|
Page |
3 | |
5 | |
8 | |
10 | |
11 | |
13 | |
15 | |
15 | |
16 | |
16 | |
17 | |
17 | |
18 | |
18 | |
19 | |
27 | |
29 | |
30 | |
33 | |
34 | |
35 | |
35 | |
36 | |
36 | |
36 | |
36 | |
36 | |
37 | |
38 | |
38 | |
39 | |
39 | |
42 | |
43 | |
43 | |
43 | |
43 | |
43 | |
44 | |
44 | |
44 | |
44 | |
44 | |
44 | |
44 | |
45 | |
45 | |
45 | |
46 | |
49 | |
51 |
|
Fees and Expenses |
Location in Statutory Prospectus |
Charges For Early Withdrawals |
If You make a withdrawal from or surrender the Certificate, You may be assessed a surrender charge up to % of the amount withdrawn or surrendered. Surrender charges are applied to surrenders and withdrawals based on the date the premium payment is made and not on the effective date of the Certificate. For example, if You make an early withdrawal, You could pay a surrender charge of up to $ |
The Contract - Deductions and Expenses - Surrender Charges |
Transaction Charges |
Aside from the charges for early withdrawals described above and potential premium taxes, there are no charges for transactions. |
The Contract - Transactions |
Ongoing Fees and Expenses (Annual Charges) |
The table below describes the fees and expenses that You may pay each year, depending on the options You choose. Please refer to Your Certificate data pages for information about the specific fees You will pay each year based on the options You have elected. |
The Contract - Deductions and Expenses - Mortality and Expense Risk Fee (“M&E Fee”) The Contract - Deductions and Expenses - Annual Maintenance Fee Additional Information About Fees - Annual Portfolio Company Expenses | |||
Annual Fee |
Minimum |
Maximum | |||
Base Contract |
Participant Account Value |
Account Value | |||
Investment Options (Portfolio Company Fees and Expenses) |
of Portfolio Company assets. |
of Portfolio Company assets. | |||
Optional Benefits Available for an Additional Charge (For a Single Optional Benefit , if Elected) |
of average Participant Account Value. |
of average Participant Account Value. | |||
Because Your Certificate is customizable, the choices You make affect how much You will pay. To help You understand the cost of owning Your Certificate, the following table shows the lowest and highest cost You could pay each year, based on current charges. This estimate assumes that You do not take withdrawals from the Certificate, which could add surrender charges that substantially increase costs. | |||||
LOWEST ANNUAL COST: |
HIGHEST ANNUAL COST: | ||||
$ |
$ | ||||
Assumes: |
Assumes: | ||||
●Investment of $100,000 ●5% annual appreciation ●Least expensive combination of Contract classes and Portfolio Company fees and expenses ●No optional benefits ●No sales charges ●No additional purchase payments, transfers or withdrawals |
●Investment of $100,000 ●5% annual appreciation ●Most expensive combination of Contract classes, Portfolio Company fees and expenses and optional benefits ●No sales charges ●No additional purchase payments, transfers or withdrawals |
|
Risks |
| |||
Risk of Loss |
|
Principal Risks of Investing in the Contract – Risk of Loss | |||
Not a Short-term Investment |
|
Principal Risks of Investing in the Contract – Not a Short-term Investment |
Risks Associated with Investment Options |
|
Location in Statutory ProspectusPrincipal Risks of Investing in the Contract – Risks Associated with Investment Options | |||
Insurance Company Risks |
|
Principal Risks of Investing in the Contract -Insurance Company Risks |
|
Restrictions |
| |||
Investments |
|
Horace Mann Life Insurance Company - The Fixed Account - The Separate Account and the Portfolio Companies - The Portfolio Companies - Selection of Portfolio Companies [The Contract - Transactions - Transfers The Contract - Transactions - Market Timing | |||
Optional Benefits |
|
The Contract – Deductions and Expenses Charges for Optional Riders – Premium Bonus Rider The Contract – Death Benefit – Guaranteed Minimum Death Benefit Riders |
|
Taxes |
Location in Statutory Prospectus | |||
Tax Implications |
|
Tax Consequences - Taxation of Qualified Contracts | |||
|
Conflicts of Interest |
| |||
Investment Professional Compensation |
|
Other Information - Distribution of the Contract | |||
Exchanges |
|
The Contract - Transactions - Conversions/ Exchanges |
Sales Load Imposed on Purchases (as a percentage of purchase payments) |
|
Deferred Sales Load (or Surrender Charge) (as a percentage of amount surrendered) |
|
Exchange Fee |
|
Administrative Expenses (1) |
$ |
Base Contract Expenses (2) (as a percentage of average Variable Account Value) |
|
Optional Benefit Expenses (as a percentage of average Participant Account Value)) Guaranteed Minimum Death Benefit Rider — Step-up with Return of Premium Guaranteed Minimum Death Benefit Rider — Return of Premium with Interest Guaranteed Minimum Death Benefit Rider — Return of Premium Premium Bonus Rider |
|
Loan Interest |
|
Annual Portfolio Company Expenses |
Minimum |
Maximum |
|
|
|
If You surrender Your Contract at the end of the applicable time period: |
1 year |
3 years |
5 years |
10 years |
$ |
$ |
$ |
$ |
If You annuitize or do not surrender Your Contract at the end of the applicable time period: |
1 year |
3 years |
5 years |
10 years |
$ |
$ |
$ |
$ |
|
|
Is Benefit Standard or Optional |
Maximum Fee |
|
|
|
|
|
|
|
|
|
basis) of Your average Participant Account Value. |
|
|
|
|
basis) of Your average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basis) of Your average Participant Account Value. If both the Guaranteed Minimum Death Benefit Rider — Step-up with Return of Premium and the Guaranteed Minimum Death Benefit Rider — Return of Premium with Interest are selected, the total annual charge for both riders will not exceed basis) of Your average Participant Account Value. |
|
|
|
|
basis) of Your average Participant Account Value. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualified Policies (Purchased using pre-tax dollars) |
Minimum Initial Annual Premium |
$300 annually |
Minimum Subsequent Annual Premiums |
$300 annually |
Maximum Subsequent Premiums (per Certificate Year after 1st Certificate Anniversary) |
As permitted by IRS regulations |
Maximum Total Premiums |
$1,000,000 without Our prior approval |
Premium Year |
Percentage of Premium |
1 |
8 % |
2 |
7.5 % |
3 |
7 % |
4 |
6 % |
5 |
5 % |
Thereafter |
0 % |
|
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Fund |
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Fund |
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page |
3 | |
6 | |
8 | |
10 | |
11 | |
14 | |
15 | |
15 | |
17 | |
17 | |
17 | |
18 | |
18 | |
18 | |
19 | |
28 | |
30 | |
31 | |
34 | |
35 | |
36 | |
36 | |
37 | |
37 | |
37 | |
37 | |
37 | |
38 | |
39 | |
39 | |
40 | |
40 | |
43 | |
44 | |
44 | |
44 | |
44 | |
44 | |
45 | |
45 | |
45 | |
45 | |
45 | |
45 | |
45 | |
46 | |
46 | |
46 | |
47 | |
50 | |
52 |
|
Fees and Expenses |
Location in Statutory Prospectus |
Charges For Early Withdrawals |
If You make a withdrawal from or surrender the Certificate, You may be assessed a surrender charge up to % of the amount withdrawn or surrendered. Surrender charges are applied to surrenders and withdrawals based on the date the premium payment is made and not on the effective date of the Certificate. For example, if You make an early withdrawal, You could pay a surrender charge of up to $ |
The Contract - Deductions and Expenses - Surrender Charges |
Transaction Charges |
Aside from the charges for early withdrawals described above and potential premium taxes, there are no charges for transactions. |
The Contract - Transactions |
Ongoing Fees and Expenses (Annual Charges) |
The table below describes the fees and expenses that You may pay each year, depending on the options You choose. Please refer to Your Certificate data pages for information about the specific fees You will pay each year based on the options You have elected. |
The Contract - Deductions and Expenses - Mortality and Expense Risk Fee (“M&E Fee”) The Contract - Deductions and Expenses - Annual Maintenance Fee Additional Information About Fees - Annual Portfolio Company Expenses | |||
Annual Fee |
Minimum |
Maximum | |||
Base Contract |
Participant Account Value |
Account Value | |||
Investment Options (Portfolio Company Fees and Expenses) |
of Portfolio Company assets. |
of Portfolio Company assets. | |||
Optional Benefits Available for an Additional Charge (For a Single Optional Benefit , if Elected) |
of average Participant Account Value. |
of average Participant Account Value. | |||
Because Your Certificate is customizable, the choices You make affect how much You will pay. To help You understand the cost of owning Your Certificate, the following table shows the lowest and highest cost You could pay each year, based on current charges. This estimate assumes that You do not take withdrawals from the Certificate, which could add surrender charges that substantially increase costs. | |||||
LOWEST ANNUAL COST: |
HIGHEST ANNUAL COST: | ||||
$ |
$ | ||||
Assumes: |
Assumes: | ||||
●Investment of $100,000 ●5% annual appreciation ●Least expensive combination of Contract classes and Portfolio Company fees and expenses ●No optional benefits ●No sales charges ●No additional purchase payments, transfers or withdrawals |
●Investment of $100,000 ●5% annual appreciation ●Most expensive combination of Contract classes, Portfolio Company fees and expenses and optional benefits ●No sales charges ●No additional purchase payments, transfers or withdrawals |
|
Risks |
|
Risk of Loss |
|
Location in Statutory ProspectusPrincipal Risks of Investing in the Contract – Risk of Loss | |||
Not a Short-term Investment |
|
Principal Risks of Investing in the Contract – Not a Short-term Investment | |||
Risks Associated with Investment Options |
|
Principal Risks of Investing in the Contract – Risks Associated with Investment Options | |||
Insurance Company Risks |
|
Principal Risks of Investing in the Contract -Insurance Company Risks |
|
Restrictions |
| |||
Investments |
|
Horace Mann Life Insurance Company - The Fixed Account - The Separate Account and the Portfolio Companies - The Portfolio Companies - Selection of Portfolio Companies [The Contract - Transactions - Transfers The Contract - Transactions - Market Timing |
|
Restrictions |
Location in Statutory Prospectus | |||
Optional Benefits |
|
The Contract – Deductions and Expenses Charges for Optional Riders – Premium Bonus Rider The Contract – Death Benefit – Guaranteed Minimum Death Benefit Riders | |||
|
Taxes |
| |||
Tax Implications |
|
Tax Consequences - Taxation of Qualified Contracts | |||
|
Conflicts of Interest |
| |||
Investment Professional Compensation |
|
Other Information - Distribution of the Contract | |||
Exchanges |
|
The Contract - Transactions - Conversions/ Exchanges |
Sales Load Imposed on Purchases (as a percentage of purchase payments) |
|
Deferred Sales Load (or Surrender Charge) (as a percentage of amount surrendered) |
|
Exchange Fee |
|
Administrative Expenses (1) |
$ |
Base Contract Expenses (2) (as a percentage of average Variable Account Value) |
|
Optional Benefit Expenses (as a percentage of average Participant Account Value)) Guaranteed Minimum Death Benefit Rider — Step-up with Return of Premium Guaranteed Minimum Death Benefit Rider — Return of Premium with Interest Guaranteed Minimum Death Benefit Rider — Return of Premium Premium Bonus Rider |
|
Loan Interest |
|
Annual Portfolio Company Expenses |
Minimum |
Maximum |
|
|
|
If You surrender Your Contract at the end of the applicable time period: |
1 year |
3 years |
5 years |
10 years |
$ |
$ |
$ |
$27,510 |
If You annuitize or do not surrender Your Contract at the end of the applicable time period: |
1 year |
3 years |
5 years |
10 years |
$ |
$ |
$ |
$ |
|
|
Is Benefit Standard or Optional |
Maximum Fee |
|
|
|
|
|
|
|
|
|
basis) of Your average Participant Account Value. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basis) of Your average Participant Account Value. If both the Guaranteed Minimum Death Benefit Rider — Step-up with Return of Premium and the Guaranteed Minimum Death Benefit Rider — Return of Premium with Interest are selected, the total annual charge for both riders will not exceed basis) of Your average Participant Account Value. |
|
|
|
|
basis) of Your average Participant Account Value. If both the Guaranteed Minimum Death Benefit Rider — Step-up with Return of Premium and the Guaranteed Minimum Death Benefit Rider — Return of Premium with Interest are selected, the total annual charge for both riders will not exceed basis) of Your average Participant Account Value. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basis) of Your average Participant Account Value. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualified Policies (Purchased using pre-tax dollars) |
Minimum Initial Annual Premium |
$300 annually |
Minimum Subsequent Annual Premiums |
$300 annually |
Maximum Subsequent Premiums (per Certificate Year after 1st Certificate Anniversary) |
As permitted by IRS regulations |
Maximum Total Premiums |
$1,000,000 without Our prior approval |
Premium Year |
Percentage of Premium |
1 |
8 % |
2 |
7.5 % |
3 |
7 % |
4 |
6 % |
5 |
5 % |
Thereafter |
0 % |
|
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Fund |
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Fund |
Portfolio Company and Adviser/Subadviser(1) |
Current Expenses |
Average Annual Total Returns (as of 12/31/23) | ||
1-year |
5-year |
10-year | |||
|
|
|
|
- |
|
|
|
|
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$8,236,006 |
$88,871 |
$14,272,145 |
$2,121,285 |
$4,210,234 |
$9,109,805 |
$545,964 |
$20,318,997 |
TOTAL ASSETS |
$8,236,006 |
$88,871 |
$14,272,145 |
$2,121,285 |
$4,210,234 |
$9,109,805 |
$545,964 |
$20,318,997 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$8,236,006 |
$88,871 |
$14,272,145 |
$2,121,285 |
$4,210,234 |
$9,109,805 |
$545,964 |
$20,318,997 |
TOTAL NET ASSETS |
$8,236,006 |
$88,871 |
$14,272,145 |
$2,121,285 |
$4,210,234 |
$9,109,805 |
$545,964 |
$20,318,997 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
10,660,919 |
94,296 |
13,707,502 |
2,326,012 |
4,221,143 |
8,612,379 |
561,653 |
19,331,839 |
Unrealized appreciation (depreciation) on investments |
(2,424,913) |
(5,425) |
564,643 |
(204,727) |
(10,909) |
497,426 |
(15,689) |
987,158 |
Number of shares in underlying mutual funds |
402,542 |
8,747 |
149,134 |
183,980 |
168,747 |
647,924 |
79,819 |
1,093,595 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
39,047 |
– |
17,593 |
29,215 |
27,825 |
73,577 |
8,222 |
192,330 |
M&E Rate .0085 |
24,156 |
5,427 |
9,529 |
7,404 |
36,863 |
74,853 |
33,499 |
80,586 |
M&E Rate .0095 |
63,730 |
2,673 |
25,748 |
85,024 |
53,686 |
152,179 |
18,282 |
125,248 |
M&E Rate .0105 |
6 |
– |
2 |
10 |
10 |
3 |
20 |
90 |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
6 |
5 |
198 |
10 |
315 |
3 |
20 |
472 |
Total Units |
126,945 |
8,105 |
53,070 |
121,663 |
118,699 |
300,615 |
60,043 |
398,726 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$66.27 |
$– |
$271.89 |
$17.73 |
$35.88 |
$30.67 |
$9.21 |
$51.70 |
M&E Rate .0085 |
$65.32 |
$10.98 |
$269.41 |
$17.54 |
$35.54 |
$30.39 |
$9.15 |
$50.86 |
M&E Rate .0095 |
$63.86 |
$10.94 |
$266.79 |
$17.33 |
$35.22 |
$30.08 |
$9.08 |
$49.90 |
M&E Rate .0105 |
$63.12 |
$– |
$264.24 |
$17.77 |
$34.98 |
$31.78 |
$9.10 |
$49.30 |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$60.27 |
$11.05 |
$261.14 |
$16.60 |
$34.39 |
$30.81 |
$8.46 |
$47.11 |
|
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$23,275,944 |
$812,800 |
$735,565 |
$5,528,013 |
$10,588,743 |
$8,510,476 |
$596,297 |
$204,513 |
TOTAL ASSETS |
$23,275,944 |
$812,800 |
$735,565 |
$5,528,013 |
$10,588,743 |
$8,510,476 |
$596,297 |
$204,513 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$23,275,944 |
$812,800 |
$735,565 |
$5,528,013 |
$10,588,743 |
$8,510,476 |
$596,297 |
$204,513 |
TOTAL NET ASSETS |
$23,275,944 |
$812,800 |
$735,565 |
$5,528,013 |
$10,588,743 |
$8,510,476 |
$596,297 |
$204,513 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
22,007,954 |
909,511 |
837,501 |
5,579,688 |
10,101,936 |
7,870,757 |
555,810 |
192,834 |
Unrealized appreciation (depreciation) on investments |
1,267,990 |
(96,710) |
(101,937) |
(51,675) |
486,806 |
639,719 |
40,487 |
11,679 |
Number of shares in underlying mutual funds |
195,055 |
29,718 |
64,467 |
368,289 |
411,693 |
340,692 |
46,990 |
16,520 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
37,720 |
5,794 |
1,684 |
19,411 |
21,202 |
24,536 |
9,092 |
2,089 |
M&E Rate .0085 |
25,322 |
3,972 |
4,248 |
74,140 |
113,716 |
102,795 |
14,872 |
5,430 |
M&E Rate .0095 |
44,723 |
12,676 |
35,188 |
175,998 |
166,442 |
116,260 |
17,345 |
6,685 |
M&E Rate .0105 |
40 |
4 |
8 |
7 |
5 |
5 |
13 |
13 |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
180 |
4 |
8 |
7 |
504 |
5 |
13 |
13 |
Total Units |
107,985 |
22,450 |
41,136 |
269,563 |
301,869 |
243,601 |
41,335 |
14,230 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$220.79 |
$36.44 |
$18.16 |
$20.80 |
$35.58 |
$35.36 |
$14.46 |
$14.39 |
M&E Rate .0085 |
$214.92 |
$36.26 |
$18.03 |
$20.61 |
$35.21 |
$35.05 |
$14.45 |
$14.40 |
M&E Rate .0095 |
$211.54 |
$36.08 |
$17.85 |
$20.43 |
$34.92 |
$34.75 |
$14.39 |
$14.34 |
M&E Rate .0105 |
$210.72 |
$36.83 |
$18.58 |
$21.29 |
$35.95 |
$35.70 |
$14.48 |
$14.43 |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$204.13 |
$36.24 |
$18.29 |
$20.76 |
$35.03 |
