portfolio is collateralized by properties located in the United States. Total loans in any state did not exceed 14.8% of the total portfolio as of December 31, 2023 and 2022.

 

The states that exceed 10% of the total loan portfolio were as follows as of December 31:

 

   2023   2022 
Texas  $58,325    66,978 
Ohio   50,559    52,633 

 

Commercial Mortgage Loans

The Company performs an annual performance review of the commercial mortgage loan portfolio and assigns a rating based on the property’s loan-to-value (“LTV”), age, mortgage debt service coverage (“DSC”) and occupancy. This analysis helps identify loans that may experience difficulty. If a loan is not paying in accordance with contractual terms, it is placed on a watch list and monitored through inspections and contact with the property’s local representative. In addition, as part of portfolio monitoring, the Company physically inspected nearly 100% of the properties in the portfolio. The LTV and DSC ratios are applied consistently across the entire commercial mortgage loan portfolio.

37

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following table summarizes the commercial mortgage loan portfolio, net of allowance, LTV ratios and DSC ratios using available data as of December 31. The ratios are updated as information becomes available.

 

    DSC 
LTV 

Greater than 

2.0x 

  

1.8x to 

2.0x 

  

1.5x to 

1.8x 

  

1.2x to 

1.5x 

  

1.0x to 

1.2x 

  

Less than

 1.0x

   Total 
2023                             
0% - 50% $ 122,964   50,044   44,447   47,082   25,731   2,130   292,398 
50% - 60%   7,185   5,612   15,186   35,709   4,222   2,035   69,949 
60% - 70%         4,511   13,102   6,824   6,114   30,551 
70% - 80%            9,609   10,592   11,876   32,077 
80% and greater            7,584   20,294   9,416   37,294 
Total $ 130,149   55,656   64,144   113,086   67,663   31,571   462,269 
2022                             
0% - 50% $ 108,286   33,290   58,018   43,023   11,806   2,743   257,166 
50% - 60%   12,637      20,295   43,967   4,963      81,862 
60% - 70%      3,702   6,814   20,690   23,208   6,471   60,885 
70% - 80%         9,072   11,176   3,155   12,176   35,579 
80% and greater               5,237   10,586   15,823 
Total $ 120,923   36,992   94,199   118,856   48,369   31,976   451,315 

 

LTV and DSC ratios are measures frequently used in commercial real estate to determine the quality of a mortgage loan. The LTV ratio is a comparison between the current loan balance and the value assigned to the property and is expressed as a percentage. If the LTV is greater than 100%, this would indicate that the loan amount exceeds the value of the property. It is preferred that the LTV be less than 100%. The Company’s corporate policy directs that the LTV on new mortgages not exceed 75% for standard mortgages. The maximum percentage of any one loan to the value of security at the time of the loan, exclusive of insured or guaranteed or purchase money mortgages, was 75% in 2023 and 2022.

 

The DSC ratio compares the property’s net operating income to its mortgage debt service payments. If the debt service coverage ratio is less than 1.0, this would indicate that the property is not generating enough income after expenses to cover the mortgage payment. Therefore, a higher debt service coverage ratio could indicate a better quality loan.

 

Residential Mortgage Loans

The Company considers performing mortgages to be those loans that are either current on payments or delinquent by four payments or less. Upon missing the fifth payment, the Company considers these loans nonperforming. In accordance with the mortgage agreement, performing mortgages continue to record principal and interest. All loans classified as nonperforming are considered to be impaired.

 

Management continually monitors residential mortgages to determine their status. Residential mortgages that are nonperforming are required to have an appraisal every two years. Based on the appraised value, management determines if an adjustment to the carrying value is necessary. All loans classified as nonperforming have been placed on nonaccrual status. 

38

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following table summarizes the residential mortgage loan portfolio, net of allowance, performing and nonperforming positions which was last updated as of December 31:

 

   2023   2022 
Residential mortgage loans          
Performing  $818    855 
Nonperforming        
Total  $818    855 

 

Mortgage Loan Aging

The table below depicts the commercial and residential mortgage loan portfolio exposure of the remaining balances (which equal the Company’s recorded investment), by type, as of December 31:

 

   

30-59 days 

past due

  

60-89 days 

past due 

  

90 days 

or more 

past due

  

Total 

past due 

   Current   Total  

Recorded 

investment >

90 days and 

accruing 

 
2023                             
Commercial   $                462,269    462,269     
Residential                    818    818     
Total   $                463,087    463,087     
2022                                    
Commercial   $                451,315    451,315     
Residential                    855    855     
Total   $                452,170    452,170     

 

Performance, Impairment and Foreclosures

The Company had no mortgage loans in the process of foreclosure at December 31, 2023 or 2022. There were no mortgage loan write-downs in 2023, 2022 or 2021. The Company did not have an allowance for credit losses at December 31, 2023 or 2022.

 

Commercial mortgage loans in foreclosure and mortgage loans considered to be impaired as of the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus date are placed on a nonaccrual status if the payments are not current. Interest received on nonaccrual status mortgage loans is included in net investment income in the period received. 

39

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Residential mortgage loans are placed on nonaccrual status once management believes the collection of accrued interest is doubtful. Once residential mortgages are classified as nonaccrual loans, interest income is recognized under the cash basis.

 

The Company had no mortgage loans on nonaccrual status as of December 31, 2023 or 2022.

 

The Company did not have any significant troubled debt restructurings of mortgage loans during 2023, 2022 or 2021.

 

The Company had no recorded investments in, or unpaid principal balance of, impaired commercial loans at December 31, 2023 or 2022.

 

No mortgages were sold to CII in 2023, 2022 or 2021.

 

The Company has other financing receivables with contractual maturities of one year or less such as reinsurance recoverables and premiums receivables. The Company does not record a valuation allowance for these items since the Company has not had any significant collection issues related to these types of receivables. The Company writes off the receivable if it is deemed to be uncollectible.

 

Securities Lending

 

As of December 31, 2023 and 2022, the Company received $66,540 and $39,870, respectively, of cash collateral on securities lending. The cash collateral is invested in short-term investments, which are recorded in securities lending reinvested collateral assets on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus with a corresponding liability of payable for securities lending to account for the Company’s obligation to return the collateral. The Company had not received any non-cash collateral on securities lending as of December 31, 2023 and 2022. The estimated fair value of loaned securities was $66,397 and $38,734 as of December 31, 2023 and 2022, respectively.