$34.65 |
$14.05 |
$14.00 |
|
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$567,434 |
$1,405,683 |
$5,450,488 |
$5,773,986 |
$7,143,647 |
$82,940,412 |
$147,929 |
$4,834,757 |
TOTAL ASSETS |
$567,434 |
$1,405,683 |
$5,450,488 |
$5,773,986 |
$7,143,647 |
$82,940,412 |
$147,929 |
$4,834,757 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$567,434 |
$1,405,683 |
$5,450,488 |
$5,773,986 |
$7,143,647 |
$82,940,412 |
$147,929 |
$4,834,757 |
TOTAL NET ASSETS |
$567,434 |
$1,405,683 |
$5,450,488 |
$5,773,986 |
$7,143,647 |
$82,940,412 |
$147,929 |
$4,834,757 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
611,646 |
1,489,698 |
5,659,521 |
5,791,235 |
7,136,747 |
54,904,889 |
148,475 |
5,429,497 |
Unrealized appreciation (depreciation) on investments |
(44,213) |
(84,015) |
(209,034) |
(17,249) |
6,901 |
28,035,523 |
(546) |
(594,739) |
Number of shares in underlying mutual funds |
54,404 |
124,287 |
564,233 |
476,795 |
592,834 |
182,174 |
13,243 |
446,835 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
2,204 |
518 |
21,042 |
26,224 |
67,594 |
46,692 |
– |
56,290 |
M&E Rate .0085 |
7,247 |
17,634 |
85,509 |
68,093 |
37,323 |
38,020 |
1,521 |
89,686 |
M&E Rate .0095 |
33,004 |
60,968 |
200,483 |
186,895 |
217,020 |
51,509 |
10,342 |
130,233 |
M&E Rate .0105 |
20 |
13 |
17 |
12 |
13 |
62 |
– |
229 |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
20 |
20 |
316 |
13 |
126 |
142 |
6 |
9 |
Total Units |
42,495 |
79,153 |
307,367 |
281,237 |
322,076 |
136,425 |
11,869 |
276,447 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$13.56 |
$18.05 |
$17.99 |
$20.83 |
$22.46 |
$615.85 |
$– |
$17.56 |
M&E Rate .0085 |
$13.44 |
$17.92 |
$17.83 |
$20.63 |
$22.29 |
$607.54 |
$12.49 |
$17.27 |
M&E Rate .0095 |
$13.32 |
$17.71 |
$17.66 |
$20.45 |
$22.07 |
$601.21 |
$12.46 |
$17.61 |
M&E Rate .0105 |
$13.06 |
$17.27 |
$17.25 |
$19.95 |
$21.66 |
$593.24 |
$– |
$16.69 |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$12.97 |
$17.26 |
$17.33 |
$19.87 |
$21.64 |
$581.34 |
$12.56 |
$16.36 |
|
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
MFS VIT MID CAP VALUE PORTFOLIO SC |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$10,949,680 |
$5,311,032 |
$4,455,112 |
$946,731 |
$1,749,044 |
$2,426,921 |
$786,616 |
$1,215,043 |
TOTAL ASSETS |
$10,949,680 |
$5,311,032 |
$4,455,112 |
$946,731 |
$1,749,044 |
$2,426,921 |
$786,616 |
$1,215,043 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$10,949,680 |
$5,311,032 |
$4,455,112 |
$946,731 |
$1,749,044 |
$2,426,921 |
$786,616 |
$1,215,043 |
TOTAL NET ASSETS |
$10,949,680 |
$5,311,032 |
$4,455,112 |
$946,731 |
$1,749,044 |
$2,426,921 |
$786,616 |
$1,215,043 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
9,383,449 |
5,598,962 |
4,455,112 |
949,203 |
2,351,912 |
2,148,810 |
787,957 |
1,135,547 |
Unrealized appreciation (depreciation) on investments |
1,566,230 |
(287,931) |
– |
(2,473) |
(602,869) |
278,111 |
(1,341) |
79,496 |
Number of shares in underlying mutual funds |
429,231 |
314,635 |
4,455,112 |
38,912 |
72,998 |
64,501 |
54,513 |
125,521 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
123,684 |
52,816 |
199,955 |
1,775 |
8,114 |
1,996 |
8,111 |
5,794 |
M&E Rate .0085 |
120,589 |
67,641 |
380,930 |
9,193 |
12,191 |
10,117 |
18,337 |
29,867 |
M&E Rate .0095 |
86,499 |
98,193 |
3,648,843 |
11,539 |
18,150 |
22,419 |
15,222 |
30,138 |
M&E Rate .0105 |
196 |
140 |
266 |
4 |
6 |
5 |
7 |
10 |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
167 |
191 |
16,749 |
4 |
6 |
5 |
7 |
10 |
Total Units |
331,135 |
218,981 |
4,246,743 |
22,515 |
38,467 |
34,542 |
41,684 |
65,819 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$32.54 |
$24.51 |
$1.05 |
$42.52 |
$46.03 |
$71.55 |
$18.97 |
$18.67 |
M&E Rate .0085 |
$32.05 |
$24.30 |
$1.05 |
$42.19 |
$45.64 |
$70.64 |
$18.89 |
$18.53 |
M&E Rate .0095 |
$35.24 |
$24.08 |
$1.05 |
$41.86 |
$45.11 |
$69.98 |
$18.80 |
$18.35 |
M&E Rate .0105 |
$31.06 |
$24.03 |
$1.05 |
$43.45 |
$45.32 |
$69.48 |
$19.20 |
$18.89 |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$33.71 |
$23.67 |
$1.04 |
$42.20 |
$44.19 |
$68.10 |
$19.17 |
$17.92 |
|
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$80,393 |
$420,561 |
$3,192,480 |
$344,725 |
$3,952,530 |
$208,412 |
$1,554,053 |
$621,871 |
TOTAL ASSETS |
$80,393 |
$420,561 |
$3,192,480 |
$344,725 |
$3,952,530 |
$208,412 |
$1,554,053 |
$621,871 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$80,393 |
$420,561 |
$3,192,480 |
$344,725 |
$3,952,530 |
$208,412 |
$1,554,053 |
$621,871 |
TOTAL NET ASSETS |
$80,393 |
$420,561 |
$3,192,480 |
$344,725 |
$3,952,530 |
$208,412 |
$1,554,053 |
$621,871 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
88,837 |
513,430 |
3,060,818 |
383,487 |
3,740,035 |
245,443 |
1,851,040 |
708,146 |
Unrealized appreciation (depreciation) on investments |
(8,444) |
(92,869) |
131,662 |
(38,761) |
212,495 |
(37,031) |
(296,987) |
(86,275) |
Number of shares in underlying mutual funds |
6,213 |
12,144 |
94,817 |
20,089 |
45,646 |
28,240 |
27,642 |
76,679 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0085 |
1,452 |
5,757 |
16,118 |
6,135 |
15,822 |
5,952 |
3,613 |
44,296 |
M&E Rate .0095 |
2,276 |
5,489 |
31,422 |
7,852 |
11,228 |
19,413 |
7,888 |
17,960 |
M&E Rate .0105 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
3 |
3 |
3 |
4 |
2 |
3 |
3 |
7 |
Total Units |
3,731 |
11,249 |
47,543 |
13,991 |
27,052 |
25,368 |
11,504 |
62,263 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0085 |
$21.59 |
$37.55 |
$67.31 |
$24.84 |
$146.57 |
$8.31 |
$136.02 |
$9.98 |
M&E Rate .0095 |
$21.52 |
$37.21 |
$67.06 |
$24.48 |
$145.45 |
$8.19 |
$134.67 |
$10.00 |
M&E Rate .0105 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$21.69 |
$37.91 |
$65.02 |
$25.69 |
$139.65 |
$8.51 |
$129.86 |
$10.70 |
|
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
VANGUARD CASH RESERVES FUND INVESTOR |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$837,167 |
$1,009,819 |
$157,034 |
$436,818 |
$20,965,284 |
$3,852 |
$2,746,698 |
$– |
TOTAL ASSETS |
$837,167 |
$1,009,819 |
$157,034 |
$436,818 |
$20,965,284 |
$3,852 |
$2,746,698 |
$– |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$837,167 |
$1,009,819 |
$157,034 |
$436,818 |
$20,965,284 |
$3,852 |
$2,746,698 |
$– |
TOTAL NET ASSETS |
$837,167 |
$1,009,819 |
$157,034 |
$436,818 |
$20,965,284 |
$3,852 |
$2,746,698 |
$– |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
759,138 |
969,005 |
166,952 |
494,071 |
14,807,055 |
3,852 |
2,577,188 |
– |
Unrealized appreciation (depreciation) on investments |
78,028 |
40,814 |
(9,918) |
(57,253) |
6,158,228 |
– |
169,509 |
– |
Number of shares in underlying mutual funds |
67,134 |
19,423 |
13,897 |
33,269 |
47,649 |
3,852 |
178,357 |
– |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
– |
– |
– |
698 |
– |
– |
– |
– |
M&E Rate .0085 |
33,579 |
3,654 |
4,283 |
10,705 |
24,234 |
1,297 |
84,866 |
– |
M&E Rate .0095 |
23,886 |
6,910 |
5,483 |
10,983 |
28,112 |
2,249 |
69,292 |
– |
M&E Rate .0105 |
– |
– |
– |
6 |
– |
– |
– |
– |
M&E Rate .0110 |
– |
– |
– |
– |
1 |
81 |
25 |
– |
M&E Rate .0125 |
9 |
2 |
6 |
499 |
1 |
82 |
15 |
– |
Total Units |
57,474 |
10,566 |
9,772 |
22,891 |
52,348 |
3,709 |
154,198 |
– |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$– |
$– |
$– |
$19.53 |
$– |
$– |
$– |
$– |
M&E Rate .0085 |
$14.62 |
$96.04 |
$16.11 |
$19.23 |
$400.38 |
$1.04 |
$17.87 |
$– |
M&E Rate .0095 |
$14.49 |
$95.32 |
$16.04 |
$18.96 |
$400.58 |
$1.04 |
$17.74 |
$– |
M&E Rate .0105 |
$– |
$– |
$– |
$19.95 |
$– |
$– |
$– |
$– |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$389.93 |
$1.05 |
$17.54 |
$– |
M&E Rate .0125 |
$14.69 |
$91.31 |
$17.08 |
$18.13 |
$386.31 |
$0.99 |
$17.27 |
$– |
|
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
VANGUARD FEDERAL MONEY MARKET FUND |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
VANGUARD SHORT-TERM INFLATION - PROTECTED SECURITIES INDEX FUND |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$919,466 |
$5,627,440 |
$655,854 |
$533,184 |
$273,550 |
$1,114,930 |
$374,751 |
$3,674,726 |
TOTAL ASSETS |
$919,466 |
$5,627,440 |
$655,854 |
$533,184 |
$273,550 |
$1,114,930 |
$374,751 |
$3,674,726 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$919,466 |
$5,627,440 |
$655,854 |
$533,184 |
$273,550 |
$1,114,930 |
$374,751 |
$3,674,726 |
TOTAL NET ASSETS |
$919,466 |
$5,627,440 |
$655,854 |
$533,184 |
$273,550 |
$1,114,930 |
$374,751 |
$3,674,726 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
972,399 |
4,534,706 |
655,854 |
553,318 |
287,409 |
1,090,807 |
388,141 |
2,992,693 |
Unrealized appreciation (depreciation) on investments |
(52,933) |
1,092,734 |
– |
(20,134) |
(13,859) |
24,124 |
(13,390) |
682,033 |
Number of shares in underlying mutual funds |
26,909 |
45,135 |
655,854 |
98,373 |
50,471 |
8,909 |
15,739 |
35,960 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0085 |
12,717 |
23,900 |
531,701 |
41,252 |
26,687 |
14,373 |
6,796 |
16,086 |
M&E Rate .0095 |
9,874 |
25,948 |
88,465 |
32,360 |
5,117 |
9,503 |
6,960 |
21,385 |
M&E Rate .0105 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0110 |
4 |
4 |
80 |
25 |
24 |
6 |
– |
4 |
M&E Rate .0125 |
4 |
4 |
75 |
12 |
10 |
4 |
4 |
4 |
Total Units |
22,599 |
49,856 |
620,321 |
73,649 |
31,838 |
23,886 |
13,760 |
37,479 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0085 |
$40.59 |
$114.02 |
$1.06 |
$7.26 |
$8.53 |
$46.54 |
$27.44 |
$99.39 |
M&E Rate .0095 |
$40.81 |
$111.83 |
$1.05 |
$7.21 |
$8.90 |
$46.89 |
$27.03 |
$97.04 |
M&E Rate .0105 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0110 |
$41.39 |
$107.81 |
$1.06 |
$7.05 |
$8.44 |
$44.94 |
$– |
$94.14 |
M&E Rate .0125 |
$38.92 |
$106.71 |
$1.03 |
$7.00 |
$8.30 |
$43.58 |
$27.90 |
$93.02 |
|
VANGUARD STAR FUND |
VANGUARD TARGET RETIREMENT 2025 FUND |
VANGUARD TARGET RETIREMENT 2030 FUND* |
VANGUARD TARGET RETIREMENT 2035 FUND |
VANGUARD TARGET RETIREMENT 2040 FUND* |
VANGUARD TARGET RETIREMENT 2045 FUND |
VANGUARD TARGET RETIREMENT 2050 FUND* |
VANGUARD TARGET RETIREMENT 2055 FUND |
ASSETS |
|
|
|
|
|
|
|
|
Investments at market value |
$3,081,130 |
$11,499,975 |
$75,485 |
$24,249,609 |
$63,130 |
$17,069,712 |
$188,205 |
$1,399,418 |
TOTAL ASSETS |
$3,081,130 |
$11,499,975 |
$75,485 |
$24,249,609 |
$63,130 |
$17,069,712 |
$188,205 |
$1,399,418 |
NET ASSETS |
|
|
|
|
|
|
|
|
Active Contracts |
$3,081,130 |
$11,499,975 |
$75,485 |
$24,249,609 |
$63,130 |
$17,069,712 |
$188,205 |
$1,399,418 |
TOTAL NET ASSETS |
$3,081,130 |
$11,499,975 |
$75,485 |
$24,249,609 |
$63,130 |
$17,069,712 |
$188,205 |
$1,399,418 |
INVESTMENTS |
|
|
|
|
|
|
|
|
Cost of investments |
3,194,405 |
12,212,879 |
73,419 |
23,878,620 |
58,468 |
16,066,070 |
179,454 |
1,332,958 |
Unrealized appreciation (depreciation) on investments |
(113,275) |
(712,904) |
2,067 |
370,989 |
4,662 |
1,003,642 |
8,751 |
66,460 |
Number of shares in underlying mutual funds |
114,753 |
625,679 |
2,128 |
1,096,275 |
1,606 |
640,274 |
4,235 |
28,220 |
Total Net Assets Represented by: |
|
|
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0085 |
37,526 |
374,386 |
1,942 |
674,314 |
729 |
371,464 |
545 |
15,453 |
M&E Rate .0095 |
31,473 |
57,013 |
138 |
96,864 |
845 |
109,313 |
3,618 |
9,434 |
M&E Rate .0105 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0110 |
– |
– |
– |
– |
– |
– |
– |
– |
M&E Rate .0125 |
5 |
7 |
2 |
5 |
2 |
6 |
1 |
3 |
Total Units |
69,004 |
431,406 |
2,082 |
771,183 |
1,576 |
480,783 |
4,164 |
24,890 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
|
|
M&E Rate .0075 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0085 |
$44.68 |
$26.68 |
$36.26 |
$31.50 |
$40.12 |
$35.60 |
$45.26 |
$56.27 |
M&E Rate .0095 |
$44.62 |
$26.51 |
$36.26 |
$31.09 |
$40.02 |
$35.17 |
$45.18 |
$56.15 |
M&E Rate .0105 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0110 |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
$– |
M&E Rate .0125 |
$43.38 |
$25.89 |
$36.19 |
$30.04 |
$40.02 |
$34.10 |
$45.15 |
$54.73 |
|
VANGUARD TARGET RETIREMENT 2060 FUND* |
VANGUARD TARGET RETIREMENT 2065 FUND |
VANGUARD TARGET RETIREMENT INCOME FUND |
VANGUARD TOTAL BOND MARKET INDEX FUND |
VANGUARD VIF GLOBAL BOND INDEX |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
ASSETS |
|
|
|
|
|
|
Investments at market value |
$28,506 |
$555,858 |
$183,508 |
$2,599,800 |
$921,915 |
$17,072,788 |
TOTAL ASSETS |
$28,506 |
$555,858 |
$183,508 |
$2,599,800 |
$921,915 |
$17,072,788 |
NET ASSETS |
|
|
|
|
|
|
Active Contracts |
$28,506 |
$555,858 |
$183,508 |
$2,599,800 |
$921,915 |
$17,072,788 |
TOTAL NET ASSETS |
$28,506 |
$555,858 |
$183,508 |
$2,599,800 |
$921,915 |
$17,072,788 |
INVESTMENTS |
|
|
|
|
|
|
Cost of investments |
26,601 |
517,772 |
192,805 |
2,820,651 |
979,176 |
18,313,506 |
Unrealized appreciation (depreciation) on investments |
1,904 |
38,087 |
(9,297) |
(220,850) |
(57,260) |
(1,240,717) |
Number of shares in underlying mutual funds |
624 |
18,560 |
14,105 |
267,745 |
49,565 |
996,077 |
Total Net Assets Represented by: |
|
|
|
|
|
|
Number of units outstanding: |
|
|
|
|
|
|
M&E Rate .0075 |
– |
– |
– |
– |
9,598 |
45,918 |
M&E Rate .0085 |
55 |
4,293 |
9,785 |
148,239 |
10,607 |
112,736 |
M&E Rate .0095 |
558 |
13,482 |
628 |
74,223 |
26,059 |
295,988 |
M&E Rate .0105 |
– |
– |
– |
– |
5 |
184 |
M&E Rate .0110 |
– |
– |
– |
13 |
– |
– |
M&E Rate .0125 |
1 |
5 |
8 |
10 |
5 |
2,731 |
Total Units |
614 |
17,780 |
10,421 |
222,485 |
46,274 |
457,557 |
Accumulation Unit Value (Net assets divided by units outstanding) |
|
|
|
|
|
|
M&E Rate .0075 |
$– |
$– |
$– |
$– |
$20.05 |
$38.38 |
M&E Rate .0085 |
$46.58 |
$31.36 |
$17.61 |
$11.68 |
$19.96 |
$37.81 |
M&E Rate .0095 |
$46.38 |
$31.23 |
$17.64 |
$11.70 |
$19.86 |
$36.98 |
M&E Rate .0105 |
$– |
$– |
$– |
$– |
$20.24 |
$36.54 |
M&E Rate .0110 |
$– |
$– |
$– |
$11.82 |
$– |
$– |
M&E Rate .0125 |
$46.38 |
$30.72 |
$17.98 |
$11.24 |
$20.23 |
$34.99 |
|
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$– |
$– |
$21,720 |
$39,036 |
$50,295 |
$141,693 |
$29,273 |
$188,212 |
Investment Income |
– |
– |
21,720 |
39,036 |
50,295 |
141,693 |
29,273 |
188,212 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
719,268 |
250,856 |
– |
76,705 |
– |
982,528 |
Net realized gain (loss) on investments |
(794,006) |
(4,022) |
252,282 |
(67,672) |
17,209 |
(13,070) |
(11,391) |
(70,662) |
Net change in unrealized appreciation (depreciation) on investments |
2,229,848 |
9,058 |
2,973,988 |
-19,407 |
502,864 |
1,121,291 |
39,682 |
1,606,317 |
Net gain (loss) on investments |
1,435,842 |
5,036 |
3,945,538 |
163,777 |
520,073 |
1,184,926 |
28,291 |
2,518,183 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(67,586) |
(736) |
(106,882) |
(18,704) |
(34,495) |
(71,474) |
(3,979) |
(151,299) |
Total Expenses |
(67,586) |
(736) |
(106,882) |
(18,704) |
(34,495) |
(71,474) |
(3,979) |
(151,299) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$1,368,256 |
$4,300 |
$3,860,376 |
$184,109 |
$535,873 |
$1,255,145 |
$53,585 |
$2,555,096 |
|
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$266,411 |
$– |
$24,897 |
$133,391 |
$168,943 |
$98,625 |
$6,476 |
$2,268 |
Investment Income |
266,411 |
– |
24,897 |
133,391 |
168,943 |
98,625 |
6,476 |
2,268 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
898,945 |
– |
14,936 |
– |
17,785 |
113,325 |
4,313 |
1,183 |
Net realized gain (loss) on investments |
135,241 |
(24,926) |
(17,830) |
12,742 |
71,197 |
73,236 |
(3,717) |
(791) |
Net change in unrealized appreciation (depreciation) on investments |
1,897,754 |
85,802 |
52,817 |
487,945 |
1,171,530 |
1,038,147 |
70,839 |
23,726 |
Net gain (loss) on investments |
2,931,940 |
60,876 |
49,923 |
500,687 |
1,260,512 |
1,224,708 |
71,435 |
24,118 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(182,221) |
(6,131) |
(6,996) |
(45,535) |
(84,045) |
(66,581) |
(3,538) |
(1,298) |
Total Expenses |
(182,221) |
(6,131) |
(6,996) |
(45,535) |
(84,045) |
(66,581) |
(3,538) |
(1,298) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$3,016,130 |
$54,745 |
$67,824 |
$588,543 |
$1,345,410 |
$1,256,752 |
$74,373 |
$25,088 |
|
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$20,138 |
$32,674 |
$114,029 |
$102,842 |
$96,759 |
$950,137 |
$1,815 |
$115,981 |
Investment Income |
20,138 |
32,674 |
114,029 |
102,842 |
96,759 |
950,137 |
1,815 |
115,981 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
– |
– |
– |
688,106 |
– |
– |
Net realized gain (loss) on investments |
(6,123) |
(6,486) |
(97,077) |
(12,838) |
30,963 |
3,289,098 |
(195) |
(267,453) |
Net change in unrealized appreciation (depreciation) on investments |
29,211 |
130,778 |
655,820 |
689,127 |
917,488 |
12,329,230 |
2,641 |
434,874 |
Net gain (loss) on investments |
23,088 |
124,292 |
558,743 |
676,289 |
948,451 |
16,306,434 |
2,446 |
167,421 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(5,020) |
(12,046) |
(45,821) |
(48,739) |
(57,044) |
(635,365) |
(416) |
(42,272) |
Total Expenses |
(5,020) |
(12,046) |
(45,821) |
(48,739) |
(57,044) |
(635,365) |
(416) |
(42,272) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$38,206 |
$144,920 |
$626,951 |
$730,392 |
$988,166 |
$16,621,206 |
$3,845 |
$241,130 |
|
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
MFS VIT MID-CAP VALUE PORTFOLIO SC |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$82,552 |
$116,400 |
$148,788 |
$12,804 |
$– |
$32,760 |
$5,680 |
$16,738 |
Investment Income |
82,552 |
116,400 |
148,788 |
12,804 |
– |
32,760 |
5,680 |
16,738 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