40

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Net Realized Capital Gains (Losses) and Change in Unrealized Capital Gains (Losses)

 

The following is a summary of realized capital gains (losses) and the change in unrealized capital gains (losses), including realized losses for OTTI of investments, for the years ended December 31:

 

  

Realized 

(losses) gains 

  

Change in 

unrealized 

(losses) gains 

  

Total 

investment 

(losses) gains

 
2023            
Bonds  $(2,839)   (18)   (2,857)
Common stocks       (4)   (4)
Derivative instruments   431    2,492    2,923 
Other       88    88 
Total   (2,408)   2,558    150 
Less amount credited to interest maintenance reserve   (1,680)       (1,680)
Net (losses) gains before tax   (728)   2,558    1,830 
Taxes on investment (losses) gains   948    (657)   291 
Admitted deferred tax asset       657    657 
Net gains after tax  $220    2,558    2,778 

 

  

Realized 

(losses) gains 

  

Change in 

unrealized 

(losses) gains 

  

Total 

investment 

(losses) gains

 
2022            
Bonds  $(3,592)   (8)   (3,600)
Common stocks   39    (1,570)   (1,531)
Derivative instruments   (1,457)   (2,317)   (3,774)
Other       (794)   (794)
Total   (5,010)   (4,689)   (9,699)
Less amount credited to interest maintenance reserve   326        326 
Net losses before tax   (5,336)   (4,689)   (10,025)
Taxes on investment losses   (267)   1,009    742 
Admitted deferred tax asset       (1,009)   (1,009)
Net losses after tax  $(5,603)   (4,689)   (10,292)

41

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

  

Realized 

gains (losses) 

  

Change in 

unrealized 

gains (losses) 

  

Total 

investment 

gains (losses)

 
2021            
Bonds  $4,383        4,383 
Common stocks   141    1,003    1,144 
Derivative instruments   2,363    119    2,482 
Other       1,618    1,618 
Total   6,887    2,740    9,627 
Less amount credited to interest maintenance reserve   4,404        4,404 
Net gains before tax   2,483    2,740    5,223 
Taxes on investment gains   (451)   (228)   (679)
Admitted deferred tax asset       228    228 
Net gains after tax  $2,032    2,740    4,772 

 

Realized capital gains and losses, net of tax, for all types of bonds that result from changes in the overall level of interest rates are credited or charged to the IMR, and these capital gains or losses are amortized into income over the remaining period of time based on the original maturity date of the bond sold.

 

Realized capital gains (losses) on investments, as shown in the tables above, include write-downs for OTTI of $24, $3,879 and $168 for the years ended December 31, 2023, 2022 and 2021, respectively. As of December 31, 2023, securities with a carrying value of $3,502, which have a cumulative write-down of $2,336 due to OTTI, remained in the Company’s investment portfolio.

 

Included in the write downs for OTTI are write downs for OTTI on loan-backed and structured securities of $24, $206 and $79 for 2023, 2022 and 2021, respectively. The table below lists each security that recognized OTTI impairment in 2023 due to the fact that the present value of the cash flows expected to be collected was less than the amortized cost basis of the securities:

 

CUSIP 

Book/adjusted 

carrying value 

amortized cost 

before current 

period OTTI 

  

Projected 

cash flows 

  

Recognized 

OTTI in 

current 

period 

  

Amortized 

cost after 

OTTI 

  

Fair 

value 

  

Date of 

financial 

statement 

when 

reported

12669GC82  $132    108    24    108    112   6/30/2023
Total  $132    108    24    108    112    

42

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Sales of Bonds

Proceeds from sales of investments in bonds, excluding calls, during 2023, 2022 and 2021 were $87,044, $88,665 and $324,866, respectively. Gross gains of $126, $191 and $6,170 and gross losses of $2,931, $146 and $1,094 were realized on those transactions in 2023, 2022 and 2021, respectively.

 

(7)Derivative Financial Instruments

 

The Company enters into derivative contracts to economically hedge guarantees on riders for certain insurance contracts. Although these contracts do not qualify for hedge accounting or have not been designated in hedging relationships by the Company, they provide the Company with an economic hedge, which is used as part of its overall risk management strategy. The Company enters into equity index call options to economically hedge liabilities embedded in indexed universal life products.

 

The following tables summarize the carrying value and notional amounts of the Company’s derivative financial instruments as of December 31:

 

   Assets   Liabilities 
  

Carrying

value*

  

Notional

amount

  

Carrying

value**

  

Notional

amount

 
2023                
Equity index call options  $6,521    201,310         
Total  $6,521    201,310         
2022                    
Equity index call options  $2,212    170,541         
Total  $2,212    170,541         

 

*Included in derivatives

**Included in other liabilities

 

(8)Deferred and Uncollected Life Insurance Premiums

 

Deferred and uncollected life insurance premiums are included in premiums and other considerations deferred and uncollected in the Company’s Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The table below summarizes these deferred and uncollected life insurance premiums, gross and net of loading for the years ended December 31:

 

  

 2023

   2022 
       Net of       Net of 
   Gross   loading   Gross   loading 
Ordinary new business  $645    27    1,469    97 
Ordinary renewal   68,835    117,156    69,025    121,477 
Total  $69,480    117,183    70,494    121,574 

43

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(9)Separate Accounts

 

The Company utilizes separate accounts to record and account for assets and liabilities for particular lines of business and/or transactions. For the current reporting year, the Company reported assets and liabilities from variable universal life.

 

In accordance with the State of Ohio procedures on approving items within the separate account, the separate account classification of the product is supported by the Ohio Statute 3907.15.

 

As of December 31, 2023 and 2022, the Company’s separate account statement included legally insulated assets of $271,216 and $246,895, respectively. These assets are legally insulated from the general account and are attributed to variable universal life.

 

At December 31, 2023 and 2022, there were no separate account securities lending arrangements.

 

In accordance with the products/transactions recorded within the separate account, some separate account liabilities are guaranteed by the general account. In accordance with the guarantees provided, if the investment proceeds are insufficient to cover the rate of return guaranteed for the product, the policyholder proceeds will be remitted by the general account.

 

As of December 31, 2023 and 2022, the general account of the Company had a maximum guarantee for separate account liabilities of $0.

 

To compensate the general account for the risk taken, the separate account has paid risk charges as follows for the past five years:

 

    Risk charges 
2023   $41 
2022    45 
2021    48 
2020    51 
2019    57 

 

As of December 31, 2023, 2022 and 2021, the general account of the Company did not make any payments towards separate account guarantees.

 

The Company does not guarantee a return of the contract holders’ separate account. Information regarding the nonguaranteed separate accounts of the Company is as follows as of and for the years ended December 31:

 

   2023   2022   2021 
Premiums, considerations or deposits for year end  $7,555    8,554    9,583 

44

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022 
Reserves for accounts with assets at:          
Market value  $268,683    243,185 
Amortized cost   4,762    5,404 
Total reserves  $273,445    248,589 
By withdrawal characteristics:          
Subject to discretionary withdrawal:          
With market value adjustment  $     
At book value without market value adjustment and with current surrender charge of 5% or more        
At market value   273,445    248,589 
At book value without market value adjustment and with current surrender charge of less than 5%        
Subtotal   273,445    248,589 
Not subject to discretionary withdrawal        
Total reserves  $273,445    248,589 

  

The following is a reconciliation of net transfers from separate accounts for the years ended December 31:

 

   2023   2022   2021 
Transfers as reported in the summary of operations of the               
Separate Accounts Statement:               
Transfers to separate accounts  $7,332   8,528   9,552 
Transfers from separate accounts   (33,650)   (23,512)   (27,203)
Net transfers from separate accounts before reconciling adjustments   (26,318)   (14,984)   (17,651)
Reconciling adjustments:               
Policyholder charges   9,631    10,151    9,768 
Other, net   (577)   (854)   (829)
Net transfers from separate accounts  $(17,264)  (5,687)  (8,712)

 

(10)Reserves for Future Policy Benefits

 

The reserves for future policy benefits are comprised of liabilities for traditional life policies and contracts, accident and health policies, universal life policies and investment contracts.

 

The liability for future policy benefits for traditional life products has been established based upon the net level premium method using interest rates varying from 3.0% to 6.0%.

45

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Reserves are calculated using withdrawal, discount, mortality and morbidity rates. Withdrawal rates vary by issue age, type of coverage and policy duration and are based on Company experience. Mortality and morbidity rates which are guaranteed within insurance contracts are based on published tables and Company experience.