27,659 |
206,876 |
– |
1,347 |
– |
94,084 |
19,925 |
37,221 |
Net realized gain (loss) on investments |
176,506 |
(124,611) |
– |
(11,426) |
(70,890) |
14,403 |
1,402 |
19,548 |
Net change in unrealized appreciation (depreciation) on investments |
1,587,665 |
339,560 |
– |
101,122 |
205,431 |
350,501 |
59,438 |
56,976 |
Net gain (loss) on investments |
1,791,830 |
421,825 |
– |
91,043 |
134,541 |
458,988 |
80,765 |
113,745 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(85,369) |
(42,714) |
(27,161) |
(7,263) |
(14,637) |
(18,437) |
(5,432) |
(9,728) |
Total Expenses |
(85,369) |
(42,714) |
(27,161) |
(7,263) |
(14,637) |
(18,437) |
(5,432) |
(9,728) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$1,789,013 |
$495,511 |
$121,627 |
$96,584 |
$119,904 |
$473,311 |
$81,013 |
$120,755 |
|
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO** |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$– |
$4,509 |
$62,993 |
$8,121 |
$– |
$– |
$4,945 |
$– |
Investment Income |
– |
4,509 |
62,993 |
8,121 |
– |
– |
4,945 |
– |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
124,362 |
– |
– |
127,026 |
– |
– |
Net realized gain (loss) on investments |
(484) |
(7,662) |
(1,499) |
(5,246) |
– |
43,686 |
(2,043) |
(44,074) |
Net change in unrealized appreciation (depreciation) on investments |
7,810 |
10,946 |
96,415 |
32,731 |
– |
1,020,063 |
10,799 |
326,258 |
Net gain (loss) on investments |
7,326 |
3,284 |
219,278 |
27,485 |
– |
1,190,775 |
8,756 |
282,184 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(511) |
(3,575) |
(26,801) |
(2,832) |
– |
(29,519) |
(1,779) |
(13,146) |
Total Expenses |
(511) |
(3,575) |
(26,801) |
(2,832) |
– |
(29,519) |
(1,779) |
(13,146) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$6,815 |
$4,218 |
$255,470 |
$32,774 |
$– |
$1,161,256 |
$11,922 |
$269,038 |
|
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
VANGUARD CASH RESERVES FUND INVESTOR |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$23,129 |
$18,626 |
$6,132 |
$5,889 |
$– |
$292,729 |
$187 |
$79,403 |
Investment Income |
23,129 |
18,626 |
6,132 |
5,889 |
– |
292,729 |
187 |
79,403 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
25,779 |
– |
– |
– |
– |
– |
Net realized gain (loss) on investments |
(6,372) |
771 |
7,273 |
(1,427) |
(17,315) |
467,982 |
– |
7,717 |
Net change in unrealized appreciation (depreciation) on investments |
10,866 |
92,439 |
70,978 |
6,018 |
29,577 |
3,468,123 |
– |
213,340 |
Net gain (loss) on investments |
4,494 |
93,210 |
104,030 |
4,591 |
12,262 |
3,936,105 |
– |
221,057 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(5,237) |
(6,626) |
(8,323) |
(1,203) |
(3,862) |
(162,381) |
(34) |
(18,619) |
Total Expenses |
(5,237) |
(6,626) |
(8,323) |
(1,203) |
(3,862) |
(162,381) |
(34) |
(18,619) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$22,386 |
$105,210 |
$101,839 |
$9,277 |
$8,400 |
$4,066,453 |
$153 |
$281,841 |
|
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
VANGUARD FEDERAL MONEY MARKET FUND |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
VANGUARD SHORT-TERM INFLATION - PROTECTED SECURITIES INDEX FUND |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$3,505 |
$30,586 |
$68,242 |
$30,968 |
$31,237 |
$15,021 |
$41,980 |
$10,437 |
Investment Income |
3,505 |
30,586 |
68,242 |
30,968 |
31,237 |
15,021 |
41,980 |
10,437 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
– |
– |
– |
– |
– |
– |
Net realized gain (loss) on investments |
89,231 |
(3,851) |
82,363 |
– |
(14,772) |
(1,704) |
2,917 |
(2,941) |
Net change in unrealized appreciation (depreciation) on investments |
5,284 |
47,332 |
956,261 |
– |
40,983 |
15,054 |
71,299 |
8,572 |
Net gain (loss) on investments |
94,515 |
43,481 |
1,038,624 |
– |
26,211 |
13,350 |
74,216 |
5,631 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(3,280) |
(7,496) |
(42,094) |
(5,384) |
(4,656) |
(2,202) |
(8,663) |
(3,282) |
Total Expenses |
(3,280) |
(7,496) |
(42,094) |
(5,384) |
(4,656) |
(2,202) |
(8,663) |
(3,282) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$94,740 |
$66,571 |
$1,064,772 |
$25,584 |
$52,792 |
$26,169 |
$107,533 |
$12,786 |
|
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
VANGUARD STAR FUND |
VANGUARD TARGET RETIREMENT 2015 FUND** |
VANGUARD TARGET RETIREMENT 2025 FUND |
VANGUARD TARGET RETIREMENT 2030 FUND* |
VANGUARD TARGET RETIREMENT 2035 FUND |
VANGUARD TARGET RETIREMENT 2040 FUND* |
VANGUARD TARGET RETIREMENT 2045 FUND |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$54,543 |
$64,074 |
$– |
$304,338 |
$1,908 |
$587,998 |
$1,469 |
$380,329 |
Investment Income |
54,543 |
64,074 |
– |
304,338 |
1,908 |
587,998 |
1,469 |
380,329 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
92,489 |
– |
134,559 |
– |
– |
– |
– |
Net realized gain (loss) on investments |
75,886 |
6,296 |
– |
(44,051) |
737 |
91,807 |
190 |
51,580 |
Net change in unrealized appreciation (depreciation) on investments |
426,987 |
291,590 |
– |
1,058,647 |
2,067 |
2,719,498 |
4,662 |
2,251,571 |
Net gain (loss) on investments |
502,873 |
390,375 |
– |
1,149,155 |
2,804 |
2,811,305 |
4,852 |
2,303,151 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(28,515) |
(25,008) |
– |
(91,794) |
(182) |
(183,721) |
(155) |
(130,306) |
Total Expenses |
(28,515) |
(25,008) |
– |
(91,794) |
(182) |
(183,721) |
(155) |
(130,306) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$528,901 |
$429,441 |
$– |
$1,361,699 |
$4,530 |
$3,215,582 |
$6,166 |
$2,553,174 |
|
VANGUARD TARGET RETIREMENT 2050 FUND* |
VANGUARD TARGET RETIREMENT 2055 FUND |
VANGUARD TARGET RETIREMENT 2060 FUND* |
VANGUARD TARGET RETIREMENT 2065 FUND |
VANGUARD TARGET RETIREMENT INCOME FUND |
VANGUARD TOTAL BOND MARKET INDEX FUND |
VANGUARD VIF GLOBAL BOND INDEX |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
Dividend income distribution |
$4,070 |
$29,879 |
$579 |
$11,166 |
$5,489 |
$73,737 |
$14,377 |
$215,993 |
Investment Income |
4,070 |
29,879 |
579 |
11,166 |
5,489 |
73,737 |
14,377 |
215,993 |
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS |
|
|
|
|
|
|
|
|
Capital gain distribution |
– |
– |
– |
– |
1,850 |
– |
1,253 |
571,647 |
Net realized gain (loss) on investments |
473 |
(2,590) |
3 |
(409) |
(942) |
(25,889) |
(14,628) |
(334,098) |
Net change in unrealized appreciation (depreciation) on investments |
8,751 |
168,561 |
1,904 |
66,522 |
12,153 |
83,479 |
52,522 |
2,092,419 |
Net gain (loss) on investments |
9,224 |
165,971 |
1,907 |
66,113 |
13,061 |
57,590 |
39,147 |
2,329,968 |
EXPENSES |
|
|
|
|
|
|
|
|
Mortality and expense risk charge (Note 3) |
(425) |
(9,346) |
(104) |
(3,785) |
(1,567) |
(20,581) |
(6,901) |
(150,977) |
Total Expenses |
(425) |
(9,346) |
(104) |
(3,785) |
(1,567) |
(20,581) |
(6,901) |
(150,977) |
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS |
$12,869 |
$186,504 |
$2,382 |
$73,494 |
$16,983 |
$110,746 |
$46,623 |
$2,394,984 |
|
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$– |
$– |
$21,720 |
$39,036 |
$50,295 |
$141,693 |
$29,273 |
$188,212 |
Capital gain distribution |
– |
– |
719,268 |
250,856 |
– |
76,705 |
– |
982,528 |
Net realized gain (loss) on investments |
(794,006) |
(4,022) |
252,282 |
(67,672) |
17,209 |
(13,070) |
(11,391) |
(70,662) |
Net change in unrealized appreciation (depreciation) on investments |
2,229,848 |
9,058 |
2,973,988 |
(19,407) |
502,864 |
1,121,291 |
39,682 |
1,606,317 |
Mortality and expense risk charge (Note 3) |
(67,586) |
(736) |
(106,882) |
(18,704) |
(34,495) |
(71,474) |
(3,979) |
(151,299) |
Net increase (decrease) in net assets resulting from operations |
1,368,256 |
4,300 |
3,860,376 |
184,109 |
535,873 |
1,255,145 |
53,585 |
2,555,096 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
746,311 |
10,038 |
1,556,028 |
228,089 |
544,576 |
949,588 |
41,991 |
1,697,281 |
Net transfer from (to) fixed accumulation account |
(121,078) |
(13) |
138,793 |
(19,979) |
(88,564) |
8,645 |
(10,987) |
(61,558) |
Transfer between funds |
(42,714) |
161 |
(197,618) |
3,648 |
(75,826) |
7,336 |
61,168 |
(189,300) |
Payments to contract owners |
(1,022,025) |
(3,764) |
(1,563,917) |
(354,725) |
(299,721) |
(1,111,252) |
(32,240) |
(1,322,768) |
Annual maintenance charge (Note 3) |
(754) |
– |
(9,552) |
(400) |
(225) |
(4,550) |
(50) |
(4,275) |
Surrender charges (Note 3) |
(52) |
– |
(284) |
– |
(45) |
(242) |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(440,312) |
6,422 |
(76,550) |
(143,367) |
80,195 |
(150,475) |
59,882 |
119,380 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
927,944 |
10,722 |
3,783,826 |
40,742 |
616,068 |
1,104,670 |
113,467 |
2,674,476 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
7,308,062 |
78,149 |
10,488,319 |
2,080,543 |
3,594,166 |
8,005,135 |
432,497 |
17,644,521 |
End of year |
8,236,006 |
88,871 |
14,272,145 |
2,121,285 |
4,210,234 |
9,109,805 |
545,964 |
20,318,997 |
|
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$266,411 |
$– |
$24,897 |
$133,391 |
$168,943 |
$98,625 |
$6,476 |
$2,268 |
Capital gain distribution |
898,945 |
– |
14,936 |
– |
17,785 |
113,325 |
4,313 |
1,183 |
Net realized gain (loss) on investments |
135,241 |
(24,926) |
(17,830) |
12,742 |
71,197 |
73,236 |
(3,717) |
(791) |
Net change in unrealized appreciation (depreciation) on investments |
1,897,754 |
85,802 |
52,817 |
487,945 |
1,171,530 |
1,038,147 |
70,839 |
23,726 |
Mortality and expense risk charge (Note 3) |
(182,221) |
(6,131) |
(6,996) |
(45,535) |
(84,045) |
(66,581) |
(3,538) |
(1,298) |
Net increase (decrease) in net assets resulting from operations |
3,016,130 |
54,745 |
67,824 |
588,543 |
1,345,410 |
1,256,752 |
74,373 |
25,088 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
1,983,552 |
145,488 |
57,952 |
656,500 |
1,643,377 |
1,369,372 |
278,320 |
82,174 |
Net transfer from (to) fixed accumulation account |
(213,104) |
11,138 |
(37,316) |
(123,882) |
(86,965) |
(63,660) |
(17,250) |
2,381 |
Transfer between funds |
(305,766) |
3,383 |
(13,866) |
68,693 |
12,870 |
19,946 |
(4,333) |
9,560 |
Payments to contract owners |
(1,572,677) |
(48,082) |
(105,075) |
(323,096) |
(482,866) |
(488,585) |
(20,099) |
(4,785) |
Annual maintenance charge (Note 3) |
(2,492) |
(150) |
(400) |
(2,525) |
(9,095) |
(12,275) |
(2,275) |
(900) |
Surrender charges (Note 3) |
(45) |
(51) |
– |
(102) |
(420) |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(110,532) |
111,726 |
(98,705) |
275,588 |
1,076,901 |
824,798 |
234,363 |
88,430 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
2,905,598 |
166,471 |
(30,881) |
864,131 |
2,422,311 |
2,081,550 |
308,736 |
113,518 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
20,370,346 |
646,329 |
766,446 |
4,663,882 |
8,166,432 |
6,428,926 |
287,561 |
90,995 |
End of year |
23,275,944 |
812,800 |
735,565 |
5,528,013 |
10,588,743 |
8,510,476 |
596,297 |
204,513 |
|
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$20,138 |
$32,674 |
$114,029 |
$102,842 |
$96,759 |
$950,137 |
$1,815 |
$115,981 |
Capital gain distribution |
– |
– |
– |
– |
– |
688,106 |
– |
– |
Net realized gain (loss) on investments |
(6,123) |
(6,486) |
(97,077) |
(12,838) |
30,963 |
3,289,098 |
(195) |
(267,453) |
Net change in unrealized appreciation (depreciation) on investments |
29,211 |
130,778 |
655,820 |
689,127 |
917,488 |
12,329,230 |
2,641 |
434,874 |
Mortality and expense risk charge (Note 3) |
(5,020) |
(12,046) |
(45,821) |
(48,739) |
(57,044) |
(635,365) |
(416) |
(42,272) |
Net increase (decrease) in net assets resulting from operations |
38,206 |
144,920 |
626,951 |
730,392 |
988,166 |
16,621,206 |
3,845 |
241,130 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
62,957 |
96,667 |
476,934 |
385,255 |
1,061,176 |
5,606,029 |
117,937 |
632,334 |
Net transfer from (to) fixed accumulation account |
13 |
(21,242) |
(37,550) |
30,693 |
(47,511) |
(193,691) |
114 |
(175,727) |
Transfer between funds |
7 |
– |
(16,221) |
(4,534) |
(341,370) |
67,090 |
6 |
91,218 |
Payments to contract owners |
(70,456) |
(35,810) |
(340,792) |
(362,699) |
(283,852) |
(6,818,712) |
(616) |
(975,865) |
Annual maintenance charge (Note 3) |
(525) |
(1,050) |
(4,507) |
(3,374) |
(4,300) |
(51,979) |
– |
(1,574) |
Surrender charges (Note 3) |
– |
– |
– |
– |
(231) |
(139) |
– |
(34) |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(8,004) |
38,565 |
77,864 |
45,341 |
383,912 |
(1,391,402) |
117,441 |
(429,648) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
30,202 |
183,485 |
704,815 |
775,733 |
1,372,078 |
15,229,804 |
121,286 |
(188,518) |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
537,232 |
1,222,198 |
4,745,673 |
4,998,253 |
5,771,569 |
67,710,608 |
26,643 |
5,023,275 |
End of year |
567,434 |
1,405,683 |
5,450,488 |
5,773,986 |
7,143,647 |
82,940,412 |
147,929 |
4,834,757 |
|
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
MFS VIT MID-CAP VALUE PORTFOLIO SC |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$82,552 |
$116,400 |
$148,788 |
$12,804 |
$– |
$32,760 |
$5,680 |
$16,738 |
Capital gain distribution |
27,659 |
206,876 |
– |
1,347 |
– |
94,084 |
19,925 |
37,221 |
Net realized gain (loss) on investments |
176,506 |
(124,611) |
– |
(11,426) |
(70,890) |
14,403 |
1,402 |
19,548 |
Net change in unrealized appreciation (depreciation) on investments |
1,587,665 |
339,560 |
– |
101,122 |
205,431 |
350,501 |
59,438 |
56,976 |
Mortality and expense risk charge (Note 3) |
(85,369) |
(42,714) |
(27,161) |
(7,263) |
(14,637) |
(18,437) |
(5,432) |
(9,728) |
Net increase (decrease) in net assets resulting from operations |
1,789,013 |
495,511 |
121,627 |
96,584 |
119,904 |
473,311 |
81,013 |
120,755 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
681,850 |
517,248 |
255,013 |
115,940 |
155,824 |
245,509 |
152,602 |
164,542 |
Net transfer from (to) fixed accumulation account |
(107,651) |
(86,758) |
2,201,730 |
(5,567) |
(23,867) |
3,322 |
10,958 |
(2,361) |
Transfer between funds |
(99,430) |
103,484 |
782,804 |
65,590 |
29,187 |
44,868 |
49,900 |
(16,240) |
Payments to contract owners |
(666,206) |
(524,368) |
(174,645) |
(94,951) |
(154,674) |
(153,325) |
(16,979) |
(134,673) |
Annual maintenance charge (Note 3) |
(601) |
(72) |
(400) |
(106) |
(202) |
(2,200) |
(300) |
(75) |
Surrender charges (Note 3) |
(7) |
(45) |
(1) |
– |
– |
(64) |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(192,045) |
9,489 |
3,064,501 |
80,906 |
6,268 |
138,110 |
196,181 |
11,193 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
1,596,968 |
505,000 |
3,186,128 |
177,490 |
126,172 |
611,421 |
277,194 |
131,948 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
9,352,712 |
4,806,032 |
1,268,984 |
769,241 |
1,622,872 |
1,815,500 |
509,422 |
1,083,095 |
End of year |
10,949,680 |
5,311,032 |
4,455,112 |
946,731 |
1,749,044 |
2,426,921 |
786,616 |
1,215,043 |
|
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO** |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$– |
$4,509 |
$62,993 |
$8,121 |
$– |
$– |
$4,945 |
$– |
Capital gain distribution |
– |
– |
124,362 |
– |
– |
127,026 |
– |
– |
Net realized gain (loss) on investments |
(484) |
(7,662) |
(1,499) |
(5,246) |
– |
43,686 |
(2,043) |
(44,074) |
Net change in unrealized appreciation (depreciation) on investments |
7,810 |
10,946 |
96,415 |
32,731 |
– |
1,020,063 |
10,799 |
326,258 |
Mortality and expense risk charge (Note 3) |
(511) |
(3,575) |
(26,801) |
(2,832) |
– |
(29,519) |
(1,779) |
(13,146) |
Net increase (decrease) in net assets resulting from operations |
6,815 |
4,218 |
255,470 |
32,774 |
– |
1,161,256 |
11,922 |
269,038 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
26,194 |
64,265 |
289,205 |
28,833 |
– |
480,533 |
14,258 |
149,254 |
Net transfer from (to) fixed accumulation account |
31 |
(2,919) |
(16,575) |
(2,311) |
– |
(27,530) |
(957) |
(12,020) |
Transfer between funds |
10,770 |
(3,113) |
(67,483) |
(2,245) |
– |
90,770 |
(65) |
(181,700) |
Payments to contract owners |
(92) |
(17,404) |
(144,387) |
(15,625) |
– |
(287,377) |
(4,883) |
(79,124) |
Annual maintenance charge (Note 3) |
– |
– |
(625) |
– |
– |
(1,525) |
– |
(100) |
Surrender charges (Note 3) |
– |
– |
– |
– |
– |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
36,903 |
40,829 |
60,135 |
8,652 |
– |
254,871 |
8,353 |
(123,690) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
43,718 |
45,047 |
315,605 |
41,426 |
– |
1,416,127 |
20,275 |
145,348 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
36,675 |
375,514 |
2,876,875 |
303,299 |
– |
2,536,403 |
188,137 |
1,408,705 |
End of year |
80,393 |
420,561 |
3,192,480 |
344,725 |
– |
3,952,530 |
208,412 |
1,554,053 |
|
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
VANGUARD CASH RESERVES FUND INVESTOR |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$23,129 |
$18,626 |
$6,132 |
$5,889 |
$– |
$292,729 |
$187 |
$79,403 |
Capital gain distribution |
– |
– |
25,779 |
– |
– |
– |
– |
– |
Net realized gain (loss) on investments |
(6,372) |
771 |
7,273 |
(1,427) |
(17,315) |
467,982 |
– |
7,717 |
Net change in unrealized appreciation (depreciation) on investments |
10,866 |
92,439 |
70,978 |
6,018 |
29,577 |
3,468,123 |
– |
213,340 |
Mortality and expense risk charge (Note 3) |
(5,237) |
(6,626) |
(8,323) |
(1,203) |
(3,862) |
(162,381) |
(34) |
(18,619) |
Net increase (decrease) in net assets resulting from operations |
22,386 |
105,210 |
101,839 |
9,277 |
8,400 |
4,066,453 |
153 |
281,841 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
52,292 |
75,676 |
108,305 |
40,144 |
30,480 |
2,279,592 |
– |