 

(11)Annuity Reserves and Deposit Liabilities by Withdrawal Characteristics

 

Annuity reserves and deposit liabilities by withdrawal characteristics are shown below as of December 31, 2023:

 

Individual Annuities

 

  

General

account

  

Separate

account

non-guaranteed

   Total   % of total 
Subject to discretionary withdrawal:                    
With market value adjustment  $            0.0%
At book value less surrender charge of 5% or more               0.0%
At fair value               0.0%
Total with adjustment or at market value               0.0%
At book value without adjustment   22,675        22,675    76.9%
Not subject to discretionary withdrawal   6,811        6,811    23.1%
Total, gross   29,486        29,486    100.0%
Reinsurance ceded   12,727        12,727      
Total, net  $16,759        16,759      

 

Deposit-Type Contracts

 

  

General 

account 

  

Separate 

account 

non-guaranteed

   Total   % of Total 
Subject to discretionary withdrawal:                    
With market value adjustment  $            0.0%
At book value less surrender charge of 5% or more               0.0%
At fair value               0.0%
Total with adjustment or at market value               0.0%
At book value without adjustment   (110)       (110)   0.0%
Not subject to discretionary withdrawal   353,600        353,600    100.0%
Total, gross   353,490        353,490    100.0%
Reinsurance ceded                 
Total, net  $353,490        353,490      

46

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of annuity reserves and deposit liabilities as of December 31, 2023:

 

Life, accident and health Annual Statement:    
Annuities (excluding supplementary contracts with life contingencies), net  $16,028 
Supplementary contracts with life contingencies, net   731 
Deposit-type contracts   353,490 
Subtotal   370,249 
Separate Accounts Annual Statement:     
Annuities, net    
Total annuity reserves and deposit liabilities, net  $370,249 

 

As of December 31, 2023, withdrawal characteristics of life actuarial reserves were as follows:

                 
   General account   Separate account - guaranteed and non-guaranteed 
   Account value   Cash value   Reserve   Account value   Cash value   Reserve 
Subject to discretionary withdrawal, surrender values or policy loans:                              
Term policies with cash value  $                     
Universal life   3,871,354    3,529,226    3,703,180             
Universal life with secondary guarantees   173,460    170,703    339,809             
Indexed universal life with secondary guarantees   142,380    82,630    113,690             
Indexed life   2,355    1,829    2,355                
Other permanent cash value life insurance                        
Variable life                        
Variable universal life   44,035    41,137    44,243    271,216    271,216    273,445 
Miscellaneous reserves           1,824             
Not subject to discretionary withdrawal or no cash values                              
Term policies without cash value   XXX    XXX    1,392,576    XXX    XXX     
Accidental death benefits   XXX    XXX        XXX    XXX     
Disability - active lives   XXX    XXX    21,424    XXX    XXX     
Disability - disabled lives   XXX    XXX    14,588    XXX    XXX     
Miscellaneous reserves   XXX    XXX    6,825    XXX    XXX     
Total, gross   4,233,584    3,825,525    5,640,514    271,216    271,216    273,445 
Reinsurance ceded   1,942,932    1,941,029    3,506,759             
Total, net  $2,290,652    1,884,496    2,133,755    271,216    271,216    273,445 

47

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of life actuarial reserves as of December 31, 2023:

 

Life, accident and health Annual Statement:    
Life insurance, net  $2,133,755 
Separate Accounts Annual Statement:     
Life insurance, net   273,445 
Total life reserves, net  $2,407,200 

 

Annuity reserves and deposit liabilities by withdrawal characteristics are shown below as of December 31, 2022:

 

Individual Annuities

 

  

General 

account 

  

Separate 

account 

non-guaranteed

   Total   % of total 
Subject to discretionary withdrawal:                    
With market value adjustment  $            0.0%
At book value less surrender charge               0.0%
At fair value               0.0%
Total with adjustment or at market value               0.0%
At book value without adjustment   27,338        27,338    79.9%
Not subject to discretionary withdrawal   6,882        6,882    20.1%
Total, gross   34,220        34,220    100.0%
Reinsurance ceded   16,243        16,243      
Total, net  $17,977        17,977      

48

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Deposit-Type Contracts

 

  

General 

account 

  

Separate 

account 

non-guaranteed

   Total   % of total 
Subject to discretionary withdrawal:                    
With market value adjustment  $            0.0%
At book value less surrender charge               0.0%
At fair value               0.0%
Total with adjustment or at market value               0.0%
At book value without adjustment   (98)       (98)   0.0%
Not subject to discretionary withdrawal   284,783        284,783    100.0%
Total, gross   284,685        284,685    100.0%
Reinsurance ceded                 
Total, net  $284,685        284,685      

 

The following is the reconciliation of annuity reserves and deposit liabilities as of December 31, 2022:

 

Life, accident and health Annual Statement:    
Annuities (excluding supplementary contracts with life contingencies), net  $17,224 
Supplementary contracts with life contingencies, net   753 
Deposit-type contracts   284,685 
Subtotal   302,662 
Separate Accounts Annual Statement:     
Annuities, net    
Total annuity reserves and deposit liabilities, net  $302,662 

49

 

AUGUSTAR LIFE ASSURANCE CORPORATION 

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

As of December 31, 2022, withdrawal characteristics of life actuarial reserves were as follows: 

                 
   General account   Separate account - guaranteed and non-guaranteed 
   Account value   Cash value   Reserve   Account value   Cash value   Reserve 
Subject to discretionary withdrawal, surrender values or policy loans:                              
Term policies with cash value  $                     
Universal life   3,770,688    3,599,515    3,772,644             
Universal life with secondary guarantees   202,147    195,599    367,027             
Indexed universal life with secondary guarantees   114,858    67,561    86,795             
Indexed life   142    51    142                
Other permanent cash value life insurance                        
Variable life                        
Variable universal life   45,979    13,717    46,500    246,895    246,895    248,589 
Miscellaneous reserves           2,011             
Not subject to discretionary withdrawal or no cash values                              
Term policies without cash value   XXX    XXX    1,481,743    XXX    XXX     
Accidental death benefits   XXX    XXX        XXX    XXX     
Disability - active lives   XXX    XXX    22,141    XXX    XXX     
Disability - disabled lives   XXX    XXX    14,332    XXX    XXX     
Miscellaneous reserves   XXX    XXX    7,782    XXX    XXX     
Total, gross   4,133,814    3,876,443    5,801,117    246,895    246,895    248,589 
Reinsurance ceded   2,037,209    2,034,011    3,679,740             
Total, net  $2,096,605    1,842,432    2,121,377    246,895    246,895    248,589 

50

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of life actuarial reserves as of December 31, 2022:

 

Life, accident and health Annual Statement:    
Life insurance, net  $2,121,377 
Separate Accounts Annual Statement:     
Life insurance, net   248,539 
Total life reserves, net  $2,369,916 

 

(12)Unpaid Claim Reserves

 

The Company establishes unpaid claim reserves, which provide an estimated cost of paying claims made under individual disability accident and health policies. These reserves include estimates for claims that have been reported and claims that have been incurred but not reported. The amounts recorded for unpaid claim reserves are based on appropriate actuarial guidelines and techniques that represent the Company’s best estimate based on current known facts and the actuarial guidelines. Accordingly, actual claim payouts may vary from present estimates.

 

The following table summarizes the disabled life unpaid claims for the years ended December 31:

 

   2023   2022   2021 
Claim reserves, beginning of year  $83,709    70,041    64,285 
Less reinsurance recoverables   (2,440)   (2,684)   (3,736)
Net claim reserves, beginning of year   81,269    67,357    60,549 
Claims paid related to:               
Current year   (150)   (151)   (103)
Prior years   (11,865)   (10,825)   (9,900)
Total claims paid   (12,015)   (10,976)   (10,003)
Incurred related to:               
Current year’s incurred   19,617    20,017    10,514 
Current year’s interest   367    384    238 
Prior years' incurred   (9,786)   1,798    3,147 
Prior years' interest   3,134    2,689    2,912 
Total incurred   13,332    24,888    16,811 
Net claim reserves, end of year   82,586    81,269    67,357 
Plus reinsurance recoverables   2,926    2,440    2,684 
Claims reserves, end of year  $85,512    83,709    70,041 

 51

 

 AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The change in claim reserves and liabilities for claims incurred in prior years is the result of the general maturing process of claims, including the normal fluctuation resulting from the relatively small size of the block and continuing claim analysis.

 

(13)Reinsurance

 

The Company participates in reinsurance activities in order to limit losses, minimize exposure to significant risks and provide additional capacity for future growth. The Company routinely enters into reinsurance transactions with other insurance companies, third parties and affiliates. This reinsurance involves either ceding certain risks to, or assuming risks from, other insurance companies. The Company’s statutory financial statements reflect the effects of assumed and ceded reinsurance transactions.

 

The Company manages its risks related to certain reinsurance agreements by monitoring the credit ratings of the reinsurer. Reinsurance with unauthorized reinsurers is secured by either letter of credit or assets held in trust for the benefit of the Company in accordance with the requirements in Appendix A-785 of the NAIC Statutory Accounting Practices and Procedures Manual. As of December 31, 2023 and 2022, a non-affiliated reinsurer held a letter of credit of $590 and $381, respectively. As of December 31, 2023 and 2022, affiliated reinsurers held assets in trust with an estimated fair value of $456,040 and $431,047, respectively, as discussed in more detail below.

 

External Reinsurance

For the Company’s life insurance products, the Company reinsures a percentage of the mortality or morbidity risk on a quota share basis or on an excess of retention basis. The Company also reinsures risk associated with their disability and health insurance policies.

 

Effective July 1, 2019, the Company entered into a reinsurance agreement to coinsure 100% of its retained inforce BOLI and Single Premium Deferred Annuity (“SPDA”) blocks of business with a third party reinsurer licensed as an authorized reinsurer in the State of Ohio. As a result of this transaction, bonds and cash carried at the amount of $1,020,653 were transferred to the reinsurer, resulting in a pre-tax realized gain of $71,585 for the year ended December 31, 2019. This transaction resulted in IMR of $58,109 being transferred to the reinsurer by the Company and a deferred reinsurance gain of $24,387, which was recorded in surplus at the contract’s inception.

 

Effective December 31, 2021, the Company entered into a coinsurance funds withheld/yearly renewable term reinsurance agreement with a third party reinsurer certified in the State of Ohio in which the Company ceded term insurance policies. The treaty contained a provision for statutory surplus relief of $4,500 as the initial ceding commission to offset the first year policy expenses. The initial ceding commission will be repaid, with interest, over a three year period. The transaction resulted in a deferred reinsurance gain of $4,510 that was recorded to unassigned surplus on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus.

 

Affiliate Reinsurance

ALIC assumes certain accident and health insurance policies and BOLI policies issued by the Company, but ceased reinsuring new policies in October 2016. Montgomery Re, Inc. (“MONT”), an affiliated reinsurer, assumes certain term life policies and certain death benefit guarantee universal life policies issued by the Company. Kenwood Re, Inc. (“KENW”), an affiliated reinsurer, and Camargo Re Captive, Inc. (“CMGO”), an affiliated reinsurer, assume certain term life policies issued by the Company.

 52

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

As noted above, the Company participates in six reinsurance agreements where term life policies and universal life policies with secondary guarantees are ceded to affiliated captive reinsurers. The applicable standard for reinsurance agreements between the Company and affiliated captives MONT and KENW is the NAIC Term Life and Universal Life with Secondary Guarantees (XXX/AXXX) Credit for Reinsurance Model Regulation (“the Model Regulation”), as defined in SSAP No. 61R, Life, Deposit-Type and Accident and Health Reinsurance. MONT and KENW are exempt from Actuarial Guideline 48 (“AG 48”) under the grandfathering provision. The following tables summarize the reserve credit taken and the assets supporting the XXX and AXXX reserves ceded by the Company to MONT and KENW:

 

2023 

Affiliated

captive

assuming

company

 

Type of

agreement

 

Agreement

effective

date

 

Required

statutory

reserves

  

Trust

agreements

   Other assets

and

Miscellaneous

balances

  

Total

assets

supporting

 reserves

  

Surplus /

(Shortfall)

 
MONT  AXXX  5/1/2011   $188,627    125,578    96,652    222,230    33,603 
MONT  XXX  7/1/2012   107,342    71,569    55,439    127,008    19,666 
KENW  XXX  12/31/2013   512,287    247,154    309,227    556,381    44,094 

 

2022 

Affiliated

captive

assuming

company

 

Type of

agreement

 

Agreement

effective

date

 

Required

statutory

reserves

  

Trust

agreements

   Other assets

and

Miscellaneous

balances

  

Total

assets

supporting

 reserves

  

Surplus /

(Shortfall)

 
MONT  AXXX  5/1/2011   $188,623    117,707    97,246    214,953    26,330 
MONT  XXX  7/1/2012   111,968    73,413    60,966    134,379    22,411 
KENW  XXX  12/31/2013   541,599    229,090    332,025    561,115    19,516 

 

The Company’s affiliated captive CMGO is AG48 compliant and CMGO is an authorized reinsurer in Ohio.

 

For CMGO’s contracts, funds called primary security assets (“PSL assets”) are required to be held at levels specified in the Model Regulation. These funds, consisting of cash and NAIC 1-3 rated securities, are held on behalf of the Company as security under the reinsurance agreement on a trust basis, and are maintained at an amount greater than the required level of PSL assets. Funds called other security assets (“OS assets”) are also held, consisting primarily of stop loss agreements, at a level at least equal to the difference between statutory reserves and the amount of the PSL assets. The following tables include additional information pertaining to the XXX reserves ceded by the Company to CMGO as of December 31, 2023 and 2022:

 53

 

 AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

2023 

Affiliated

captive

assuming company

 

Type of

agreement

 

Agreement effective

date

 

Required

statutory

reserves

  

Required

primary

security

  

PSL assets

held

  

PSL assets

held less

required

reserves

  

OS assets

held

  

Surplus /

(Shortfall)

 
CMGO  XXX (AG48)   12/31/2018  $383,337    188,442    233,258     (150,079 )   194,858    44,779 

 

2022 

Affiliated

captive

assuming company

 

Type of

agreement

 

Agreement effective

date

 

Required

statutory

reserves

  

Required

primary

security

  

PSL assets

held

  

PSL assets

held less

required

reserves

  

OS assets

held

  

Surplus /

(Shortfall)

 
CMGO  XXX (AG48)   12/31/2018  $361,426    171,404    215,791     (145,635 )   190,680    45,045 

 

Further information on the activities related to ALAC’s ceded business is as follows for the years ended December 31:

 

   2023   2022   2021 
   Affiliate   Nonaffiliate   Affiliate   Nonaffiliate   Affiliate   Nonaffiliate 
Premiums ceded  $112,119    111,396    125,250    128,759    130,763    148,257 
Benefits incurred   127,255    150,052    98,928    159,449    108,027    194,018 
Commision and expense allowance   18,531    10,965    32,575    14,894    23,410    12,107 

 

   2023   2022 
   Affiliate   Nonaffiliate   Affiliate   Nonaffiliate 
Reserve for future policy benefits  $2,062,941    1,573,425    2,137,270    1,670,578 
Policy and contract claims payable   26,233    11,525    22,968    25,218 
Reinsurance recoverable       (22)       6,975 

 

Affiliate Reinsurance Agreements

The details of the Company’s affiliate reinsurance agreements are as follows:

 

Effective December 31, 2015, the Company entered into a 100% coinsurance reinsurance agreement with CMGO. The agreement is 100% coinsurance of one in force block of business to CMGO. This block consists of 10, 15 and 20 year term policies issued beginning January 1, 2015, and includes policies issued within this block through December 31, 2017. Effective December 31, 2018, the Company amended the coinsurance agreement to include Term 10-year, 15-year, and 20-year level policies issued between January 1, 2018 and December 31, 2019. CMGO provides security under the reinsurance agreement to back the ceded reserve credit taken by the Company by supporting both the required level of primary security (“PSL”) and the required level of other security pursuant to AG48. The PSL is secured by assets in trust comprised of corporate and government bonds, collateralized mortgage obligations and cash. The other security is supported by a stop loss asset provided through an external reinsurance agreement.

 54

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

On July 1, 2014, the reinsurance agreement, dated February 1, 1981, between ALAC and ALIC for accident and health insurance (disability insurance) was amended. ALAC recaptured the disability insurance business from ALIC that was previously ceded under the agreement. The transaction was a recapture of $57,212 in previously ceded premiums which was recorded in accident and health insurance premiums in the Statutory Statements of Income and $58,052 recapture of previously ceded reserves which was recorded in benefits and claims expenses in the Statutory Statements of Income and future policy benefits and claims liability on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus.

 

Effective December 31, 2013, the Company amended its existing 100% coinsurance reinsurance agreement with MONT. The agreement states that the Company recaptured the blocks of business including 10 year term policies issued from January 1, 2009 to December 31, 2010, and 15 and 20 year term policies issued from June 4, 2007 to December 31, 2010.

 

Effective December 31, 2013, the Company entered into a 100% coinsurance reinsurance agreement with KENW. The agreement included 100% coinsurance to cede two inforce blocks of business to KENW. The first block ceded 10 year term policies issued from January 1, 2009 to December 31, 2010, and 15 and 20 year term policies issued from June 4, 2007 to December 31, 2010 (excluding policies which were fully retained). The second block consisted of 10, 15 and 20 year term policies issued between January 1, 2012 and December 31, 2013.

 

Effective July 1, 2012, the Company amended the existing 100% coinsurance reinsurance agreement with MONT. The agreement was amended to include an additional 100% coinsurance reinsurance agreement to cede an inforce block of business to MONT. The ceded business consisted of two blocks. The first block consisted of 10, 15, and 20 year term policies issued from January 1, 2011 to December 31, 2011 and was ceded to MONT effective July 1, 2012. The second block was fully retained 10 year term policies issued between April 1, 2004 and June 30, 2008 which were recaptured from a nonaffiliated reinsurer and retroceded to MONT effective December 31, 2012.

 

Effective May 1, 2011, the Company amended its existing reinsurance agreement with MONT to cede at 100% an additional inforce block of business. The ceded business consisted of 10 year term policies issued from January 1, 2009 to December 31, 2010 and certain death benefit guarantee universal life policies issued from March 23, 2002 to December 11, 2009. Additionally, certain 15 year and 20 year term policies issued from June 4, 2007 to December 31, 2010 that were previously reinsured in part with nonaffiliated reinsurers were also ceded to MONT at 100%.

 

Effective June 30, 2009 the Company amended its existing reinsurance agreement with MONT to cede at 100% an additional inforce block of business. The ceded business consisted of 10 year term policies issued from April 1, 2004 to December 31, 2008. Policies issued between April 1, 2004 and June 30, 2008 which were ceded to a nonaffiliated reinsurer were excluded and not reinsured under this amendment.

 55

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Effective December 31, 2008 the Company entered into a 100% coinsurance reinsurance agreement with MONT. The agreement included 100% coinsurance to cede 10 year term policies issued from January 1, 2000 to March 31, 2004.

 

Net traditional life and accident and health insurance premiums earned are summarized as follows for the years ended December 31:

 

   2023   2022   2021 
Direct premiums earned  $492,621    487,301    491,693 
Reinsurance assumed   110    156    183 
Reinsurance ceded   (223,515)   (254,009)   (279,020)
Net premiums earned  $269,216    233,448    212,856 

 

(14)Bank Line of Credit

 

In April 2016, CII obtained a $525,000 senior unsecured, syndicated credit facility. The credit facility was established for the purpose of issuing letters of credit and loans for general corporate purposes and matured in April 2021. In March 2017, CII increased this credit facility by $50,000 to $575,000. In March 2018, CII increased the existing credit facility by $325,000 to $900,000. The credit facility would have matured in March 2023. During 2021, this facility was closed.

 

On May 7, 2021, CII entered into a $1,500,000 senior unsecured, syndicated credit facility. The credit facility is established for the purpose of issuing letters of credit and loans for general corporate purposes and will mature in May 2026. Letters of credit can be issued up to the maximum credit facility, however loans under the credit facility are limited to $500,000 with total combined amounts not to exceed $1,500,000. CII did not utilize this facility as of December 31, 2023 or 2022 for the benefit of the Company.

 

There was no interest or fees paid by the Company on these credit facilities in 2023, 2022 or 2021.

 56

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(15)Income Taxes

 

The Company provides for deferred tax assets in accordance with the NAIC issued guidance. The components of the net admitted deferred tax asset, including those certain deferred tax assets and deferred tax liabilities, recognized in the Company’s Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus as of December 31 are as follows:

 

   Ordinary    Capital    Total  
2023               
Gross deferred tax assets  $105,706    626    106,332 
Statutory valuation allowance adjustments   (41)       (41)
Adjusted gross deferred tax assets   105,665    626    106,291 
Nonadmitted deferred tax assets   (46,373)       (46,373)
Admitted deferred tax assets   59,292    626    59,918 
Deferred tax liabilities   (27,695)   (1,244)   (28,939)
Admitted deferred tax assets, net  $31,597    (618)   30,979 
                
2022               
Gross deferred tax assets  $97,410    906    98,316 
Statutory valuation allowance adjustments   (54)       (54)
Adjusted gross deferred tax assets   97,356    906    98,262 
Nonadmitted deferred tax assets   (42,888)   (117)   (43,005)
Admitted deferred tax assets   54,468    789    55,257 
Deferred tax liabilities   (25,249)   (789)   (26,038)
Admitted deferred tax assets, net  $29,219        29,219 
                
Change               
Gross deferred tax assets  $8,296    (280)   8,016 
Statutory valuation allowance adjustments   13        13 
Adjusted gross deferred tax assets   8,309    (280)   8,029 
Nonadmitted deferred tax assets   (3,485)   117    (3,368)
Admitted deferred tax assets   4,824    (163)   4,661 
Deferred tax liabilities   (2,446)   (455)   (2,901)
Admitted deferred tax assets, net  $2,378    (618)   1,760 