264,817 |
Net transfer from (to) fixed accumulation account |
(12,831) |
(6,947) |
(8,586) |
(1,156) |
(8,215) |
(91,001) |
1 |
(13,482) |
Transfer between funds |
(350) |
12,486 |
(2,375) |
(3,574) |
3,203 |
48,710 |
– |
1,060,409 |
Payments to contract owners |
(20,003) |
(15,325) |
(59,148) |
(3,579) |
(39,442) |
(927,756) |
– |
(101,841) |
Annual maintenance charge (Note 3) |
(100) |
(1,067) |
– |
(25) |
(3) |
(12,990) |
– |
(125) |
Surrender charges (Note 3) |
– |
– |
– |
– |
– |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
19,008 |
64,823 |
38,196 |
31,810 |
(13,977) |
1,296,555 |
1 |
1,209,778 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
41,394 |
170,033 |
140,035 |
41,087 |
(5,577) |
5,363,008 |
154 |
1,491,619 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
580,477 |
667,134 |
869,784 |
115,947 |
442,395 |
15,602,276 |
3,698 |
1,255,079 |
End of year |
621,871 |
837,167 |
1,009,819 |
157,034 |
436,818 |
20,965,284 |
3,852 |
2,746,698 |
|
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
VANGUARD FEDERAL MONEY MARKET FUND |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
VANGUARD SHORT-TERM INFLATION - PROTECTED SECURITIES INDEX FUND |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$3,505 |
$30,586 |
$68,242 |
$30,968 |
$31,237 |
$15,021 |
$41,980 |
$10,437 |
Capital gain distribution |
– |
– |
– |
– |
– |
– |
– |
– |
Net realized gain (loss) on investments |
89,231 |
(3,851) |
82,363 |
– |
(14,772) |
(1,704) |
2,917 |
(2,941) |
Net change in unrealized appreciation (depreciation) on investments |
5,284 |
47,332 |
956,261 |
– |
40,983 |
15,054 |
71,299 |
8,572 |
Mortality and expense risk charge (Note 3) |
(3,280) |
(7,496) |
(42,094) |
(5,384) |
(4,656) |
(2,202) |
(8,663) |
(3,282) |
Net increase (decrease) in net assets resulting from operations |
94,740 |
66,571 |
1,064,772 |
25,584 |
52,792 |
26,169 |
107,533 |
12,786 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
40,170 |
114,605 |
705,192 |
26,967 |
70,733 |
16,101 |
141,207 |
55,327 |
Net transfer from (to) fixed accumulation account |
(204) |
(7,629) |
(21,279) |
(40) |
163 |
(860) |
(3,332) |
5,013 |
Transfer between funds |
(1,048,987) |
11,867 |
40,328 |
51,201 |
(20,337) |
(46) |
(8,222) |
(29,962) |
Payments to contract owners |
(10,828) |
(36,090) |
(259,690) |
(127,697) |
(99,156) |
(12,599) |
(38,191) |
(31,853) |
Annual maintenance charge (Note 3) |
(25) |
(50) |
(100) |
(500) |
(25) |
– |
– |
(50) |
Surrender charges (Note 3) |
– |
– |
– |
– |
– |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(1,019,874) |
82,703 |
464,451 |
(50,069) |
(48,622) |
2,596 |
91,462 |
(1,525) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(925,134) |
149,274 |
1,529,223 |
(24,485) |
4,170 |
28,765 |
198,995 |
11,261 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
925,134 |
770,192 |
4,098,217 |
680,339 |
529,014 |
244,785 |
915,935 |
363,490 |
End of year |
– |
919,466 |
5,627,440 |
655,854 |
533,184 |
273,550 |
1,114,930 |
374,751 |
|
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
VANGUARD STAR FUND |
VANGUARD TARGET RETIREMENT 2015 FUND** |
VANGUARD TARGET RETIREMENT 2025 FUND |
VANGUARD TARGET RETIREMENT 2030 FUND* |
VANGUARD TARGET RETIREMENT 2035 FUND |
VANGUARD TARGET RETIREMENT 2040 FUND* |
VANGUARD TARGET RETIREMENT 2045 FUND |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$54,543 |
$64,074 |
$– |
$304,338 |
$1,908 |
$587,998 |
$1,469 |
$380,329 |
Capital gain distribution |
– |
92,489 |
– |
134,559 |
– |
– |
– |
– |
Net realized gain (loss) on investments |
75,886 |
6,296 |
– |
(44,051) |
737 |
91,807 |
190 |
51,580 |
Net change in unrealized appreciation (depreciation) on investments |
426,987 |
291,590 |
– |
1,058,647 |
2,067 |
2,719,498 |
4,662 |
2,251,571 |
Mortality and expense risk charge (Note 3) |
(28,515) |
(25,008) |
– |
(91,794) |
(182) |
(183,721) |
(155) |
(130,306) |
Net increase (decrease) in net assets resulting from operations |
528,901 |
429,441 |
– |
1,361,699 |
4,530 |
3,215,582 |
6,166 |
2,553,174 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
447,107 |
426,898 |
– |
990,492 |
70,803 |
2,846,213 |
42,172 |
2,046,568 |
Net transfer from (to) fixed accumulation account |
(32,324) |
(86,697) |
– |
(161,529) |
(11) |
(39,397) |
(14) |
(58,779) |
Transfer between funds |
24,913 |
(20,733) |
– |
(11,507) |
163 |
(56,693) |
14,806 |
(25,299) |
Payments to contract owners |
(239,892) |
(421,295) |
– |
(755,879) |
– |
(394,674) |
– |
(464,214) |
Annual maintenance charge (Note 3) |
(100) |
(1,275) |
– |
(3,825) |
– |
(10,625) |
– |
(15,938) |
Surrender charges (Note 3) |
– |
– |
– |
– |
– |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
199,704 |
(103,102) |
– |
57,752 |
70,955 |
2,344,824 |
56,964 |
1,482,338 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
728,605 |
326,339 |
– |
1,419,451 |
75,485 |
5,560,406 |
63,130 |
4,035,512 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
2,946,121 |
2,754,791 |
– |
10,080,524 |
– |
18,689,203 |
– |
13,034,200 |
End of year |
3,674,726 |
3,081,130 |
– |
11,499,975 |
75,485 |
24,249,609 |
63,130 |
17,069,712 |
|
VANGUARD TARGET RETIREMENT 2050 FUND* |
VANGUARD TARGET RETIREMENT 2055 FUND |
VANGUARD TARGET RETIREMENT 2060 FUND* |
VANGUARD TARGET RETIREMENT 2065 FUND |
VANGUARD TARGET RETIREMENT INCOME FUND |
VANGUARD TOTAL BOND MARKET INDEX FUND |
VANGUARD VIF GLOBAL BOND INDEX |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$4,070 |
$29,879 |
$579 |
$11,166 |
$5,489 |
$73,737 |
$14,377 |
$215,993 |
Capital gain distribution |
– |
– |
– |
– |
1,850 |
– |
1,253 |
571,647 |
Net realized gain (loss) on investments |
473 |
(2,590) |
3 |
(409) |
(942) |
(25,889) |
(14,628) |
(334,098) |
Net change in unrealized appreciation (depreciation) on investments |
8,751 |
168,561 |
1,904 |
66,522 |
12,153 |
83,479 |
52,522 |
2,092,419 |
Mortality and expense risk charge (Note 3) |
(425) |
(9,346) |
(104) |
(3,785) |
(1,567) |
(20,581) |
(6,901) |
(150,977) |
Net increase (decrease) in net assets resulting from operations |
12,869 |
186,504 |
2,382 |
73,494 |
16,983 |
110,746 |
46,623 |
2,394,984 |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
168,499 |
442,318 |
13,056 |
206,383 |
1,298 |
361,742 |
176,984 |
937,108 |
Net transfer from (to) fixed accumulation account |
612 |
(6,269) |
28 |
(131) |
(208) |
(3,433) |
11,230 |
(186,662) |
Transfer between funds |
6,225 |
84,808 |
13,040 |
(25) |
(110) |
127,412 |
23,386 |
(291,071) |
Payments to contract owners |
– |
(5,361) |
– |
(14,908) |
(17,474) |
(165,670) |
(30,737) |
(2,082,803) |
Annual maintenance charge (Note 3) |
– |
(1,625) |
– |
(525) |
(25) |
(1,000) |
(375) |
(9,544) |
Surrender charges (Note 3) |
– |
– |
– |
– |
– |
– |
– |
– |
Mortality guarantee adjustment |
– |
– |
– |
– |
– |
– |
– |
– |
Net increase (decrease) in net assets resulting from contract owners; transactions |
175,336 |
513,871 |
26,124 |
190,794 |
(16,519) |
319,051 |
180,488 |
(1,632,972) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
188,205 |
700,375 |
28,506 |
264,288 |
464 |
429,797 |
227,111 |
762,012 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
– |
699,043 |
– |
291,570 |
183,044 |
2,170,003 |
694,804 |
16,310,776 |
End of year |
188,205 |
1,399,418 |
28,506 |
555,858 |
183,508 |
2,599,800 |
921,915 |
17,072,788 |
|
ALLSPRING VT DISCOVERY FUND |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$— |
$181 |
$12,380 |
$48,393 |
$41,008 |
$145,086 |
$25,664 |
$169,166 |
Capital gain distribution |
2,766,540 |
988 |
1,755,769 |
81,214 |
333,079 |
2,017,955 |
— |
2,265,205 |
Net realized gain (loss) on investments |
(82,606) |
(185) |
249,541 |
(7,191) |
43,349 |
(25,583) |
(25,207) |
179,843 |
Net change in unrealized appreciation (depreciation) on investments |
(7,037,740) |
(12,616) |
(6,531,938) |
(489,835) |
(1,378,401) |
(2,987,385) |
(69,568) |
(6,167,420) |
Mortality and expense risk charge (Note 3) |
(69,937) |
(579) |
(101,339) |
(20,309) |
(31,528) |
(74,992) |
(4,537) |
(155,053) |
Net increase (decrease) in net assets resulting from operations |
(4,423,743) |
(12,211) |
(4,615,587) |
(387,728) |
(992,493) |
(924,919) |
(73,648) |
(3,708,259) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
886,702 |
9,143 |
1,774,394 |
180,840 |
503,098 |
893,579 |
73,394 |
1,780,997 |
Net transfer from (to) fixed accumulation account |
231,303 |
(242) |
(133,297) |
(152,717) |
26,213 |
(119,499) |
(120,240) |
(396,505) |
Transfer between funds |
143,485 |
24,923 |
256,506 |
(40,594) |
107,910 |
(247,514) |
(93,615) |
(104,107) |
Payments to contract owners |
(1,097,080) |
(79) |
(1,807,026) |
(214,698) |
(280,111) |
(1,572,697) |
(12,619) |
(1,339,049) |
Annual maintenance charge (Note 3) |
(650) |
(25) |
(6,638) |
(475) |
(75) |
(8,638) |
(75) |
(5,309) |
Surrender charges (Note 3) |
(116) |
— |
(508) |
— |
(194) |
(50) |
— |
(32) |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
163,644 |
33,720 |
83,431 |
(227,644) |
356,841 |
(1,054,819) |
(153,155) |
(64,005) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(4,260,099) |
21,509 |
(4,532,156) |
(615,372) |
(635,652) |
(1,979,738) |
(226,803) |
(3,772,264) |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
11,568,161 |
56,640 |
15,020,475 |
2,695,915 |
4,229,818 |
9,984,873 |
659,300 |
21,416,785 |
End of year |
7,308,062 |
78,149 |
10,488,319 |
2,080,543 |
3,594,166 |
8,005,135 |
432,497 |
17,644,521 |
|
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$197,598 |
$— |
$16,441 |
$85,624 |
$125,635 |
$91,182 |
$3,424 |
$1,068 |
Capital gain distribution |
2,236,477 |
11,955 |
92,953 |
290,792 |
604,587 |
520,265 |
6,521 |
2,613 |
Net realized gain (loss) on investments |
329,868 |
(3,568) |
(15,119) |
12,405 |
37,667 |
56,356 |
62 |
(158) |
Net change in unrealized appreciation (depreciation) on investments |
(5,981,851) |
(193,708) |
(239,648) |
(1,245,137) |
(2,539,839) |
(1,963,650) |
(39,861) |
(13,665) |
Mortality and expense risk charge (Note 3) |
(179,540) |
(4,942) |
(7,621) |
(41,605) |
(76,235) |
(55,277) |
(1,704) |
(544) |
Net increase (decrease) in net assets resulting from operations |
(3,397,448) |
(190,263) |
(152,994) |
(897,921) |
(1,848,185) |
(1,351,124) |
(31,558) |
(10,686) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
2,036,247 |
219,602 |
112,103 |
1,011,036 |
1,584,819 |
1,148,908 |
200,761 |
53,448 |
Net transfer from (to) fixed accumulation account |
(417,594) |
(15,016) |
(179,694) |
(325,772) |
(542,973) |
(44,725) |
(1,467) |
2,262 |
Transfer between funds |
(218,946) |
62,831 |
72 |
68,296 |
24,810 |
(36,540) |
82 |
(1) |
Payments to contract owners |
(1,560,378) |
(43,732) |
(62,480) |
(257,939) |
(460,931) |
(236,012) |
(651) |
(233) |
Annual maintenance charge (Note 3) |
(3,745) |
(125) |
(525) |
(3,035) |
(9,175) |
(11,825) |
(1,200) |
(500) |
Surrender charges (Note 3) |
(551) |
(37) |
— |
(19) |
— |
(62) |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(164,967) |
223,523 |
(130,524) |
492,567 |
596,550 |
819,744 |
197,525 |
54,976 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(3,562,415) |
33,260 |
(283,518) |
(405,354) |
(1,251,635) |
(531,380) |
165,967 |
44,290 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
23,932,761 |
613,069 |
1,049,964 |
5,069,236 |
9,418,067 |
6,960,306 |
121,594 |
46,705 |
End of year |
20,370,346 |
646,329 |
766,446 |
4,663,882 |
8,166,432 |
6,428,926 |
287,561 |
90,995 |
|
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$12,392 |
$23,963 |
$85,043 |
$77,380 |
$58,372 |
$884,886 |
$626 |
$112,384 |
Capital gain distribution |
42,997 |
209,800 |
959,006 |
951,512 |
1,186,614 |
577,100 |
370 |
301,996 |
Net realized gain (loss) on investments |
(11,338) |
(15,173) |
(239,191) |
(26,375) |
(123,462) |
3,813,912 |
(34) |
(200,608) |
Net change in unrealized appreciation (depreciation) on investments |
(111,870) |
(418,645) |
(1,714,810) |
(1,942,556) |
(2,264,064) |
(21,063,806) |
(2,952) |
(1,052,588) |
Mortality and expense risk charge (Note 3) |
(5,496) |
(11,813) |
(48,206) |
(47,322) |
(52,389) |
(626,462) |
(168) |
(50,721) |
Net increase (decrease) in net assets resulting from operations |
(73,315) |
(211,868) |
(958,158) |
(987,361) |
(1,194,929) |
(16,414,370) |
(2,158) |
(889,537) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
56,224 |
161,576 |
480,402 |
491,574 |
999,802 |
6,347,358 |
11,551 |
870,030 |
Net transfer from (to) fixed accumulation account |
(143,593) |
(70,101) |
(146,489) |
(97,921) |
(357,975) |
(1,481,860) |
(22) |
77,112 |
Transfer between funds |
90,733 |
9,350 |
(34,665) |
(122,603) |
(36,768) |
(559,776) |
10,297 |
(41,763) |
Payments to contract owners |
(68,233) |
(64,034) |
(824,564) |
(198,948) |
(280,371) |
(7,228,001) |
— |
(1,269,321) |
Annual maintenance charge (Note 3) |
(525) |
(1,126) |
(4,900) |
(3,875) |
(4,362) |
(53,521) |
— |
(1,557) |
Surrender charges (Note 3) |
— |
— |
(65) |
(13) |
— |
(1,251) |
— |
(77) |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
(65,394) |
35,665 |
(530,281) |
68,214 |
320,326 |
(2,977,051) |
21,826 |
(365,576) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(138,709) |
(176,203) |
(1,488,439) |
(919,147) |
(874,603) |
(19,391,421) |
19,668 |
(1,255,113) |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
675,941 |
1,398,401 |
6,234,112 |
5,917,400 |
6,646,172 |
87,102,029 |
6,975 |
6,278,388 |
End of year |
537,232 |
1,222,198 |
4,745,673 |
4,998,253 |
5,771,569 |
67,710,608 |
26,643 |
5,023,275 |
|
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES* |
JPMORGAN INSURANCE TRUST U.S. EQUITY PORTFOLIO CLASS 1 |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
MFS VIT MID CAP VALUE PORTFOLIO SC |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$83,348 |
$62,473 |
$20,356 |
$10,009 |
$7,291 |
$— |
$1,900 |
$8,539 |
Capital gain distribution |
88,456 |
169,638 |
— |
277,020 |
64,791 |
— |
28,410 |
89,759 |
Net realized gain (loss) on investments |
89,616 |
(54,683) |
— |
23,881 |
5,597 |
(20,749) |
(3,415) |
15,165 |
Net change in unrealized appreciation (depreciation) on investments |
(3,273,702) |
(2,052,420) |
— |
(721,816) |
(197,238) |
(876,363) |
(95,439) |
(209,796) |
Mortality and expense risk charge (Note 3) |
(80,959) |
(48,393) |
(8,269) |
(17,268) |
(7,140) |
(15,817) |
(3,959) |
(9,231) |
Net increase (decrease) in net assets resulting from operations |
(3,093,241) |
(1,923,385) |
12,087 |
(428,174) |
(126,699) |
(912,929) |
(72,503) |
(105,564) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
764,251 |
558,595 |
52,067 |
202,873 |
127,938 |
176,322 |
144,878 |
169,874 |
Net transfer from (to) fixed accumulation account |
(26,940) |
(46,359) |
(16,103) |
(81,020) |
(18,074) |
(33,331) |
1,412 |
(5,056) |
Transfer between funds |
32,575 |
(145,042) |
1,325,698 |
12,223 |
(7,606) |
36,426 |
48,736 |
46,457 |
Payments to contract owners |
(554,492) |
(552,847) |
(104,465) |
(56,282) |
(109,280) |
(131,186) |
(35,333) |
(75,062) |
Annual maintenance charge (Note 3) |
(471) |
(138) |
(300) |
(2,452) |
(225) |
(201) |
(175) |
(260) |
Surrender charges (Note 3) |
(335) |
(281) |
— |
— |
(12) |
(264) |
(15) |
(123) |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
214,588 |
(186,072) |
1,256,897 |
75,342 |
(7,259) |
47,766 |
159,503 |
135,830 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(2,878,653) |
(2,109,457) |
1,268,984 |
(352,832) |
(133,958) |
(865,163) |
87,000 |
30,266 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
12,231,365 |
6,915,489 |
— |
2,168,332 |
903,199 |
2,488,035 |
422,422 |
1,052,829 |
End of year |
9,352,712 |
4,806,032 |
1,268,984 |
1,815,500 |
769,241 |
1,622,872 |
509,422 |
1,083,095 |
|
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO** |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$— |
$1,770 |
$56,849 |
$5,734 |
$(734) |
$— |
$3,619 |
$— |
Capital gain distribution |
11,234 |
2,543 |
122,312 |
11,912 |
— |
86,482 |
— |
63,346 |
Net realized gain (loss) on investments |
(9,872) |
(7,870) |
7,305 |
(3,375) |
1,002 |
31,347 |
(3,674) |
383 |
Net change in unrealized appreciation (depreciation) on investments |
(12,035) |
(105,336) |
(279,696) |
(117,951) |
— |
(1,759,760) |
(48,801) |
(856,259) |
Mortality and expense risk charge (Note 3) |
(306) |
(3,473) |
(25,467) |
(2,986) |
(4,454) |
(26,151) |
(1,887) |
(14,014) |
Net increase (decrease) in net assets resulting from operations |
(10,979) |
(112,366) |
(118,697) |
(106,666) |
(4,186) |
(1,668,082) |
(50,743) |
(806,544) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
14,324 |
59,189 |
366,946 |
39,955 |
25,168 |
450,734 |
16,276 |
170,324 |
Net transfer from (to) fixed accumulation account |
154 |
(575) |
(1,012) |
899 |
(2,005) |
(15,780) |
(412) |
(27,555) |
Transfer between funds |
6,208 |
(2,607) |
5,706 |
(1,621) |
(1,397,957) |
(43,096) |
(2,790) |
(13,011) |
Payments to contract owners |
(392) |
(23,357) |
(127,225) |
(9,457) |
(16,988) |
(139,148) |
(11,376) |
(32,636) |
Annual maintenance charge (Note 3) |
— |
(50) |
(1,325) |
(50) |
(75) |
(1,417) |
— |
(100) |
Surrender charges (Note 3) |
— |
— |
— |
— |
— |
— |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
20,294 |
32,600 |
243,090 |
29,726 |
(1,391,857) |
251,293 |
1,698 |
97,022 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
9,315 |
(79,766) |
124,393 |
(76,940) |
(1,396,043) |
(1,416,789) |
(49,045) |
(709,522) |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
27,360 |
455,280 |
2,752,482 |
380,239 |
1,396,043 |
3,953,192 |
237,182 |
2,118,227 |