 57

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The amount of gross deferred tax assets admitted under each component and the resulting increased amount by tax character as of December 31 are as follows:

 

   Ordinary    Capital    Total  
2023               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    30,979 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    33,857 
Lesser of (1) or (2)   30,979        30,979 
Deferred tax liabilities   27,695    1,244    28,939 
Admitted deferred tax assets as the result of application of SSAP No. 101  $58,674    1,244    59,918 
                
2022               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    29,219 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    31,278 
Lesser of (1) or (2)   29,219        29,219 
Deferred tax liabilities   25,249    789    26,038 
Admitted deferred tax assets as the result of application of SSAP No. 101  $54,468    789    55,257 
                
Change               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    1,760 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    2,579 
Lesser of (1) or (2)   1,760        1,760 
Deferred tax liabilities   2,446    455    2,901 
Admitted deferred tax assets  $4,206    455    4,661 

 58

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The ratios used for threshold limitation (for SSAP 101 Paragraph 11b) as of December 31 are as follows:

 

   2023    2022    Change  
Ratio percentage used to determine recovery period and threshold limitation amount in above adjusted gross deferred tax assets   669.60%   616.14%   53.46%
                
Amount of adjusted capital and surplus used to determine the recovery period threshold limitation amount in above adjusted gross deferred tax assets  $249,774    227,668    22,106 

 

 

The impact of tax-planning strategies as a percentage of adjusted gross and net admitted deferred tax assets as of December 31 are as follows:

 

   Ordinary   Capital   Total 
2023               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   %   %   %
                
2022               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   %   %   %
                
Change               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   %   %   %

 

The Company’s tax planning strategies do not include the use of reinsurance tax planning strategies.

 

There are no temporary differences for which deferred tax liabilities are not recognized.

 59

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The provisions for current tax expenses on earnings for years ended December 31 are as follows:

 

   2023    2022    2021  
Current year federal tax expense (benefit) - ordinary income  $9,286    (349)   (339)
Current year foreign tax expense - ordinary income            
Subtotal   9,286    (349)   (339)
                
Current year tax (benefit) expense - net realized capital gains   (1,301)   335    1,376 
                
Utilization of capital loss carry forwards            
                
Other            
                
Federal and foreign income taxes incurred  $7,985    (14)   1,037 

 

The tax effects of temporary differences that give rise to significant components of the net deferred tax assets as of December 31 are as follows:

 

Deferred tax assets:  2023    2022    2021    Change
from
2022
   Change
from
2021
 
Ordinary:                                   
Unearned premium reserve  $359    352    285    7    67 
Policyholder reserves   44,764    39,266    42,712    5,498    (3,446)
Deferred acquisition costs   53,855    48,165    45,202    5,690    2,963 
Section 807(f) reserves   3,556    4,749    5,518    (1,193)   (769)
Policyholder reserves - tax reform transition   2,192    3,288    4,384    (1,096)   (1,096)
Other   980    1,590    1,057    (610)   533 
Ordinary deferred tax assets   105,706    97,410    99,158    8,296    (1,748)
Statutory valuation allowance adjustment   (41)   (54)       13    (54)
Nonadmitted ordinary deferred tax assets   (46,373)   (42,888)   (39,317)   (3,485)   (3,571)
Admitted ordinary deferred tax assets   59,292    54,468    59,841    4,824    (5,373)
                          
Capital:                         
Investments   188    739    171    (551)   568 
Net capital loss carryforward   438    167        271    167 
Capital deferred tax assets   626    906    171    (280)   735 
                          
Statutory valuation allowance adjustment                    
Nonadmitted capital deferred tax assets       (117)       117    (117)
Admitted capital deferred tax assets   626    789    171    (163)   618 
Admitted deferred tax assets  $59,918    55,257    60,012    4,661    (4,755)

 60

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Deferred tax liabilities:  2023   2022   2021   Change
 from 2022
  

Change

 from 2021

 
Ordinary:                         
Section 807(f) adjustment  $3,150        1,451    3,150    (1,451)
Deferred and uncollected premiums   24,309    25,249    26,346    (940)   (1,097)
Investments   236        613    236    (613)
Other           19        (19)
Ordinary deferred tax liabilities   27,695    25,249    28,429    2,446    (3,180)
                          
Capital:                         
Investments   495        546    495    (546)
Real estate   749    789    828    (40)   (39)
Unrealized capital gains                    
Capital deferred tax liabilities   1,244    789    1,374    455    (585)
Deferred tax liabilities   28,939    26,038    29,803    2,901    (3,765)
Admitted deferred tax assets, net  $30,979    29,219    30,209    1,760    (990)

 

There was a statutory valuation allowance adjustment to gross deferred tax assets of $41 for the period ended December 31, 2023. There was a statutory valuation allowance adjustment to gross deferred tax assets of $54 for the period ended December 31, 2022.

 

The realization of the deferred tax asset is dependent upon the Company’s ability to generate sufficient taxable income in future periods. Based on historical results and the prospects for future operations, management anticipates that it is more likely than not that future taxable income will be sufficient for the realization of the remaining deferred tax assets.

 

The change in the net deferred income taxes of December 31 is comprised of the following:

 

   2023   2022   2021   Change
 from 2022
  

Change

 from 2021

 
Total deferred tax assets  $106,332    98,316    99,328    8,016    (1,012)
Total deferred tax liabilities   (28,939)   (26,038)   (29,803)   (2,901)   3,765 
Net deferred tax assets   77,393    72,278    69,525    5,115    2,753 
Statutory valuation allowance adjustment   (41)   (54)       13    (54)
Net deferred tax assets   77,352    72,224    69,525    5,128    2,699 
Tax effect of unrealized losses   254    (403)   607    657    (1,010)
Statutory valuation allowance adjustment allocated to unrealized                    
Change in net deferred income taxes  $77,606    71,821    70,132    5,785    1,689 

 61

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The provision for federal income taxes incurred is different from that which would be obtained by applying the statutory federal income tax rate to income before income taxes. The significant tax effects causing this difference for the years ended December 31 are as follows:

 

   2023   2022   2021 
Income before taxes  $9,638   7,150   3,104 
Reinsurance surplus adjustment   (3,955)  (4,051)  (154)
Dividends received deduction   (270)  (238)  (310)
Interest maintenance reserve   (1,257)  (1,075)  (211)
Tax Credits   (144)  (230)   
Transfer pricing   (1,733)  (2,529)  (1,662)
Change in reserve valuation      (754)   
Tax exempt income   (78)  (108)  (168)
Other   (1)  132   (16)
Total statutory taxes  $2,200   (1,703)  583 
              
Provision (benefit) for federal income taxes  $9,286   (349)  (339)
Tax on capital gains   (1,301)  335   1,376 
Change in net deferred income tax   (5,785)  (1,689)  (454)
Total statutory taxes  $2,200   (1,703)  583 

 

The Company’s policy for recording penalties associated with audits, claims, and adjustments is to record such amount as a component of income taxes.

 

Total federal income taxes paid (including tax on capital gains) were $15,734 during the year ended December 31, 2023, while total federal income taxes received (including tax on capital gains) was $11,756 and total federal incomes paid were $3,796 during the years ended December 31, 2022 and 2021, respectively.