End of year |
36,675 |
375,514 |
2,876,875 |
303,299 |
— |
2,536,403 |
188,137 |
1,408,705 |
|
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$13,708 |
$14,928 |
$3,119 |
$3,945 |
$— |
$253,095 |
$59 |
$34,148 |
Capital gain distribution |
— |
508 |
40,336 |
1,555 |
— |
— |
— |
— |
Net realized gain (loss) on investments |
(3,986) |
(142) |
10,103 |
(799) |
(30,279) |
340,708 |
— |
(1,313) |
Net change in unrealized appreciation (depreciation) on investments |
(103,519) |
(137,920) |
(248,528) |
(18,188) |
3,084 |
(3,906,870) |
— |
(230,403) |
Mortality and expense risk charge (Note 3) |
(5,241) |
(6,043) |
(8,395) |
(1,051) |
(4,248) |
(143,829) |
(33) |
(10,694) |
Net increase (decrease) in net assets resulting from operations |
(99,038) |
(128,669) |
(203,365) |
(14,538) |
(31,443) |
(3,456,896) |
26 |
(208,262) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
80,200 |
65,191 |
90,165 |
15,216 |
36,782 |
1,982,971 |
— |
184,503 |
Net transfer from (to) fixed accumulation account |
(2,740) |
(2,497) |
(10,119) |
(740) |
(998) |
(240,422) |
(1) |
4,183 |
Transfer between funds |
(282) |
13,590 |
(6,421) |
(344) |
(1,473) |
147,305 |
(1) |
1,292 |
Payments to contract owners |
(52,483) |
(35,157) |
(35,234) |
(7,496) |
(83,771) |
(556,299) |
— |
(8,599) |
Annual maintenance charge (Note 3) |
(340) |
(900) |
(50) |
(25) |
— |
(11,970) |
— |
(75) |
Surrender charges (Note 3) |
— |
— |
— |
— |
— |
— |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
24,355 |
40,227 |
38,341 |
6,611 |
(49,460) |
1,321,585 |
(2) |
181,304 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(74,683) |
(88,442) |
(165,024) |
(7,927) |
(80,903) |
(2,135,311) |
24 |
(26,958) |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
655,160 |
755,576 |
1,034,808 |
123,874 |
523,298 |
17,737,587 |
3,674 |
1,282,037 |
End of year |
580,477 |
667,134 |
869,784 |
115,947 |
442,395 |
15,602,276 |
3,698 |
1,255,079 |
|
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
VANGUARD FEDERAL MONEY MARKET FUND |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
VANGUARD CASH RESERVES FUND INVESTOR |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
VANGUARD SHORT-TERM INFLATION - PROTECTED SECURITIES INDEX FUND |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$25,497 |
$29,501 |
$45,948 |
$10,748 |
$26,080 |
$13,954 |
$34,660 |
$22,558 |
Capital gain distribution |
— |
— |
— |
— |
— |
— |
— |
— |
Net realized gain (loss) on investments |
964 |
679 |
82,218 |
— |
(3,825) |
(12,907) |
3,658 |
7 |
Net change in unrealized appreciation (depreciation) on investments |
(181,539) |
(182,394) |
(1,508,378) |
— |
(72,005) |
(35,690) |
(355,348) |
(32,489) |
Mortality and expense risk charge (Note 3) |
(7,956) |
(6,842) |
(38,794) |
(3,927) |
(4,632) |
(2,497) |
(9,008) |
(3,018) |
Net increase (decrease) in net assets resulting from operations |
(163,034) |
(159,056) |
(1,419,006) |
6,821 |
(54,382) |
(37,140) |
(326,038) |
(12,942) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
100,252 |
107,175 |
616,826 |
19,317 |
68,914 |
25,349 |
141,368 |
37,975 |
Net transfer from (to) fixed accumulation account |
(303) |
1,778 |
7,877 |
(269) |
(19,077) |
(93,543) |
1,787 |
(10) |
Transfer between funds |
(2,554) |
3,859 |
25,151 |
792,782 |
(509) |
(6,347) |
1,678 |
45,208 |
Payments to contract owners |
(13,586) |
(13,902) |
(218,354) |
(287,211) |
(5,737) |
(14,167) |
(62,042) |
(5,700) |
Annual maintenance charge (Note 3) |
(25) |
(25) |
(50) |
(325) |
(25) |
— |
(150) |
(50) |
Surrender charges (Note 3) |
— |
— |
— |
— |
— |
— |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
83,784 |
98,885 |
431,450 |
524,294 |
43,566 |
(88,708) |
82,641 |
77,423 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(79,250) |
(60,171) |
(987,556) |
531,115 |
(10,816) |
(125,848) |
(243,397) |
64,481 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
1,004,384 |
830,363 |
5,085,773 |
149,224 |
539,830 |
370,633 |
1,159,332 |
299,009 |
End of year |
925,134 |
770,192 |
4,098,217 |
680,339 |
529,014 |
244,785 |
915,935 |
363,490 |
|
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
VANGUARD STAR FUND |
VANGUARD TARGET RETIREMENT 2015 FUND*** |
VANGUARD TARGET RETIREMENT 2025 FUND |
VANGUARD TARGET RETIREMENT 2035 FUND |
VANGUARD TARGET RETIREMENT 2045 FUND |
VANGUARD TARGET RETIREMENT 2055 FUND |
VANGUARD TARGET RETIREMENT 2065 FUND |
OPERATIONS |
|
|
|
|
|
|
|
|
Investment Income |
$43,911 |
$52,664 |
$7,940 |
$215,285 |
$377,895 |
$269,573 |
$14,276 |
$5,711 |
Capital gain distribution |
— |
159,969 |
13,718 |
73,664 |
113,914 |
79,075 |
608 |
— |
Net realized gain (loss) on investments |
73,301 |
(4,885) |
(164,911) |
78,033 |
134,406 |
93,402 |
(4,779) |
1,047 |
Net change in unrealized appreciation (depreciation) on investments |
(707,484) |
(783,843) |
35,880 |
(2,278,678) |
(4,118,740) |
(2,899,878) |
(86,149) |
(42,536) |
Mortality and expense risk charge (Note 3) |
(26,773) |
(24,876) |
(3,887) |
(93,422) |
(160,998) |
(109,715) |
(4,388) |
(2,064) |
Net increase (decrease) in net assets resulting from operations |
(617,045) |
(600,971) |
(111,260) |
(2,005,118) |
(3,653,523) |
(2,567,543) |
(80,432) |
(37,842) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
|
|
|
|
Gross stipulated payments received |
493,047 |
453,155 |
22,183 |
1,212,250 |
2,517,737 |
1,928,990 |
302,799 |
154,401 |
Net transfer from (to) fixed accumulation account |
1,628 |
9,575 |
(32,458) |
66,907 |
(115,339) |
460,018 |
31,279 |
(77) |
Transfer between funds |
38,633 |
14,665 |
(821,000) |
(69,273) |
(134,828) |
(54,405) |
103,320 |
(8,664) |
Payments to contract owners |
(226,322) |
(226,956) |
(19,277) |
(1,642,438) |
(560,179) |
(413,071) |
(18,337) |
— |
Annual maintenance charge (Note 3) |
(100) |
(1,150) |
(275) |
(4,079) |
(11,025) |
(15,896) |
(1,050) |
(275) |
Surrender charges (Note 3) |
— |
— |
— |
— |
— |
— |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
306,886 |
249,289 |
(850,827) |
(436,633) |
1,696,366 |
1,905,636 |
418,011 |
145,385 |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(310,159) |
(351,682) |
(962,087) |
(2,441,751) |
(1,957,157) |
(661,907) |
337,579 |
107,543 |
Net Assets: |
|
|
|
|
|
|
|
|
Beginning of year |
3,256,280 |
3,106,473 |
962,087 |
12,522,275 |
20,646,360 |
13,696,107 |
361,464 |
184,027 |
End of year |
2,946,121 |
2,754,791 |
— |
10,080,524 |
18,689,203 |
13,034,200 |
699,043 |
291,570 |
|
VANGUARD TARGET RETIREMENT INCOME FUND |
VANGUARD TOTAL BOND MARKET INDEX FUND |
VANGUARD VIF GLOBAL BOND INDEX |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
OPERATIONS |
|
|
|
|
Investment Income |
$4,772 |
$51,777 |
$14,707 |
$622,342 |
Capital gain distribution |
678 |
1,630 |
5,432 |
2,211,113 |
Net realized gain (loss) on investments |
(51) |
(10,615) |
(6,406) |
(23,434) |
Net change in unrealized appreciation (depreciation) on investments |
(31,129) |
(349,352) |
(96,339) |
(6,632,970) |
Mortality and expense risk charge (Note 3) |
(1,588) |
(19,145) |
(5,331) |
(163,631) |
Net increase (decrease) in net assets resulting from operations |
(27,318) |
(325,705) |
(87,937) |
(3,986,580) |
CONTRACT OWNERS' TRANSACTIONS |
|
|
|
|
Gross stipulated payments received |
11,172 |
240,443 |
188,068 |
1,027,176 |
Net transfer from (to) fixed accumulation account |
(2) |
(8,409) |
(9,856) |
(285,346) |
Transfer between funds |
— |
38,380 |
5,852 |
(178,197) |
Payments to contract owners |
— |
(71,343) |
(16,524) |
(1,767,080) |
Annual maintenance charge (Note 3) |
(50) |
(1,225) |
(225) |
(10,350) |
Surrender charges (Note 3) |
— |
— |
— |
— |
Mortality guarantee adjustment |
— |
— |
— |
— |
Net increase (decrease) in net assets resulting from contract owners; transactions |
11,120 |
197,846 |
167,315 |
(1,213,797) |
TOTAL INCREASE (DECREASE) IN NET ASSETS |
(16,198) |
(127,859) |
79,378 |
(5,200,377) |
Net Assets: |
|
|
|
|
Beginning of year |
199,242 |
2,297,862 |
615,426 |
21,511,153 |
End of year |
183,044 |
2,170,003 |
694,804 |
16,310,776 |
ALLSPRING VIT DISCOVERY FUND |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC2 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS 1 |
MFS VIT II INTERNATIONAL GROWTH SC |
MFS VIT MID CAP VALUE PORTFOLIO SC |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
The funds listed above are collectively referred to as the "Funds". |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
VANGUARD FEDERAL MONEY MARKET FUND |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
VANGUARD SHORT-TERM INFLATION-PROTECTED SECURITIES INDEX FUND |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
VANGUARD STAR FUND |
VANGUARD TARGET RETIREMENT 2015 FUND |
VANGUARD TARGET RETIREMENT 2025 FUND |
VANGUARD TARGET RETIREMENT 2030 FUND |
VANGUARD TARGET RETIREMENT 2035 FUND |
VANGUARD TARGET RETIREMENT 2040 FUND |
VANGUARD TARGET RETIREMENT 2045 FUND |
VANGUARD TARGET RETIREMENT 2050 FUND |
VANGUARD TARGET RETIREMENT 2055 FUND |
VANGUARD TARGET RETIREMENT 2060 FUND |
VANGUARD TARGET RETIREMENT 2065 FUND |
VANGUARD TARGET RETIREMENT INCOME FUND |
VANGUARD TOTAL BOND MARKET INDEX FUND |
VANGUARD VIF GLOBAL BOND INDEX |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
|
Purchases |
Sales |
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
$857,674 |
$2,159,577 |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
21,027 |
19,362 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
2,938,118 |
2,128,280 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
547,894 |
487,745 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
670,895 |
557,691 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
1,369,911 |
1,386,531 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
159,104 |
85,319 |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
3,223,698 |
2,155,540 |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
3,362,179 |
2,354,335 |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
183,550 |
102,881 |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
97,717 |
181,415 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
911,267 |
535,080 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
1,991,659 |
740,878 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
1,666,576 |
623,174 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
292,318 |
54,421 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
97,694 |
7,902 |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
83,115 |
82,125 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
129,635 |
76,928 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
590,506 |
541,511 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
549,998 |
463,393 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
1,259,018 |
804,428 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
8,353,695 |
5,453,121 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
119,910 |
1,265 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
938,895 |
1,562,288 |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
810,413 |
801,110 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
1,059,543 |
894,103 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
3,602,352 |
416,225 |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
204,174 |
127,806 |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
203,023 |
282,283 |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS |
451,991 |
191,072 |
MFS VIT II INTERNATIONAL GROWTH SC |
276,951 |
59,195 |
MFS VIT MID CAP VALUE PORTFOLIO SC |
233,297 |
158,325 |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
37,076 |
1,169 |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
69,760 |
35,659 |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
559,268 |
340,077 |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
37,847 |
29,152 |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO** |
– |
– |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
744,593 |
348,529 |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
19,372 |
9,895 |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
182,361 |
363,272 |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
75,615 |
45,088 |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
120,684 |
43,091 |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
141,183 |
72,127 |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
46,080 |
11,012 |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
33,689 |
68,843 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
2,841,074 |
946,190 |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
188 |
34 |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
1,412,078 |
133,799 |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
43,584 |
974,001 |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
161,485 |
59,542 |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
835,866 |
262,904 |
VANGUARD FEDERAL MONEY MARKET FUND |
109,399 |
133,884 |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
102,542 |
139,356 |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
31,162 |
17,451 |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
185,194 |
57,497 |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
83,412 |
80,723 |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
555,501 |
253,884 |
|
Purchases |
Sales |
VANGUARD STAR FUND |
662,780 |
628,031 |
VANGUARD TARGET RETIREMENT 2015 FUND |
– |
– |
VANGUARD TARGET RETIREMENT 2025 FUND |
1,428,753 |
1,067,949 |
VANGUARD TARGET RETIREMENT 2030 FUND* |
72,865 |
(554) |
VANGUARD TARGET RETIREMENT 2035 FUND |
3,678,180 |
837,272 |
VANGUARD TARGET RETIREMENT 2040 FUND* |
67,752 |
9,284 |
VANGUARD TARGET RETIREMENT 2045 FUND |
2,473,943 |
690,003 |
VANGUARD TARGET RETIREMENT 2050 FUND* |
179,406 |
(48) |
VANGUARD TARGET RETIREMENT 2055 FUND |
560,187 |
28,373 |
VANGUARD TARGET RETIREMENT 2060 FUND* |
26,702 |
101 |
VANGUARD TARGET RETIREMENT 2065 FUND |
217,419 |
19,652 |
VANGUARD TARGET RETIREMENT INCOME FUND |
8,429 |
20,118 |
VANGUARD TOTAL BOND MARKET INDEX FUND |
574,934 |
228,615 |
VANGUARD VIF GLOBAL BOND INDEX |
248,840 |
74,250 |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
1,762,721 |
3,093,128 |
Account Division |
Units outstanding at 01/01/2022 |
Consideration Received 2022 |
Net Transfers 2022 |
Payments to Contract Owners 2022 |
Units Outstanding at 12/31/2022 |
Consideration Received 2023 |
Net Transfers 2023 |
Payments to Contract Owners 2023 |
Units Outstanding at 12/31/2023 |
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
130,880 |
14,649 |
5,905 |
(17,295) |
134,140 |
12,427 |
(2,552) |
(17,070) |
126,945 |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
4,457 |
835 |
2,233 |
(10) |
7,516 |
954 |
(8) |
(357) |
8,105 |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
52,975 |
7,963 |
503 |
(8,053) |
53,388 |
6,684 |
(117) |
(6,885) |
53,070 |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
144,216 |
10,987 |
(11,829) |
(12,925) |
130,449 |
13,941 |
(1,037) |
(21,690) |
121,663 |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
105,443 |
15,608 |
3,772 |
(8,606) |
116,217 |
16,379 |
(4,760) |
(9,137) |
118,699 |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
345,686 |
34,003 |
(13,585) |
(59,823) |
306,281 |
34,504 |
942 |
(41,112) |
300,615 |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
71,993 |
8,771 |
(25,962) |
(1,555) |
53,247 |
4,812 |
5,864 |
(3,880) |
60,043 |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
397,806 |
37,854 |
(11,161) |
(28,131) |
396,368 |
36,768 |
(5,537) |
(28,872) |
398,726 |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
109,534 |
10,601 |
(3,398) |
(8,065) |
108,672 |
10,037 |
(2,759) |
(7,965) |
107,985 |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
12,829 |
6,277 |
1,195 |
(1,122) |
19,179 |
4,182 |
454 |
(1,364) |
22,450 |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
54,287 |
6,609 |
(10,229) |
(3,674) |
46,993 |
3,407 |
(3,101) |
(6,163) |
41,136 |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
229,370 |
53,388 |
(13,487) |
(13,815) |
255,456 |
34,045 |
(3,037) |
(16,901) |
269,563 |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
252,406 |
49,736 |
(18,043) |
(15,184) |
268,915 |
50,631 |
(2,403) |
(15,273) |
301,869 |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
190,212 |
37,583 |
(2,262) |
(8,138) |
217,394 |
43,335 |
(1,483) |
(15,645) |
243,601 |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
8,048 |
15,744 |
(92) |
(155) |
23,545 |
21,141 |
(1,738) |
(1,612) |
41,335 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
3,102 |
4,253 |
183 |
(62) |
7,476 |
6,235 |
945 |
(426) |
14,230 |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
48,437 |
4,358 |
(4,351) |
(5,381) |
43,063 |
4,917 |
1 |
(5,486) |
42,495 |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
74,883 |
9,663 |
(3,902) |
(3,813) |
76,831 |
5,776 |
(1,274) |
(2,181) |
79,153 |
Account Division |
Units outstanding at 01/01/2022 |
Consideration Received 2022 |
Net Transfers 2022 |
Payments to Contract Owners 2022 |
Units Outstanding at 12/31/2022 |
Consideration Received 2023 |
Net Transfers 2023 |
Payments to Contract Owners 2023 |
Units Outstanding at 12/31/2023 |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
333,917 |
29,385 |
(10,521) |
(50,227) |
302,554 |
28,782 |
(3,237) |
(20,731) |
307,367 |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
275,489 |
26,548 |
(12,155) |
(10,987) |
278,895 |
20,209 |
1,413 |
(19,279) |
281,237 |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