 

As of December 31, 2023, there are operating losses and capital loss carryforwards of $2,085 available for tax purposes which will start expiring in 2027, while, as of December 31, 2022, there are no net operating losses and capital loss carryforwards of $797 available for tax purposes expiring in 2027. As of December 31, 2023 and 2022, the Company has valuation allowances of $41 and $54. A partial valuation allowance was established in 2022 related to limitation on the Company’s ability to utilize loss carryforwards as a result of the Transaction. As of December 31, 2023 and 2022, the Company does not have any uncertain tax positions related to the Separate Account Dividends Receivable Deduction (“SA DRD”) company share percentage(s) for tax return year 2017. As of December 31, 2023 and 2022, the Company has tax credit carryforwards of $82 and $151 which will start expiring in 2030.

 

There are no federal income taxes incurred that are available for recoupment in the event of future net losses.

62

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company has no tax loss contingencies for which it is reasonably possible that the total liability will significantly increase within twelve months of reporting.

 

There are no aggregate federal income tax deposits under Internal Revenue Code Section 6603, and none are recorded as admitted assets.

 

The Company’s federal income tax return is consolidated with the other life insurance companies ALIC, National Security Life and Annuity Company (“NSLAC”), MONT, KENW, Sunrise Captive Re, LLC (“SUNR”), Sycamore Re, Ltd (“SYRE”), and CMGO and then with its common parent, CIHI.

 

The Company is not under current examination with the Internal Revenue Service. The statute of limitations remains open for tax years 2020, 2021 and 2022 for the consolidated tax group.

 

The allocation of taxes between members of the federal consolidated income tax return is subject to written agreement approved by the Board of Directors. Allocations are based on separate company calculations with current credit for losses. Intercompany tax balances are settled quarterly.

 

(16)Capital and Surplus, Dividend Restrictions and Regulatory RBC

 

Capital and Surplus

The Company has 10,000 shares ($3,000 par value) authorized. 3,200 shares were issued and outstanding of Class A common stock as of December 31, 2023 and 2022. The Company has no preferred stock issued or outstanding.

 

The Company did not receive a capital contribution from its parent, ALIC, during 2023, 2022 or 2021.

 

Regulatory RBC

The NAIC has established RBC requirements to assist regulators in monitoring the financial strength and stability of life insurers and provides for an insurance commissioner to intervene if the insurer experiences financial difficulty. The RBC requirements instruct every life insurer to calculate its total adjusted capital and RBC position. The formula includes components for asset risk, liability risk, interest rate exposure, and other factors. Under the NAIC requirements, each insurer must maintain its total adjusted capital and surplus above a calculated minimum threshold or take corrective measures to achieve that threshold. Based upon the December 31, 2023 and 2022 statutory financial statements, the Company exceeded all required RBC levels.

 

Dividend Restrictions

The payment of dividends by ALAC to its parent, ALIC, is limited by Ohio insurance laws. The maximum dividend that may be paid to ALIC without prior approval of the Director of Insurance is limited to the greater of ALAC’s statutory net income of the preceding calendar year or 10% of statutory surplus as of the preceding December 31. Any dividend that exceeds the earned surplus of the Company, even if it is within the above parameters, would be deemed extraordinary under Ohio law. Therefore, dividends of approximately $38,000 may be paid by ALAC to ALIC in 2024 without prior approval. ALAC declared and paid ordinary dividends to ALIC of $0, $20,000 and $0 in 2023, 2022 and 2021, respectively. No extraordinary dividends were declared or paid during 2023, 2022 or 2021.

63

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(17)Additional Financial Instruments Disclosures

 

Financial Instruments with Off Balance Sheet Risk

 

The Company is a party to financial instruments with off balance sheet risk in the normal course of business through management of its investment portfolio. The Company had outstanding commitments to fund mortgage loans, bonds, limited partnerships and limited liability companies of $44,577 and $25,980 as of December 31, 2023 and 2022, respectively. These commitments involve, in varying degrees, elements of credit and market risk in excess of amounts recognized in the statutory financial statements. The credit risk of all financial instruments, whether on or off balance sheet, is controlled through credit approvals, limits, and monitoring procedures.

 

(18)Contingencies

 

The Company and all other solvent life insurance companies are periodically assessed by certain state guaranty funds to cover losses to policyholders of insolvent or rehabilitated companies. Some of these assessments are partially recoverable through a reduction in future premium taxes in some states. In addition, the Company is subject to legal and regulatory proceedings in the ordinary course of its business. These include proceedings specific to the Company and proceedings generally applicable to business practices in the industry in which the Company operates. The outcomes of these proceedings cannot be predicted due to their complexity, scope and uncertainties. The Company believes, however, that based on currently known information, the ultimate outcome of all pending legal and regulatory proceedings as well as state guaranty fund assessments are not likely to have a material adverse effect on the Company’s financial condition or results of operations.

 

The Company, along with ALIC, is currently a party to an arbitration proceeding with a third-party reinsurer concerning a dispute with the reinsurer’s rate increase across several treaties. The Company is vigorously pursuing its position against the rate increase in the arbitration. The outcome of the arbitration proceeding is inherently uncertain, and the outcome thereof cannot be predicted. There can be no assurance that there will be a successful outcome in the arbitration and that the overall cost of the reinsurance treaties will not materially increase.

 

(19)Related Party Transactions

 

The Company has an agreement to receive services for personnel, data processing, and supplies from ALIC. This agreement was approved by the Department. Generally, the apportionment is based upon specifically identifying the expense to the incurring entity. Where this is not feasible, apportionment is based upon pertinent factors and ratios. The terms call for a cash settlement at least quarterly. There is no assurance that these costs would be similar if the Company had to obtain such services on its own. This agreement resulted in services charges totaling $59,377, $55,984 and $53,403 in 2023, 2022 and 2021, respectively. At December 31, 2023 and 2022, ALAC owed ALIC $3,739 and ALIC owed ALAC $762, respectively.

 

The Company is a party to an agreement with CIHI and most of its direct and indirect subsidiaries whereby ALIC maintains a common checking account. It is ALIC’s duty to maintain sufficient funds to meet the reasonable needs of each party on demand. ALIC must account for the balances of each party daily. Such funds are deemed to be held in escrow by ALIC for the other parties such as ALAC. Settlement is made daily for each party’s needs from or to the common account. It is ALIC’s duty to invest excess funds in an interest-bearing account and/or short-term highly liquid investments. ALIC will credit interest monthly at the average interest earned for positive cash balances during the period or charge interest on any negative balances. Interest credited for the years ended December 31, 2023, 2022 and 2021 was $1,293, $0 and $0, respectively. The parties agree to indemnify one another for any losses of any nature relating to a party’s breach of its duties under the terms of the agreement. At December 31, 2023 and 2022, respectively, ALAC had $12,605 and $24,678 in the common account agreement. This amount was included in receivable from parent, subsidiaries and affiliates in the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus.