286,253 |
50,469 |
(19,926) |
(13,831) |
302,965 |
51,819 |
(18,517) |
(14,191) |
322,076 |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
144,684 |
12,258 |
(3,970) |
(13,946) |
139025 |
10,312 |
(185) |
(12,727) |
136,425 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
508 |
947 |
793 |
– |
2,248 |
9,672 |
1 |
(51) |
11,869 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
324,161 |
49,439 |
806 |
(72,782) |
301,624 |
37,266 |
(4,891) |
(57,552) |
276,447 |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
328,923 |
26,550 |
491 |
(18,998) |
336,965 |
22,397 |
(6,364) |
(21,863) |
331,135 |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
224,703 |
22,123 |
(6,888) |
(22,087) |
217,851 |
23,455 |
960 |
(23,285) |
218,981 |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
– |
51,973.00 |
1,310,994.00 |
(104,561.00) |
1,258,406.00 |
246,668 |
2,911,484 |
(169,815) |
4,246,743 |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
20,555 |
3,251 |
(648) |
(2,697) |
20,460 |
3,039 |
1,454 |
(2,438) |
22,515 |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
37,255 |
3,734 |
116 |
(2,816) |
38,289 |
3,554 |
91 |
(3,467) |
38,467 |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS 1 |
31,336 |
3,449 |
(1,244) |
(979) |
32,561 |
3,797 |
757 |
(2,573) |
34,542 |
MFS VIT II INTERNATIONAL GROWTH SC |
21,348 |
8,732 |
2,642 |
(2,103) |
30,619 |
8,510 |
3,506 |
(951) |
41,684 |
MFS VIT MID CAP VALUE PORTFOLIO SC |
57,264 |
10,211 |
2,282 |
(4,423) |
65,334 |
9,495 |
(1,057) |
(7,952) |
65,819 |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
1,002 |
694 |
254 |
(20) |
1,930 |
1,281 |
524 |
(4) |
3,731 |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
9,353 |
1,514 |
(110) |
(601) |
10,157 |
1,707 |
(158) |
(457) |
11,249 |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
42,685 |
5,890 |
63 |
(2,089) |
46,550 |
5,860 |
(1,306) |
(3,561) |
47,543 |
Account Division |
Units outstanding at 01/01/2022 |
Consideration Received 2022 |
Net Transfers 2022 |
Payments to Contract Owners 2022 |
Units Outstanding at 12/31/2022 |
Consideration Received 2023 |
Net Transfers 2023 |
Payments to Contract Owners 2023 |
Units Outstanding at 12/31/2023 |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
12,464 |
1,579 |
(44) |
(392) |
13,608 |
1,261 |
(202) |
(676) |
13,991 |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
1,484,855 |
26,773 |
(1,493,619) |
(18,008) |
– |
– |
– |
– |
– |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
23,107 |
3,711 |
(623) |
(1,203) |
24,993 |
3,910 |
533 |
(2,383) |
27,052 |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
24,183 |
1,956 |
(408) |
(1,436) |
24,295 |
1,832 |
(128) |
(631) |
25,368 |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
11,758 |
1,363 |
(323) |
(270) |
12,529 |
1,463 |
(1,594) |
(893) |
11,504 |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
57,806 |
7,844 |
(271) |
(5,051) |
60,328 |
5,380 |
(1,359) |
(2,085) |
62,263 |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
50,145 |
5,070 |
753 |
(3,165) |
52,803 |
6,243 |
353 |
(1,925) |
57,474 |
T. ROWE PRICE SMALL- CAP VALUE FUND INVESTOR CLASS |
9,718 |
986 |
(199) |
(387) |
10,119 |
1,239 |
(132) |
(661) |
10,566 |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
7,301 |
960 |
(56) |
(492) |
7,713 |
2,605 |
(310) |
(236) |
9,772 |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
26,289 |
1,941 |
(157) |
(4,446) |
23,627 |
1,657 |
(257) |
(2,135) |
22,891 |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
44,946 |
5,859 |
(368) |
(1,695) |
48,742 |
6,570 |
(115) |
(2,848) |
52,348 |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
3,709 |
– |
– |
– |
3,709 |
– |
– |
– |
3,709 |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
70,484 |
11,932 |
362 |
(559) |
82,218 |
15,985 |
62,144 |
(6,149) |
154,198 |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
58,285 |
6,831 |
(201) |
(947) |
63,968 |
2,612 |
(65,843) |
(737) |
– |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
17,994 |
2,711 |
135 |
(357) |
20,484 |
2,942 |
107 |
(934) |
22,599 |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
40,807 |
6,246 |
313 |
(2,243) |
45,123 |
7,173 |
203 |
(2,644) |
49,856 |
VANGUARD FEDERAL MONEY MARKET FUND |
148,422 |
19,149 |
788,664 |
(285,843) |
670,392 |
26,044 |
49,587 |
(125,702) |
620,321 |
Account Division |
Units outstanding at 01/01/2022 |
Consideration Received 2022 |
Net Transfers 2022 |
Payments to Contract Owners 2022 |
Units Outstanding at 12/31/2022 |
Consideration Received 2023 |
Net Transfers 2023 |
Payments to Contract Owners 2023 |
Units Outstanding at 12/31/2023 |
VANGUARD HIGH- YIELD CORPORATE FUND ADMIRAL SHARES |
74,504 |
10,303 |
(2,925) |
(959) |
80,924 |
10,375 |
(3,050) |
(14,600) |
73,649 |
VANGUARD HIGH- YIELD CORPORATE FUND INVESTOR SHARES |
43,131 |
3,180 |
(12,956) |
(1,824) |
31,531 |
2,002 |
(109) |
(1,586) |
31,838 |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
20,124 |
3,009 |
32 |
(1,421) |
21,744 |
3,324 |
(284) |
(898) |
23,886 |
VANGUARD SHORT- TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
10,973 |
1,412 |
1,664 |
(217) |
13,833 |
2,070 |
(936) |
(1,207) |
13,760 |
VANGUARD SMALL- CAP INDEX FUND ADMIRAL SHARES |
31,763 |
5,604 |
496 |
(2,669) |
35,194 |
5,120 |
(81) |
(2,754) |
37,479 |
VANGUARD STAR FUND |
65,635 |
11,252 |
530 |
(5,805) |
71,613 |
11,566 |
(2,596) |
(11,579) |
69,004 |
VANGUARD TARGET RETIREMENT 2015 FUND |
41,606 |
1,025 |
(41,690) |
(941) |
– |
– |
– |
– |
– |
VANGUARD TARGET RETIREMENT 2025 FUND |
446,656 |
49,447 |
(58) |
(66,578) |
429,467 |
39,657 |
(7,006) |
(30,712) |
431,406 |
VANGUARD TARGET RETIREMENT 2030 FUND* |
– |
– |
– |
– |
– |
2,077 |
5 |
– |
2,082 |
VANGUARD TARGET RETIREMENT 2035 FUND |
630,242 |
89,192 |
(9,281) |
(19,887) |
690,266 |
98,314 |
(3,315) |
(14,082) |
771,183 |
VANGUARD TARGET RETIREMENT 2040 FUND* |
– |
– |
– |
– |
– |
1,173 |
403 |
– |
1,576 |
VANGUARD TARGET RETIREMENT 2045 FUND |
374,255 |
61,583 |
12,655 |
(13,724) |
434,769 |
63,742 |
(2,387) |
(15,342) |
480,783 |
VANGUARD TARGET RETIREMENT 2050 FUND* |
– |
– |
– |
– |
– |
4,018 |
147 |
– |
4,164 |
VANGUARD TARGET RETIREMENT 2055 FUND |
6,265 |
6,226 |
2,695 |
(377) |
14,809 |
8,648 |
1,568 |
(135) |
24,890 |
VANGUARD TARGET RETIREMENT 2060 FUND* |
– |
– |
– |
– |
– |
303 |
312 |
– |
614 |
VANGUARD TARGET RETIREMENT 2065 FUND |
5,736 |
5,664 |
(287) |
(9) |
11,104 |
7,227 |
(1) |
(551) |
17,780 |
VANGUARD TARGET RETIREMENT INCOME FUND |
10,740 |
667 |
– |
(2) |
11,405 |
78 |
(7) |
(1,055) |
10,421 |
VANGUARD TOTAL BOND MARKET INDEX FUND |
177,327 |
20,610 |
2,741 |
(6,115) |
194,563 |
31,932 |
10,833 |
(14,843) |
222,485 |
VANGUARD VIF GLOBAL BOND INDEX |
28,082 |
9,608 |
(43) |
(838) |
36,809 |
9,255 |
1,821 |
(1,611) |
46,274 |
Account Division |
Units outstanding at 01/01/2022 |
Consideration Received 2022 |
Net Transfers 2022 |
Payments to Contract Owners 2022 |
Units Outstanding at 12/31/2022 |
Consideration Received 2023 |
Net Transfers 2023 |
Payments to Contract Owners 2023 |
Units Outstanding at 12/31/2023 |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
541,617 |
30,267 |
(13,516) |
(54,195) |
504,173 |
27,131 |
(13,628) |
(60,119) |
457,557 |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
ALLSPRING VT DISCOVERY SMID CAP GROWTH FUND |
126,945 |
60.27 to 66.27 |
8,236,006 |
0.75% to 1.25% |
-% |
18.78% to 19.25% |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
8,105 |
10.94 to 11.05 |
88,871 |
0.85% to 1.25% |
-% |
5.39% to 5.54% |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
53,070 |
261.14 to 271.89 |
14,272,145 |
0.75% to 1.25% |
0.18% |
36.44% to 37.12% |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
121,663 |
16.60 to 17.77 |
2,121,285 |
0.75% to 1.25% |
1.86% |
8.21% to 9.44% |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
118,699 |
34.39 to 35.88 |
4,210,234 |
0.75% to 1.25% |
1.29% |
14.25% to 14.82% |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
300,615 |
30.08 to 31.78 |
9,109,805 |
0.75% to 1.25% |
1.66% |
15.87% to 16.22% |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
60,043 |
08.46 to 09.21 |
545,964 |
0.75% to 1.25% |
5.98% |
10.88% to 12.04% |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
398,726 |
47.11 to 51.70 |
20,318,997 |
0.75% to 1.25% |
0.99% |
13.96% to 14.53% |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
107,985 |
204.13 to 220.79 |
23,275,944 |
0.75% to 1.25% |
1.22% |
14.46% to 15.03% |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
22,450 |
36.08 to 36.83 |
812,800 |
0.75% to 1.25% |
-% |
7.38% to 7.88% |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
41,136 |
17.85 to 18.58 |
735,565 |
0.75% to 1.25% |
3.32% |
9.58% to 10.14% |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
269,563 |
20.43 to 21.29 |
5,528,013 |
0.75% to 1.25% |
2.62% |
12.25% to 12.88% |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
301,869 |
34.92 to 35.95 |
10,588,743 |
0.75% to 1.25% |
1.80% |
15.12% to 16.08% |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
243,601 |
34.65 to 35.70 |
8,510,476 |
0.75% to 1.25% |
1.32% |
17.06% to 18.41% |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
41,335 |
14.05 to 14.48 |
596,297 |
0.75% to 1.25% |
1.47% |
16.99% to 18.49% |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
14,230 |
14.00 to 14.43 |
204,513 |
0.75% to 1.25% |
1.53% |
16.96% to 18.47% |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
42,495 |
12.97 to 13.56 |
567,434 |
0.75% to 1.25% |
3.65% |
6.57% to 7.19% |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
79,153 |
17.26 to 18.05 |
1,405,683 |
0.75% to 1.25% |
2.49% |
11.06% to 11.83% |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
307,367 |
17.25 to 17.99 |
5,450,488 |
0.75% to 1.25% |
2.24% |
12.68% to 13.22% |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
281,237 |
19.87 to 20.83 |
5,773,986 |
0.75% to 1.25% |
1.91% |
13.93% to 14.70% |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
322,076 |
21.64 to 22.46 |
7,143,647 |
0.75% to 1.25% |
1.50% |
16.03% to 16.61% |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
136,425 |
581.34 to 615.85 |
82,940,412 |
0.75% to 1.25% |
1.26% |
24.33% to 24.95% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
11,869 |
12.46 to 12.56 |
147,929 |
0.85% to 1.25% |
2.08% |
5.24% to 5.46% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
276,447 |
16.36 to 17.61 |
4,834,757 |
0.75% to 1.25% |
2.35% |
4.90% to 5.41% |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
331,135 |
31.06 to 35.24 |
10,949,680 |
0.75% to 1.25% |
0.81% |
18.74% to 19.33% |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
218,981 |
23.67 to 24.51 |
5,311,032 |
0.75% to 1.25% |
2.30% |
9.53% to 10.06% |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
4,246,743 |
01.04 to 01.05 |
4,455,112 |
0.75% to 1.25% |
5.20% |
3.96% to 4.00% |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
22,515 |
41.86 to 43.45 |
946,731 |
0.75% to 1.25% |
1.49% |
11.64% to 12.30% |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
38,467 |
44.19 to 46.03 |
1,749,044 |
0.75% to 1.25% |
-% |
6.71% to 7.37% |
LVIP JPMORGAN U.S. EQUITY FUND STANDARD CLASS |
34,542 |
68.10 to 71.55 |
2,426,921 |
0.75% to 1.25% |
1.54% |
25.69% to 26.21% |
MFS VIT II INTERNATIONAL GROWTH SC |
41,684 |
18.80 to 19.20 |
786,616 |
0.75% to 1.25% |
0.88% |
13.32% to 13.88% |
MFS VIT MID CAP VALUE PORTFOLIO SC |
65,819 |
17.92 to 18.89 |
1,215,043 |
0.75% to 1.25% |
1.46% |
10.34% to 11.60% |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
3,731 |
21.52 to 21.69 |
80,393 |
0.85% to 1.25% |
-% |
13.32% to 13.62% |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
11,249 |
37.21 to 37.91 |
420,561 |
0.85% to 1.25% |
1.13% |
1.09% to 1.58% |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
47,543 |
65.02 to 67.31 |
3,192,480 |
0.85% to 1.25% |
2.08% |
8.02% to 8.72% |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
13,991 |
24.48 to 25.69 |
344,725 |
0.85% to 1.25% |
2.51% |
10.52% to 10.92% |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
27,052 |
139.65 to 146.57 |
3,952,530 |
0.85% to 1.25% |
-% |
43.54% to 44.06% |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
25,368 |
08.19 to 08.51 |
208,412 |
0.85% to 1.25% |
-% |
0.09% to 6.78% |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
11,504 |
129.86 to 136.02 |
1,554,053 |
0.85% to 1.25% |
2.49% |
19.92% to 20.33% |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
62,263 |
09.98 to 10.70 |
621,871 |
0.85% to 1.25% |
-% |
3.73% to 3.88% |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
57,474 |
14.49 to 14.69 |
837,167 |
0.85% to 1.25% |
3.85% |
15.18% to 15.40% |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
10,566 |
91.31 to 96.04 |
1,009,819 |
0.85% to 1.25% |
2.48% |
10.52% to 11.27% |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
9,772 |
16.04 to 17.08 |
157,034 |
0.85% to 1.25% |
0.65% |
0.86% to 7.29% |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
22,891 |
18.13 to 19.95 |
436,818 |
0.75% to 1.25% |
4.31% |
1.57% to 2.36% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
52,348 |
386.31 to 400.58 |
20,965,284 |
0.85% to 1.25% |
-% |
24.77% to 25.18% |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
3,709 |
00.99 to 01.05 |
3,852 |
0.85% to 1.25% |
1.60% |
4.00% to 5.32% |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
154,198 |
17.27 to 17.87 |
2,746,698 |
0.85% to 1.25% |
4.95% |
16.45% to 16.72% |
VANGUARD DEVELOPED MARKETS INDEX FUND INVESTOR SHARES |
– |
– |
– |
– |
– |
–2 |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
22,599 |
38.92 to 41.39 |
919,466 |
0.85% to 1.25% |
0.76% |
7.10% to 8.27% |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
49,856 |
106.71 to 114.02 |
5,627,440 |
0.85% to 1.25% |
3.62% |
23.91% to 24.34% |
VANGUARD FEDERAL MONEY MARKET FUND |
620,321 |
01.03 to 01.06 |
655,854 |
0.85% to 1.25% |
1.40% |
3.92% to 4.04% |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
73,649 |
07.00 to 07.26 |
533,184 |
0.85% to 1.25% |
4.64% |
10.58% to 10.84% |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
31,838 |
08.30 to 08.90 |
273,550 |
0.85% to 1.25% |
5.88% |
10.56% to 10.81% |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
23,886 |
43.58 to 46.89 |
1,114,930 |
0.85% to 1.25% |
5.80% |
10.05% to 10.86% |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
13,760 |
27.03 to 27.90 |
374,751 |
0.85% to 1.25% |
4.13% |
3.60% to 4.03% |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
37,479 |
93.02 to 99.39 |
3,674,726 |
0.85% to 1.25% |
2.83% |
16.93% to 17.21% |
VANGUARD STAR FUND |
69,004 |
43.38 to 44.68 |
3,081,130 |
0.85% to 1.25% |
1.65% |
15.19% to 16.14% |
VANGUARD TARGET RETIREMENT 2025 FUND |
431,406 |
25.89 to 26.68 |
11,499,975 |
0.85% to 1.25% |
2.20% |
12.47% to 13.58% |
VANGUARD TARGET RETIREMENT 2030 FUND |
2,082 |
36.19 to 36.26 |
75,485 |
0.85% to 1.25% |
-% |
8.45% to 8.66%1 |
VANGUARD TARGET RETIREMENT 2035 FUND |
771,183 |
30.04 to 31.50 |
24,249,609 |
0.85% to 1.25% |
2.82% |
15.01% to 16.15% |
VANGUARD TARGET RETIREMENT 2040 FUND |
1,576 |
40.02 to 40.12 |
63,130 |
0.85% to 1.25% |
-% |
9.84% to 10.14%1 |
VANGUARD TARGET RETIREMENT 2045 FUND |
480,783 |
34.10 to 35.60 |
17,069,712 |
0.85% to 1.25% |
2.74% |
17.63% to 18.47% |
VANGUARD TARGET RETIREMENT 2050 FUND |
4,164 |
45.15 to 45.26 |
188,205 |
0.85% to 1.25% |
-% |
10.86% to 11.13%1 |
VANGUARD TARGET RETIREMENT 2055 FUND |
24,890 |
54.73 to 56.27 |
1,399,418 |
0.85% to 1.25% |
2.53% |
17.95% to19.14% |
VANGUARD TARGET RETIREMENT 2060 FUND |
614 |
46.38 to 46.58 |
28,506 |
0.85% to 1.25% |
-% |
10.81% to 11.29%1 |
VANGUARD TARGET RETIREMENT 2065 FUND |
17,780 |
30.72 to 31.36 |
555,858 |
0.85% to 1.25% |
2.85% |
18.98% to 19.15% |
VANGUARD TARGET RETIREMENT INCOME FUND |
10,421 |
17.61 to 17.98 |
183,508 |
0.85% to 1.25% |
4.06% |
9.63% to 10.17% |
VANGUARD TOTAL BOND MARKET INDEX FUND |
222,485 |
11.24 to 11.82 |
2,599,800 |
0.85% to 1.25% |
2.64% |
4.65% to 5.14% |
VANGUARD VIF GLOBAL BOND INDEX |
46,274 |
19.86 to 20.24 |
921,915 |
0.75% to 1.25% |
2.99% |
5.53% to 5.97% |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
457,557 |
34.99 to 38.38 |
17,072,788 |
0.75% to 1.25% |
3.09% |
15.02% to 15.57% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
ALLSPRING VT DISCOVERY FUND |
134,140 |
50.74 to 55.57 |
7,308,062 |
0.75% to 1.25% |
-% |
(38.58)% to (38.32)% |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
7,516 |
10.38 to 10.47 |
78,149 |
0.85% to 1.25% |
0.27% |
(18.20)% to (18.10)% |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
53,388 |
191.39 to 198.29 |
10,488,319 |
0.75% to 1.25% |
0.10% |
(30.99)% to (30.64)% |
AMERICAN FUNDS IS MANAGED RISK ALLOCATION FUND CLASS P2 |
130,449 |
15.34 to 16.28 |
2,080,543 |
0.75% to 1.25% |
2.03% |
(15.48)% to (14.65)% |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
116,217 |
30.10 to 31.25 |
3,594,166 |
0.75% to 1.25% |
1.05% |
(23.23)% to (22.86)% |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
306,281 |
25.96 to 27.35 |
8,005,135 |
0.75% to 1.25% |
1.61% |
(11.46)% to (9.29)% |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
53,247 |
07.63 to 08.22 |
432,497 |
0.75% to 1.25% |
4.70% |
(12.40)% to (11.23)% |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
396,368 |
41.34 to 45.14 |
17,644,521 |
0.75% to 1.25% |
0.87% |
(17.68)% to (17.28)% |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
108,672 |
178.34 to 191.94 |
20,370,346 |
0.75% to 1.25% |
0.89% |
(14.59)% to (14.16)% |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
19,179 |
33.60 to 34.14 |
646,329 |
0.75% to 1.25% |
-% |
(29.53)% to (29.20)% |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
46,993 |
16.29 to 16.87 |
766,446 |
0.75% to 1.25% |
1.81% |
(15.60)% to (15.18)% |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
255,456 |
18.20 to 18.86 |
4,663,882 |
0.75% to 1.25% |
1.76% |
(17.42)% to (17.03)% |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
268,915 |
30.25 to 30.97 |
8,166,432 |
0.75% to 1.25% |
1.43% |
(18.92)% to (18.41)% |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
217,394 |
29.43 to 30.15 |
6,428,926 |
0.75% to 1.25% |
1.36% |
(19.87)% to (19.02)% |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
23,545 |
12.01 to 12.24 |
287,561 |
0.75% to 1.25% |
1.67% |
(19.83)% to (18.97)% |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
7,476 |
11.97 to 12.19 |
90,995 |
0.75% to 1.25% |
1.55% |
(19.83)% to (18.96)% |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
43,063 |
12.17 to 12.65 |
537,232 |
0.75% to 1.25% |
2.04% |
(11.04)% to (10.41)% |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
76,831 |
15.49 to 16.14 |
1,222,198 |
0.75% to 1.25% |
1.83% |
(15.26)% to (14.65)% |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
302,554 |
15.29 to 15.89 |
4,745,673 |
0.75% to 1.25% |
1.55% |
(16.28)% to (15.88)% |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
278,895 |
17.44 to 18.16 |
4,998,253 |
0.75% to 1.25% |
1.42% |
(16.94)% to (16.43)% |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
302,965 |
18.65 to 19.26 |
5,771,569 |
0.75% to 1.25% |
0.94% |
(18.23)% to (17.83)% |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
139,025 |
467.57 to 492.88 |
67,710,608 |
0.75% to 1.25% |
1.14% |
(19.44)% to (19.03)% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
2,248 |
11.84 to 11.91 |
26,643 |
0.85% to 1.25% |
3.72% |
(13.83)% to (13.38)% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
301,624 |
15.52 to 16.77 |
5,023,275 |
0.75% to 1.25% |
1.99% |
(14.11)% to (13.88)% |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
336,965 |
26.10 to 29.59 |
9,352,712 |
0.75% to 1.25% |
0.77% |
(25.62)% to (25.25)% |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
217,851 |
21.61 to 22.27 |
4,806,032 |
0.75% to 1.25% |
1.07% |
(28.61)% to (28.23)% |
GOLDMAN SACHS GOVERNMENT MONEY MARKET FUND INSTITUTIONAL SHARES |
1,258,406 |
01.00 to 01.01 |
1,268,984 |
0.75% to 1.25% |
-% |
0.00% to 0.00%1 |
JPMORGAN INSURANCE TRUST U.S. EQUITY PORTFOLIO CLASS 1 |
32,561 |
54.18 to 56.69 |
1,815,500 |
0.75% to 1.25% |
0.50% |
(19.67)% to (19.30)% |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
20,460 |
37.47 to 38.69 |
769,241 |
0.75% to 1.25% |
0.87% |
(14.83)% to (14.02)% |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
38,289 |
41.41 to 42.87 |
1,622,872 |
0.75% to 1.25% |
-% |
(36.84)% to (36.47)% |
MFS VIT II INTERNATIONAL GROWTH SC |
30,619 |
16.59 to 16.86 |
509,422 |
0.75% to 1.25% |
0.41% |
(15.96)% to (15.57)% |
MFS VIT MID CAP VALUE PORTFOLIO SC |
65,334 |
16.24 to 16.96 |
1,083,095 |
0.75% to 1.25% |
0.80% |
(10.62)% to (9.71)% |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
1,930 |
18.99 to 19.09 |
36,675 |
0.85% to 1.25% |
-% |
(30.41)% to (30.20)% |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
10,157 |
36.81 to 37.32 |
375,514 |
0.85% to 1.25% |
0.43% |
(24.09)% to (23.87)% |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
46,550 |
60.19 to 61.91 |
2,876,875 |
0.85% to 1.25% |
2.02% |
(4.72)% to (4.10)% |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
13,608 |
22.15 to 23.16 |
303,299 |
0.85% to 1.25% |
1.68% |
(27.02)% to (26.73)% |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
– |
– |
– |
– |
– |
–2 |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
24,993 |
97.29 to 101.74 |
2,536,403 |
0.85% to 1.25% |
-% |
(40.93)% to (40.66)% |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
24,295 |
07.72 to 07.97 |
188,137 |
0.85% to 1.25% |
1.70% |
(21.09)% to (21.01)% |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
12,529 |
108.29 to 113.04 |
1,408,705 |
0.85% to 1.25% |
-% |
(37.76)% to (37.54)% |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
60,328 |
09.61 to 10.30 |
580,477 |
0.85% to 1.25% |
2.22% |
(15.14)% to (15.02)% |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
52,803 |
12.58 to 12.73 |
667,134 |
0.85% to 1.25% |
2.10% |
(16.25)% to (16.14)% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
10,119 |
82.62 to 86.31 |
869,784 |
0.85% to 1.25% |
0.33% |
(19.76)% to (19.24)% |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
7,713 |
15.01 to 15.92 |
115,947 |
0.85% to 1.25% |
3.29% |
(11.45)% to (11.06)% |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
23,627 |
17.85 to 19.49 |
442,395 |
0.75% to 1.25% |
-% |
(6.35)% to (5.53)% |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
48,742 |
309.62 to 320.32 |
15,602,276 |
0.85% to 1.25% |
1.52% |
(19.00)% to (18.84)% |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
3,709 |
00.94 to 01.01 |
3,698 |
0.85% to 1.25% |
1.60% |
1.00% to 1.01% |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
82,218 |
14.83 to 15.31 |
1,255,079 |
0.85% to 1.25% |
2.69% |
(16.49)% to (15.79)% |
VANGUARD DEVELOPED MARKETS INDEX FUND |
63,968 |
13.65 to 14.56 |
925,134 |
0.85% to 1.25% |
2.64% |
(16.50)% to (15.79)% |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
20,484 |
36.34 to 38.30 |
770,192 |
0.85% to 1.25% |
3.69% |
(19.14)% to (18.48)% |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
45,123 |
86.12 to 91.70 |
4,098,217 |
0.85% to 1.25% |
1.00% |
(27.34)% to (27.09)% |
VANGUARD FEDERAL MONEY MARKET FUND |
670,392 |
00.99 to 01.02 |
680,339 |
0.85% to 1.25% |
2.59% |
0.99% to 1.02% |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
80,924 |
06.32 to 06.55 |
529,014 |
0.85% to 1.25% |
4.88% |
(10.11)% to (9.71)% |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
31,531 |
07.49 to 08.05 |
244,785 |
0.85% to 1.25% |
4.53% |
(10.49)% to (9.82)% |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
21,744 |
39.60 to 42.34 |
915,935 |
0.85% to 1.25% |
3.34% |
(27.47)% to (26.83)% |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
13,833 |
26.09 to 26.82 |
363,490 |
0.85% to 1.25% |
6.81% |
(3.73)% to (3.32)% |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
35,194 |
79.55 to 84.80 |
2,946,121 |
0.85% to 1.25% |
1.42% |
(18.52)% to (18.31)% |
VANGUARD STAR FUND |
71,613 |
37.66 to 38.47 |
2,754,791 |
0.85% to 1.25% |
1.80% |
(19.39)% to (18.70)% |
VANGUARD TARGET RETIREMENT 2015 FUND |
– |
– |
– |
– |
– |
–2 |
VANGUARD TARGET RETIREMENT 2025 FUND |
429,467 |
23.02 to 23.49 |
10,080,524 |
0.85% to 1.25% |
1.90% |
(17.07)% to (16.26)% |
VANGUARD TARGET RETIREMENT 2035 FUND |
690,266 |
26.12 to 27.12 |
18,689,203 |
0.85% to 1.25% |
1.92% |
(18.04)% to (17.32)% |
VANGUARD TARGET RETIREMENT 2045 FUND |
434,769 |
28.99 to 30.05 |
13,034,200 |
0.85% to 1.25% |
2.02% |
(18.70)% to (18.05)% |
VANGUARD TARGET RETIREMENT 2055 FUND |
14,809 |
46.40 to 47.23 |
699,043 |
0.85% to 1.25% |
2.69% |
(18.82)% to (18.15)% |
VANGUARD TARGET RETIREMENT 2065 FUND |
11,104 |
25.82 to 26.32 |
291,570 |
0.85% to 1.25% |
2.40% |
(18.81)% to (18.08)% |
VANGUARD TARGET RETIREMENT INCOME FUND |
11,405 |
16.05 to 16.32 |
183,044 |
0.85% to 1.25% |
2.50% |
(13.59)% to (13.24)% |
VANGUARD TOTAL BOND MARKET INDEX FUND |
194,563 |
10.69 to 11.23 |
2,170,003 |
0.85% to 1.25% |
2.32% |
(14.00)% to (13.23)% |
VANGUARD VIF GLOBAL BOND INDEX |
36,809 |
18.82 to 19.11 |
694,804 |
0.75% to 1.25% |
2.24% |
(13.99)% to (13.61)% |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
504,173 |
30.42 to 33.21 |
16,310,776 |
0.75% to 1.25% |
3.29% |
(18.86)% to (18.44)% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
ALLSPRING VT DISCOVERY FUND |
130,880 |
82.61 to 90.09 |
11,568,161 |
0.75% to 1.25% |
0.00% |
(6.30%) to (5.75%) |
AMERICAN FUNDS IS CAPITAL WORLD BOND FUND 1 |
4,457 |
12.69 to 12.80 |
56,640 |
0.85% to 1.25% |
2.45% |
(5.65%) to (5.33%) |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
52,975 |
277.35 to 285.90 |
15,020,475 |
0.75% to 1.25% |
0.06% |
20.18% to 20.78 |
AMERICAN FUNDS IS MANAGED RISK ASSET ALLOCATION FUND CLASS P2 |
144,216 |
18.15 to 19.11 |
2,695,915 |
0.75% to 1.25% |
1.35% |
10.60% to 11.71% |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
105,443 |
39.21 to 40.51 |
4,229,818 |
0.75% to 1.25% |
0.69% |
3.32% to 3.85% |
AMERICAN FUNDS IS WASHINGTON MUTUAL INVESTORS FUND CLASS 4 |
345,686 |
28.70 to 30.15 |
9,984,873 |
0.75% to 1.25% |
1.31% |
26.32% to 26.73% |
BLACKROCK HIGH YIELD V.I. FUND CLASS III |
71,993 |
8.71 to 9.26 |
659,300 |
0.75% to 1.25% |
3.97% |
3.32% to 4.51% |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO SERVICE SHARES |
397,806 |
50.22 to 54.57 |
21,416,785 |
0.75% to 1.25% |
0.70% |
24.58% to 25.22% |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
109,534 |
208.80 to 223.59 |
23,932,761 |
0.75% to 1.25% |
0.88% |
22.64% to 23.25% |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
12,829 |
47.53 to 48.22 |
613,069 |
0.75% to 1.25% |
0.00% |
10.59% to 12.09% |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
54,287 |
19.30 to 19.89 |
1,049,964 |
0.75% to 1.25% |
1.03% |
5.60% to 6.99% |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
229,370 |
22.04 to 22.73 |
5,069,236 |
0.75% to 1.25% |
0.94% |
8.50% to 10.13% |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
252,406 |
37.20 to 37.96 |
9,418,067 |
0.75% to 1.25% |
0.89% |
13.62% to 14.29% |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
190,212 |
36.44 to 37.23 |
6,960,306 |
0.75% to 1.25% |
0.77% |
15.55% to 16.68% |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
8,048 |
14.98 to 15.13 |
121,594 |
0.75% to 1.25% |
1.45% |
15.59% to 16.68% |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
3,102 |
14.93 to 15.08 |
46,705 |
0.75% to 1.25% |
1.79% |
15.47% to 16.59% |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
48,437 |
13.68 to 14.12 |
675,941 |
0.75% to 1.25% |
0.82% |
2.09% to 2.77% |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
74,883 |
18.24 to 18.91 |
1,398,401 |
0.75% to 1.25% |
1.00% |
8.25% to 9.05% |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
333,917 |
18.26 to 18.89 |
6,234,112 |
0.75% to 1.25% |
0.97% |
10.80% to 11.38% |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
275,489 |
20.99 to 21.73 |
5,917,400 |
0.75% to 1.25% |
0.91% |
12.91% to 13.59% |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
286,253 |
22.80 to 23.44 |
6,646,172 |
0.75% to 1.25% |
0.83% |
16.15% to 16.79% |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
144,684 |
580.38 to 608.72 |
87,102,029 |
0.75% to 1.25% |
1.06% |
26.68% to 27.31% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO INITIAL CLASS |
508 |
13.74 to 13.75 |
6,975 |
0.75% to 1.25% |
0.00% |
0.93% to 1.02%1 |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
324,161 |
18.07 to 19.51 |
6,278,388 |
0.75% to 1.25% |
1.90% |
(2.69%) to (1.62%) |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
328,923 |
35.03 to 39.67 |
12,231,365 |
0.75% to 1.25% |
0.34% |
17.92% to 18.52% |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
224,703 |
30.27 to 31.03 |
6,915,489 |
0.75% to 1.25% |
0.97% |
36.97% to 37.61% |
JPMORGAN INSURANCE TRUST U.S. EQUITY PORTFOLIO CLASS 1 |
31,336 |
67.45 to 70.25 |
2,168,332 |
0.75% to 1.25% |
0.73% |
27.82% to 28.38% |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
20,555 |
43.81 to 45.00 |
903,199 |
0.75% to 1.25% |
0.36% |
29.99% to 31.66% |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO VC SHARES |
37,255 |
65.56 to 67.48 |
2,488,035 |
0.75% to 1.25% |
0.00% |
(3.83%) to (3.48%) |
MFS VIT II INTERNATIONAL GROWTH SC |
21,348 |
19.74 to 19.97 |
422,422 |
0.75% to 1.25% |
0.39% |
7.93% to 8.53% |
MFS VIT MID CAP VALUE PORTFOLIO SC |
57,264 |
18.17 to 18.80 |
1,052,829 |
0.75% to 1.25% |
0.77% |
28.32% to 29.67% |
MFS VIT NEW DISCOVERY SERIES INITIAL CLASS |
1,002 |
27.29 to 27.35 |
27,360 |
0.85% to 1.25% |
0.00% |
(2.84%) to (2.65%)1 |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
9,353 |
48.49 to 49.02 |
455,280 |
0.85% to 1.25% |
0.66% |
(12.02%) to (11.23%) |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
42,685 |
63.17 to 64.56 |
2,752,482 |
0.85% to 1.25% |
1.82% |
23.77% to 24.63% |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
12,464 |
30.35 to 31.61 |
380,239 |
0.85% to 1.25% |
1.82% |
27.63% to 28.08% |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
1,484,855 |
0.90 to 0.96 |
1,396,043 |
0.75% to 1.25% |
0.01% |
(1.10%) to (1.05%) |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
23,107 |
164.69 to 171.44 |
3,953,192 |
0.85% to 1.25% |
0.00% |
18.70% to 19.02% |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
24,183 |
9.78 to 10.10 |
237,182 |
0.85% to 1.25% |
1.28% |
(8.35%) to (7.91%) |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
11,758 |
174.00 to 180.99 |
2,118,227 |
0.85% to 1.25% |
0.00% |
8.32% to 8.79% |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
57,806 |
11.32 to 12.12 |
655,160 |
0.85% to 1.25% |
1.57% |
(1.56%) to (1.38%) |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
50,145 |
15.01 to 15.20 |
755,576 |
0.85% to 1.25% |
2.01% |
10.14% to 11.34% |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
9,718 |
102.96 to 106.87 |
1,034,808 |
0.85% to 1.25% |
0.36% |
23.81% to 24.48% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
7,301 |
16.95 to 17.90 |
123,874 |
0.85% to 1.25% |
2.04% |
1.62% to 2.29% |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
26,289 |
19.06 to 20.63 |
523,298 |
0.75% to 1.25% |
0.00% |
(6.15%) to (5.45%) |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
44,946 |
382.25 to 395.09 |
17,737,587 |
0.85% to 1.25% |
1.40% |
26.99% to 27.58% |
VANGUARD CASH RESERVE FUND INVESTOR SHARES |
3,709 |
0.94 to 1.00 |
3,674 |
0.85% to 1.25% |
0.00% |
(1.00%) to 0.00% |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
70,484 |
17.61 to 18.24 |
1,282,037 |
0.85% to 1.25% |
3.32% |
9.78% to 10.48% |
VANGUARD DEVELOPED MARKETS INDEX FUND |
58,285 |
16.21 to 17.34 |
1,004,384 |
0.85% to 1.25% |
3.30% |
9.98% to 10.52% |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
17,994 |
44.94 to 47.05 |
830,363 |
0.85% to 1.25% |
2.63% |
(0.77%) to (0.11%) |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
40,807 |
118.53 to 125.78 |
5,085,773 |
0.85% to 1.25% |
1.20% |
11.12% to 11.51% |
VANGUARD FEDERAL MONEY MARKET FUND |
148,422 |
0.98 to 1.01 |
149,224 |
0.85% to 1.25% |
0.01% |
(1.01%) to (0.98%) |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
74,504 |
7.00 to 7.26 |
539,830 |
0.85% to 1.25% |
4.27% |
2.01% to 3.40% |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
43,131 |
8.32 to 8.94 |
370,633 |
0.85% to 1.25% |
4.11% |
2.02% to 3.35% |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
20,124 |
54.60 to 57.92 |
1,159,332 |
0.85% to 1.25% |
2.96% |
37.84% to 39.21% |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
10,973 |
27.10 to 27.74 |
299,009 |
0.85% to 1.25% |
4.75% |
4.26% to 4.62% |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
31,763 |
97.63 to 103.81 |
3,256,280 |
0.85% to 1.25% |
1.35% |
16.47% to 16.75% |
VANGUARD STAR FUND |
65,635 |
46.72 to 47.35 |
3,106,473 |
0.85% to 1.25% |
1.28% |
7.99% to 8.73% |
VANGUARD TARGET RETIREMENT 2015 FUND |
41,606 |
23.11 to 23.15 |
962,087 |
0.85% to 1.25% |
2.04% |
3.83% to 4.88% |
VANGUARD TARGET RETIREMENT 2025 FUND |
446,656 |
27.76 to 28.05 |
12,522,275 |
0.85% to 1.25% |
1.98% |
7.99% to 8.86% |
VANGUARD TARGET RETIREMENT 2035 FUND |
630,242 |
31.87 to 32.80 |
20,646,360 |
0.85% to 1.25% |
2.17% |
11.20% to 12.01% |
VANGUARD TARGET RETIREMENT 2045 FUND |
374,255 |
35.66 to 36.67 |
13,696,107 |
0.85% to 1.25% |
2.21% |
14.48% to15.18% |
VANGUARD TARGET RETIREMENT 2055 FUND |
6,265 |
57.16 to 57.70 |
361,464 |
0.85% to 1.25% |
3.24% |
14.46% to 15.47% |
VANGUARD TARGET RETIREMENT 2065 FUND |
5,736 |
31.80 to 32.13 |
184,027 |
0.85% to 1.25% |
2.44% |
15.44% to15.64% |
VANGUARD TARGET RETIREMENT INCOME FUND |
10,740 |
18.55 to 18.81 |
199,242 |
0.85% to 1.25% |
2.46% |
3.58% to 4.33% |
VANGUARD TOTAL BOND MARKET INDEX FUND |
177,327 |
12.32 to 13.02 |
2,297,862 |
0.85% to 1.25% |
1.86% |
(3.20%) to (1.60%) |
VANGUARD VIF GLOBAL BOND INDEX |
28,082 |
21.88 to 22.12 |
615,426 |
0.75% to 1.25% |
1.46% |
(2.76%) to (2.30%) |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
541,617 |
37.49 to 40.72 |
21,511,153 |
0.75% to 1.25% |
1.19% |
10.46% to 11.01% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
AMERICAN FUNDS GLOBAL BOND 1 |
1,589 |
13.45 to 13.52 |
21,384 |
0.85% to 1.25% |
1.87% |
9.17% to 9.65% |
AMERICAN FUNDS IS BLUE CHIP INCOME AND GROWTH FUND CLASS 4 |
335,554 |
22.72 to 23.79 |
7,667,261 |
0.75% to 1.25% |
1.55% |
7.42% to 7.94% |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
48,627 |
230.77 to 236.71 |
11,434,204 |
0.75% to 1.25% |
0.18% |
49.82% to 50.59% |
AMERICAN FUNDS IS MANAGED RISK ASSET ALLOCATION FUND CLASS P2 |
126,355 |
16.41 to 17.26 |
2,118,708 |
0.75% to 1.25% |
1.50% |
3.93% to 5.24% |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
94,084 |
37.95 to 39.01 |
3,638,839 |
0.75% to 1.25% |
0.03% |
21.75% to 22.40% |
BLACKROCK HIGH YIELD VI FUND CLASS III |
57,393 |