64

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(20)Accounting Changes and Corrections of Errors

 

The Company’s December 31, 2023 financial statements reflect a prior period adjustment relating to the recording of disability income direct and ceded reserves. As of December 31, 2022, net reserves were overstated by $242. As a result, surplus was understated by $191. The events contributing to the reserve overstatement impact surplus as follows:

 

Changes in reserves for future policy benefits and other funds   $ 242  
Provision for federal income taxes     (51 )
Correction of error, net of tax   $ 191  

 

The Company’s December 31, 2022 statutory financial statements reflect a prior period adjustment relating to the recording of term direct and ceded reserves. As of December 31, 2021, direct and net reserves were overstated by $2,522. As a result, surplus was understated by $1,992 The events contributing to the reserve overstatement impact surplus as follows:

 

Changes in reserves for future policy benefits and other funds   $ 2,522  
Provision for federal income taxes     (530 )
Correction of error, net of tax   $ 1,992  

 

The Company’s December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of universal life and ceded reserves. As of December 31, 2020, direct and net reserves were overstated by $2,282. As a result, surplus was understated by $1,803. The events contributing to the reserve overstatement impact surplus as follows:

 

Changes in reserves for future policy benefits and other funds   $ 2,282  
Provision for federal income taxes     (479 )
Correction of error, net of tax   $ 1,803  

65

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company’s December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of ceded bank owned life insurance reserves. As of December 31, 2020, ceded reserves were understated by $557. As a result, surplus was understated by $440. The events contributing to the reserve understatement impact surplus as follows:

 

Changes in reserves for future policy benefits and other funds   $ 557  
Provision for federal income taxes     (117 )
Correction of error, net of tax   $ 440  

 

The Company’s December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of direct disability income benefits. As of December 31, 2020, direct disability benefits were understated by $390. As result, surplus was overstated by $308. The events contributing to the disability benefits understatement impact surplus as follows:

 

Death benefits and other benefits: Accident and health benefits   $ (390 )
Provision for federal income taxes     82
Correction of error, net of tax   $ (308 )

 

The cumulative prior period surplus impact of these errors is shown as a direct adjustment to surplus within the Statutory Statements of Changes in Capital and Surplus. SSAP No. 3R, Accounting Changes and Corrections of Errors, prescribes that if a reporting entity becomes aware of a material accounting error in a previously filed financial statement after it has been submitted to the appropriate regulatory agency, the entity shall file an amended financial statement unless otherwise directed by the domiciliary regulator. Correction of all immaterial accounting errors in previously issued statutory financial statements, for which an amended financial statement was not filed, shall be reported as adjustments to unassigned funds (surplus) in the period an error is detected.

66

 

Schedule I

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Summary of Investments - Other Than Investments in Related Parties

 

December 31, 2023

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D 
Type of investment  Cost   Market value   Amount at which shown in the balance sheet1
Fixed maturity available-for-sale securities:               
Bonds:               
U.S. Treasury securities and obligations of U.S. government  $37,700    35,106    37,700 
Obligations of states and political subdivisions   209,468    182,800    209,468 
Debt securities issued by foreign governments   8,976    7,722    8,976 
Corporate securities   1,441,549    1,269,255    1,441,549 
Asset-backed securities   107,747    107,085    107,747 
Mortgage-backed securities   240,368    221,454    240,368 
Total fixed maturity available-for-sale securities   2,045,808    1,823,422    2,045,808 
Equity securities at fair value:               
Common stocks:               
Industrial, miscellaneous, and all other   18,514    18,326    18,326 
Nonredeemable preferred stocks   16,711    14,909    16,711 
Total equity securities at fair value   35,225    33,235    35,037 
                
Mortgage loans on real estate, net   463,087         463,087 
Contract loans   129,953         129,953 
Cash and cash equivalents   16,000         16,000 
Receivables for securities   757         757 
Other long-term investments   47,977         49,2922 
Short-term investments securities lending collateral   66,540         66,540 
Total investments  $2,805,347         2,806,474 

 

1 See Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus

2 Difference from Column B is due to operations gains and/or losses of investments in limited partnerships.

 

See accompanying report of independent registered public accounting firm.

67

 

Schedule III

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Supplementary Insurance Information

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E   Column F 
Year segment  Deferred policy acquisition costs1   Future policy benefits, losses, claims, and loss expenses   Unearned Premiums   Other policy claims and benefits payable   Premium revenue 
2023:                         
Individual life insurance  $      —    2,133,375    439    16,587    239,472 
Pension and annuities       370,360            143 
All other       110,702    644    670    29,601 
Total  $    2,614,437    1,083    17,257    269,216 
2022:                         
Individual life insurance  $    2,120,998    581    12,545    204,060 
Pension and annuities       302,761            201 
All other       105,346    406    821    29,187 
Total  $    2,529,105    987    13,366    233,448 
2021:                         
Individual life insurance  $    2,110,752    630    27,861    185,263 
Pension and annuities       198,264            766 
All other       89,334    365    674    26,827 
Total  $    2,398,350    995    28,535    212,856 

 

Column A  Column G   Column H   Column I   Column J   Column K  
Year segment  Net investment income2   Benefits, claims, losses and settlement expenses   Amortization of deferred policy acquisition costs1   Other operating expenses2   Premium written3  
2023:                           
Individual life insurance  $92,162    223,385           —    82,909        
Pension and annuities   14,171    8,221        154        
All other   7,327    21,511        17,339        
Total  $113,660    253,117        —    100,402        
2022:                           
Individual life insurance  $92,361    163,290        78,298        
Pension and annuities   9,833    6,574        98        
All other   5,296    32,272        26,709        
Total  $107,490    202,136        105,105        
2021:                           
Individual life insurance  $93,992    190,964        78,524        
Pension and annuities   5,393    3,726        143        
All other   6,956    16,800        25,454        
Total  $106,341    211,490        104,121        

 

1Acquisition costs are not capitalized under statutory accounting.
2Allocations of net investment and certain operating expenses are based on numerous assumptions and estimates, and reported segment operating results would change if different methods were applied.
3Not applicable for life insurance companies.

 

See accompanying report of independent registered public accounting firm.

68

 

Schedule IV

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Reinsurance

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E   Column F 
   Gross amount   Ceded to other companies   Assumed from other companies   Net amount   Percentage of amount assumed to net 
2023:                         
Life insurance in force  $140,448,176    122,916,698        17,531,478    %
Premiums:                         
Life insurance   446,251    206,779        239,472    %
Pension and annuities   143            143      
Accident and health insurance   46,228    16,737    110    29,601    0.4%
Total  $492,622    223,516    110    269,216    %
2022:                         
Life insurance in force  $149,796,187    132,133,639        17,662,548    %
Premiums:                         
Life insurance   440,780    236,720        204,060    %
Pension and annuities   201            201      
Accident and health insurance   46,321    17,290    156    29,187    0.5%
Total  $487,302    254,010    156    233,448    0.1%
2021:                         
Life insurance in force  $156,443,159    144,222,876        12,220,283    %
Premiums:                         
Life insurance   447,535    262,272        185,263    %
Pension and annuities   766            766      
Accident and health insurance   43,392    16,748    183    26,827    0.7%
Total  $491,693    279,020    183    212,856    0.1%

 

See accompanying report of independent registered public accounting firm.

69

 

Schedule V

 

AUGUSTAR LIFE ASSURANCE CORPORATION

(A Wholly Owned Subsidiary of AuguStar Life Insurance Company)

 

Valuation and Qualifying Accounts

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E 
Description  Balance at beginning of period   Charged (credited) to costs and expenses   Charged to other accounts   Deductions   Balance at end of period 
2023:                         
Valuation allowances –                         
None  $    —            —          —      —      — 
2022:                         
Valuation allowances –                         
None  $                 
2021:                         
Valuation allowances –                         
None  $                 
                          

See accompanying report of independent registered public accounting firm.

70