8.43 to 8.87 |
504,039 |
0.75% to 1.25% |
4.25% |
4.98% to 6.24% |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO |
402,092 |
40.31 to 43.58 |
17,303,709 |
0.75% to 1.25% |
0.84% |
9.24% to 9.80% |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
107,390 |
170.25 to 181.41 |
19,054,708 |
0.75% to 1.25% |
1.09% |
11.68% to12.24% |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
7,313 |
42.74 to 43.02 |
313,187 |
0.75% to 1.25% |
0.00% |
41.90% to 42.54% |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
36,447 |
18.14 to 18.59 |
662,981 |
0.75% to 1.25% |
1.12% |
12.53% to 13.08% |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
186,813 |
20.13 to 20.64 |
3,769,386 |
0.75% to 1.25% |
1.04% |
14.57% to 15.11% |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
201,167 |
32.60 to 33.41 |
6,577,866 |
0.75% to 1.25% |
0.90% |
16.48% to 17.43% |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
158,511 |
31.30 to 32.12 |
4,979,318 |
0.75% to 1.25% |
0.79% |
17.85% to 18.48% |
FIDELITY VIP FREEDOM 2055 PORTFOLIO SC2 |
3,536 |
12.95 to 13.01 |
45,859 |
0.75% to 1.25% |
1.63% |
35.89% to 36.52%1 |
FIDELITY VIP FREEDOM 2065 PORTFOLIO SC2 |
518 |
12.90 to 12.97 |
6,697 |
0.75% to 1.25% |
-% |
35.79% to 36.53%1 |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
60,589 |
13.40 to 13.74 |
824,923 |
0.75% to 1.25% |
1.02% |
6.60% to 7.26% |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
69,820 |
16.85 to 17.34 |
1,197,177 |
0.75% to 1.25% |
1.01% |
12.28% to 13.04% |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
326,197 |
16.47 to 16.96 |
5,477,756 |
0.75% to 1.25% |
0.88% |
13.48% to14.06% |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
271,019 |
18.59 to 19.13 |
5,132,481 |
0.75% to 1.25% |
0.75% |
14.26% to 15.03% |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
282,419 |
19.62 to 20.07 |
5,622,501 |
0.75% to 1.25% |
0.64% |
15.68% to16.35% |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
143,089 |
458.16 to 478.15 |
67,741,266 |
0.75% to 1.25% |
1.46% |
16.48% to 17.06% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
270,506 |
18.57 to 19.87 |
5,330,851 |
0.75% to 1.25% |
2.12% |
7.09% to 8.36% |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
324,664 |
29.65 to 33.54 |
10,200,431 |
0.75% to 1.25% |
0.21% |
13.90% to 14.47% |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
220,030 |
22.10 to 22.55 |
4,926,693 |
0.75% to 1.25% |
1.87% |
(7.96%) to (7.51%) |
JPMORGAN INSURANCE TRUST U.S. EQUITY PORTFOLIO CLASS 1 |
30,696 |
52.77 to 54.72 |
1,657,808 |
0.75% to 1.25% |
0.69% |
23.53% to 24.34% |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
18,111 |
33.43 to 34.18 |
606,987 |
0.75% to 1.25% |
0.65% |
4.76% to 5.27% |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO |
36,060 |
68.17 to 69.91 |
2,498,284 |
0.75% to 1.25% |
0.00% |
70.34% to 71.31% |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
10,958 |
18.29 to 18.40 |
200,704 |
0.75% to 1.25% |
1.16% |
14.46% to 14.86% |
MFS VIT MID CAP VALUE PORTFOLIO SC |
47,650 |
14.13 to 14.50 |
676,727 |
0.85% to 1.25% |
0.89% |
2.69% to 3.21% |
T. ROWE PRICE EMERGING MARKETS STOCK FUND- INVESTOR CLASS |
8,463 |
54.68 to 55.72 |
464,343 |
0.85% to 1.25% |
0.44% |
16.49% to 16.74% |
T. ROWE PRICE EQUITY INCOME FUND - INVESTOR CLASS |
38,872 |
51.04 to 51.80 |
2,012,742 |
0.75% to 1.25% |
2.18% |
0.04% to 0.45% |
T. ROWE PRICE GLOBAL REAL ESTATE FUND - INVESTOR CLASS |
11,910 |
23.78 to 24.68 |
284,726 |
0.85% to 1.25% |
2.06% |
(4.84%) to (4.38%) |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
1,686,854 |
0.91 to 0.96 |
1,601,299 |
0.85% to 1.25% |
0.23% |
(1.09%) to (1.03%) |
T. ROWE PRICE GROWTH STOCK FUND - INVESTOR CLASS |
19,890 |
138.74 to 144.04 |
2,860,126 |
0.85% to 1.25% |
0.00% |
35.22% to 35.77% |
T. ROWE PRICE INTERNATIONAL BOND FUND- INVESTOR CLASS |
24,039 |
10.64 to 11.02 |
256,463 |
0.85% to 1.25% |
1.29% |
10.48% to 10.53% |
T. ROWE PRICE NEW HORIZONS FUND - INVESTOR CLASS |
10,957 |
160.64 to 166.37 |
1,815,617 |
0.85% to 1.25% |
0.00% |
55.87% to 56.41% |
T. ROWE PRICE NEW INCOME FUND- INVESTOR CLASS |
54,361 |
11.48 to 12.29 |
625,182 |
0.85% to 1.25% |
2.30% |
4.72% to 5.77% |
T. ROWE PRICE OVERSEAS STOCK FUND - INVESTOR CLASS |
45,911 |
13.50 to 13.80 |
621,888 |
0.85% to 1.25% |
1.54% |
8.17% to 8.58% |
T. ROWE PRICE SMALL-CAP VALUE FUND - INVESTOR CLASS |
8,842 |
83.16 to 85.85 |
756,861 |
0.85% to 1.25% |
0.40% |
10.89% to 11.54% |
T. ROWE PRICE SPECTRUM INCOME FUND - INVESTOR CLASS |
13,300 |
16.68 to 17.50 |
221,981 |
0.85% to 1.25% |
2.87% |
5.10% to 5.74% |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
31,359 |
20.31 to 21.82 |
663,089 |
0.85% to 1.25% |
8.31% |
(6.53%) to (5.79%) |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
42,421 |
301.00 to 309.98 |
13,128,270 |
0.85% to 1.25% |
1.66% |
17.13% to 17.36% |
VANGUARD CASH RESERVES FEDERAL MONEY MARKET FUND INVESTOR SHARES |
3,709 |
0.94 to 1.00 |
3,707 |
0.85% to 1.25% |
0.51% |
(1.05%) to (0.99%) |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
63,863 |
15.94 to 16.51 |
1,051,977 |
0.85% to 1.25% |
2.18% |
8.51% to 9.34% |
VANGUARD DEVELOPED MARKETS INDEX FUND |
52,067 |
14.67 to 15.69 |
812,339 |
0.85% to 1.25% |
2.15% |
8.74% to 9.34% |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
15,340 |
45.29 to 47.37 |
708,337 |
0.85% to 1.25% |
2.04% |
13.48% to 14.26% |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
37,714 |
106.67 to 112.80 |
4,218,580 |
0.85% to 1.25% |
1.27% |
30.58% to 31.09% |
VANGUARD FEDERAL MONEY MARKET FUND |
116,425 |
0.99 to 1.02 |
118,115 |
0.85% to 1.25% |
0.42% |
(1.00%) to (0.98%) |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
71,336 |
6.77 to 7.06 |
502,496 |
0.85% to 1.25% |
4.60% |
3.71% to 4.59% |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
39,397 |
8.05 to 8.71 |
329,512 |
0.85% to 1.25% |
4.65% |
3.83% to 4.68% |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
18,493 |
39.61 to 41.64 |
765,467 |
0.85% to 1.25% |
3.73% |
(5.97%) to (5.46%) |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
10,189 |
25.99 to 26.51 |
266,196 |
0.85% to 1.25% |
1.24% |
3.96% to 4.33% |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
28,161 |
83.82 to 88.92 |
2,474,872 |
0.85% to 1.25% |
1.28% |
17.53% to 18.09% |
VANGUARD STAR FUND |
84,111 |
43.26 to 43.59 |
3,662,207 |
0.85% to 1.25% |
1.48% |
19.37% to20.39% |
VANGUARD TARGET RETIREMENT 2015 FUND |
53,112 |
22.04 to 22.26 |
1,171,019 |
0.85% to 1.25% |
1.60% |
8.90% to 9.38% |
VANGUARD TARGET RETIREMENT 2025 FUND |
429,100 |
25.68 to 25.77 |
11,051,936 |
0.85% to 1.25% |
1.80% |
11.49% to 12.34% |
VANGUARD TARGET RETIREMENT 2035 FUND |
567,306 |
28.66 to 29.28 |
16,593,463 |
0.85% to 1.25% |
1.81% |
12.88% to 13.80% |
VANGUARD TARGET RETIREMENT 2045 FUND |
319,108 |
31.15 to 31.84 |
10,142,817 |
0.85% to 1.25% |
1.86% |
14.40% to 15.32% |
VANGUARD TARGET RETIREMENT 2055 FUND |
1,259 |
49.94 to 50.02 |
62,950 |
0.75% to 1.25% |
6.91% |
34.07% to 34.28%1 |
VANGUARD TARGET RETIREMENT 2065 FUND |
2,358 |
27.78 to 27.82 |
65,551 |
0.75% to 1.25% |
15.18% |
34.07% to 34.27%1 |
VANGUARD TARGET RETIREMENT INCOME FUND |
11,211 |
17.78 to 18.16 |
199,286 |
0.75% to 1.25% |
1.70% |
8.90% to 9.53% |
VANGUARD TOTAL BOND MARKET INDEX FUND |
155,033 |
12.52 to 13.45 |
2,061,487 |
0.75% to 1.25% |
2.25% |
5.82% to 6.92% |
VANGUARD VIF GLOBAL BOND INDEX |
19,555 |
22.50 to 22.64 |
440,367 |
0.75% to 1.25% |
0.94% |
5.68% to 6.14% |
WELLS FARGO VT ADVANTAGE DISCOVERY FUND |
128,387 |
88.16 to 95.59 |
12,058,550 |
0.75% to 1.25% |
0.00% |
60.76% to 61.44% |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
551,057 |
33.94 to 36.68 |
19,751,826 |
0.75% to 1.25% |
1.77% |
10.52% to 11.08% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
AMERICAN FUNDS GLOBAL BOND 1 |
587 |
12.32 to 12.33 |
7,230 |
0.85% to 1.25% |
2.39% |
10.27% to 10.37%1 |
AMERICAN FUNDS IS BLUE CHIP INCOME AND GROWTH FUND CLASS 4 |
276,261 |
21.15 to 22.04 |
5,868,868 |
0.75% to 1.25% |
2.08% |
19.90% to 20.70% |
AMERICAN FUNDS IS GROWTH FUND CLASS 4 |
43,230 |
154.01 to 157.19 |
6,757,182 |
0.75% to 1.25% |
0.60% |
28.68% to 29.48% |
AMERICAN FUNDS IS MANAGED ASSET RISK ALLOCATION FUND CLASS P2 |
119,170 |
15.79 to 16.40 |
1,903,863 |
0.75% to 1.25% |
1.97% |
15.85% to 17.56% |
AMERICAN FUNDS IS NEW WORLD FUND CLASS 4 |
85,208 |
31.17 to 31.87 |
2,695,987 |
0.75% to 1.25% |
0.83% |
27.22% to 27.84% |
BLACKROCK HIGH YIELD VI FUND CLASS III |
41,932 |
8.03 to 8.36 |
347,036 |
0.75% to 1.25% |
5.14% |
12.31% to 14.05% |
BNY MELLON SMALL CAP STOCK INDEX PORTFOLIO |
360,426 |
36.90 to 39.69 |
14,123,076 |
0.75% to 1.25% |
0.85% |
20.71% to 21.30% |
CALVERT VP S&P MIDCAP 400 INDEX PORTFOLIO CLASS F |
104,058 |
152.44 to 161.62 |
16,450,263 |
0.75% to 1.25% |
1.23% |
24.02% to 24.64% |
CLEARBRIDGE VARIABLE SMALL CAP GROWTH PORTFOLIO CLASS I |
2,229 |
30.12 to 30.18 |
67,183 |
0.75% to 1.25% |
0.00% |
5.70% to 5.93%1 |
FIDELITY VIP FREEDOM 2015 PORTFOLIO SC2 |
29,411 |
16.12 to 16.44 |
475,576 |
0.75% to 1.25% |
2.00% |
16.81% to 17.43% |
FIDELITY VIP FREEDOM 2025 PORTFOLIO SC2 |
144,980 |
17.57 to 17.93 |
2,551,166 |
0.75% to 1.25% |
2.06% |
20.42% to 20.99% |
FIDELITY VIP FREEDOM 2035 PORTFOLIO SC2 |
154,692 |
27.91 to 28.45 |
4,328,112 |
0.75% to 1.25% |
1.84% |
25.95% to 26.56% |
FIDELITY VIP FREEDOM 2045 PORTFOLIO SC2 |
121,685 |
26.56 to 27.11 |
3,241,926 |
0.75% to 1.25% |
1.71% |
27.08% to 27.70% |
FIDELITY VIP FUNDSMANAGER 20% PORTFOLIO SC2 |
50,625 |
12.57 to 12.81 |
642,918 |
0.75% to 1.25% |
1.73% |
8.64% to 9.30% |
FIDELITY VIP FUNDSMANAGER 50% PORTFOLIO SC2 |
57,109 |
14.98 to 15.34 |
867,883 |
0.75% to 1.25% |
1.63% |
16.01% to 16.74% |
FIDELITY VIP FUNDSMANAGER 60% PORTFOLIO SC2 |
314,176 |
14.51 to 14.87 |
4,632,910 |
0.75% to 1.25% |
1.43% |
18.64% to 19.34% |
FIDELITY VIP FUNDSMANAGER 70% PORTFOLIO SC2 |
262,763 |
16.27 to 16.63 |
4,331,056 |
0.75% to 1.25% |
1.25% |
20.61% to 21.65% |
FIDELITY VIP FUNDSMANAGER 85% PORTFOLIO SC2 |
248,244 |
16.95 to 17.25 |
4,252,622 |
0.75% to 1.25% |
1.09% |
24.25% to 25.18% |
FIDELITY VIP INDEX 500 PORTFOLIO SC2 |
139,509 |
393.35 to 408.47 |
56,471,028 |
0.75% to 1.25% |
1.82% |
29.41% to 30.05% |
FIDELITY VIP INVESTMENT GRADE BOND PORTFOLIO SC2 |
231,390 |
17.34 to 18.38 |
4,213,320 |
0.75% to 1.25% |
2.71% |
7.37% to 8.60% |
FIDELITY VIP OVERSEAS PORTFOLIO SC2 |
314,999 |
25.98 to 29.36 |
8,661,115 |
0.75% to 1.25% |
1.61% |
25.92% to 26.54% |
FIDELITY VIP REAL ESTATE PORTFOLIO SC 2 |
197,127 |
24.01 to 24.38 |
4,776,022 |
0.75% to 1.25% |
1.68% |
21.39% to 22.08% |
JPMORGAN INSURANCE TRUST U.S. EQUITY PORTFOLIO CLASS 1 |
27,970 |
42.72 to 44.01 |
1,216,800 |
0.75% to 1.25% |
0.87% |
29.73% to 30.79% |
JPMORGAN SMALL CAP VALUE FUND CLASS A |
15,041 |
31.91 to 32.47 |
480,884 |
0.75% to 1.25% |
1.08% |
17.71% to 18.20% |
LORD ABBETT SERIES FUND DEVELOPING GROWTH PORTFOLIO |
36,566 |
40.02 to 40.85 |
1,480,654 |
0.75% to 1.25% |
0.00% |
29.94% to 30.80% |
MFS VIT INTERNATIONAL GROWTH PORTFOLIO SC |
3,624 |
15.98 to 16.02 |
57,977 |
0.75% to 1.25% |
0.55% |
8.87% to 9.11%1 |
MFS VIT MID CAP VALUE PORTFOLIO SC |
37,550 |
13.72 to 14.06 |
518,849 |
0.75% to 1.25% |
1.01% |
29.44% to 30.19% |
T. ROWE PRICE EMERGING MARKETS STOCK FUND INVESTOR CLASS |
7,181 |
46.94 to 47.73 |
337,821 |
0.85% to 1.25% |
1.47% |
25.31% to 25.94% |
T. ROWE PRICE EQUITY INCOME FUND INVESTOR CLASS |
33,875 |
51.02 to 51.58 |
1,747,238 |
0.85% to 1.25% |
2.53% |
24.29% to 25.54% |
T. ROWE PRICE GLOBAL REAL ESTATE FUND INVESTOR CLASS |
10,197 |
24.99 to 25.81 |
256,024 |
0.85% to 1.25% |
2.46% |
22.14% to 22.73% |
T. ROWE PRICE GOVERNMENT MONEY PORTFOLIO |
1,428,820 |
0.92 to 0.97 |
1,363,565 |
0.75% to 1.25% |
1.72% |
1.04% to 1.06% |
T. ROWE PRICE GROWTH STOCK FUND INVESTOR CLASS |
16,875 |
102.60 to 106.09 |
1,787,960 |
0.85% to 1.25% |
0.23% |
29.06% to 29.73% |
T. ROWE PRICE INTERNATIONAL BOND FUND INVESTOR CLASS |
20,311 |
9.63 to 9.97 |
196,133 |
0.85% to 1.25% |
2.02% |
5.71% to 6.40% |
T. ROWE PRICE NEW HORIZONS FUND INVESTOR CLASS |
10,049 |
103.06 to 106.37 |
1,065,420 |
0.85% to 1.25% |
0.00% |
35.82% to 36.56% |
T. ROWE PRICE NEW INCOME FUND INVESTOR CLASS |
42,893 |
10.95 to 11.62 |
470,745 |
0.85% to 1.25% |
2.93% |
8.25% to 8.80% |
T. ROWE PRICE OVERSEAS STOCK FUND INVESTOR CLASS |
38,270 |
12.48 to 12.71 |
478,849 |
0.85% to 1.25% |
2.54% |
21.76% to 22.33% |
T. ROWE PRICE SMALL-CAP VALUE FUND INVESTOR CLASS |
7,599 |
74.99 to 76.97 |
583,518 |
0.85% to 1.25% |
0.69% |
23.54% to 24.79% |
T. ROWE PRICE SPECTRUM INCOME FUND INVESTOR CLASS |
6,440 |
15.87 to 16.55 |
102,240 |
0.85% to 1.25% |
3.48% |
10.44% to 11.00% |
TEMPLETON GLOBAL BOND VIP FUND CLASS 4 |
32,980 |
21.73 to 23.16 |
743,826 |
0.75% to 1.25% |
6.94% |
0.60% to 1.45% |
VANGUARD 500 INDEX FUND ADMIRAL SHARES |
36,553 |
256.96 to 264.39 |
9,644,181 |
0.85% to 1.25% |
2.13% |
29.96% to 30.36% |
VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES |
49,739 |
14.69 to 15.10 |
749,781 |
0.85% to 1.25% |
3.38% |
19.72% to 21.24% |
VANGUARD DEVELOPED MARKETS INDEX FUND |
43,877 |
13.42 to 14.35 |
626,475 |
0.85% to 1.25% |
3.25% |
20.02% to 20.89% |
VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL SHARES |
12,656 |
39.91 to 41.59 |
511,684 |
0.85% to 1.25% |
3.62% |
18.08% to 19.82% |
Account Division |
Units |
Accumulated Unit Value Lowest to Highest |
Net Assets |
Expense Ratio Lowest to Highest* |
Investment Income Ratio** |
Total Return Lowest to Highest*** |
VANGUARD EXTENDED MARKET INDEX FUND ADMIRAL SHARES |
30,375 |
81.69 to 86.05 |
2,592,633 |
0.85% to 1.25% |
1.48% |
26.38% to 26.97% |
VANGUARD FEDERAL MONEY MARKET FUND |
93,929 |
1.00 to 1.02 |
95,679 |
0.85% to 1.25% |
2.93% |
0.99% to 0.99% |
VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES |
58,726 |
6.50 to 6.75 |
396,081 |
0.85% to 1.25% |
5.54% |
13.24% to 14.82% |
VANGUARD HIGH-YIELD CORPORATE FUND INVESTOR SHARES |
35,927 |
7.69 to 8.35 |
287,950 |
0.85% to 1.25% |
5.33% |
14.08% to 15.12% |
VANGUARD PRIME MONEY MARKET FUND |
3,709 |
0.95 to 1.01 |
3,722 |
0.85% to 1.25% |
2.24% |
1.00% to 2.15% |
VANGUARD REIT INDEX FUND ADMIRAL SHARES |
17,039 |
42.00 to 44.10 |
746,102 |
0.85% to 1.25% |
3.86% |
27.16% to 27.83% |
VANGUARD SHORT-TERM INFLATION -PROTECTED SECURITIES INDEX FUND |
9,244 |
25.00 to 25.41 |
232,072 |
0.85% to 1.25% |
2.03% |
3.82% to 4.14% |
VANGUARD SMALL-CAP INDEX FUND ADMIRAL SHARES |
22,125 |
71.32 to 75.30 |
1,646,527 |
0.85% to 1.25% |
1.60% |
25.67% to 26.30% |
VANGUARD STAR FUND |
79,795 |
36.15 to 36.24 |
2,886,242 |
0.85% to 1.25% |
2.28% |
20.04% to 21.19% |
VANGUARD TARGET RETIREMENT 2015 FUND |
50,736 |
20.15 to 20.44 |
1,022,742 |
0.85% to 1.25% |
2.32% |
13.79% to 14.32% |
VANGUARD TARGET RETIREMENT 2025 FUND |
365,506 |
22.88 to 23.06 |
8,381,217 |
0.85% to 1.25% |
2.81% |
17.77% to 18.61% |
VANGUARD TARGET RETIREMENT 2035 FUND |
481,928 |
25.39 to 25.73 |
12,387,094 |
0.85% to 1.25% |
2.79% |
20.16% to 21.43% |
VANGUARD TARGET RETIREMENT 2045 FUND |
252,079 |
27.23 to 27.61 |
6,950,367 |
0.85% to 1.25% |
2.80% |
22.71% to 23.87% |
VANGUARD TARGET RETIREMENT INCOME FUND |
8,953 |
16.29 to 16.58 |
145,896 |
0.85% to 1.25% |
2.49% |
11.78% to 12.64% |
VANGUARD TOTAL BOND MARKET INDEX FUND |
120,781 |
11.71 to 12.71 |
1,504,262 |
0.85% to 1.25% |
2.85% |
6.55% to 7.72% |
VANGUARD VIF GLOBAL BOND INDEX |
5,268 |
21.29 to 21.33 |
112,217 |
0.75% to 1.25% |
0.00% |
4.62% to 4.81%1 |
WELLS FARGO VT ADVANTAGE DISCOVERY FUND |
124,665 |
54.84 to 59.21 |
7,258,537 |
0.75% to 1.25% |
0.00% |
37.37% to 38.02% |
WILSHIRE VIT GLOBAL ALLOCATION FUND |
574,424 |
30.71 to 33.02 |
18,556,406 |
0.75% to 1.25% |
1.66% |
16.95% to 17.55% |
|
December 31 | |
2023 |
2022 | |
Admitted Assets |
|
|
Cash and investments: |
|
|
Bonds |
$4,185,779 |
$4,274,380 |
Preferred stocks |
83,432 |
106,980 |
Common stocks |
35,213 |
36,229 |
Mortgage loans on real estate |
68,344 |
57,522 |
Cash |
10,889 |
8,430 |
Cash equivalents |
32,316 |
64,012 |
Contract loans |
131,130 |
129,814 |
Derivatives |
19,022 |
6,770 |
Receivable for securities |
2,021 |
977 |
Other invested assets |
894,719 |
766,047 |
| ||
Total cash and investments |
5,462,875 |
5,451,161 |
| ||
Investment income due and accrued |
44,784 |
42,164 |
Uncollected premiums |
531 |
555 |
Deferred premiums |
49,196 |
49,933 |
Amounts recoverable from reinsurers |
47,167 |
30,551 |
Funds held by or deposited with reinsured companies |
34,134 |
31,913 |
Current federal income tax recoverable |
3,965 |
1,706 |
Deferred tax assets |
11,611 |
11,348 |
Receivable from parent and affiliates |
12,234 |
4,668 |
Admitted disallowed IMR |
4,954 |
— |
Other assets |
4,328 |
3,913 |
Variable annuity assets held in separate accounts |
3,294,083 |
2,792,324 |
Total admitted assets |
$8,969,862 |
$8,420,236 |
|
December 31 | |
2023 |
2022 | |
Liabilities and Capital and Surplus |
|
|
Policy liabilities: |
|
|
Aggregate reserves: |
|
|
Life and annuity |
$4,169,114 |
$4,189,553 |
Accident and health |
29,567 |
27,670 |
Unpaid benefits: |
|
|
Life |
26,689 |
30,210 |
Accident and health |
5,822 |
5,333 |
Policyholder funds on deposit |
857,635 |
767,825 |
Remittances not allocated |
2,486 |
1,177 |
Other amounts payable on reinsurance |
10,783 |
5,675 |
Total policy liabilities |
5,102,096 |
5,027,443 |
| ||
Interest maintenance reserve |
— |
6,711 |
Accrued expenses |
5,216 |
5,115 |
Commissions and expense allowances payable on reinsurance assumed |
1,210 |
1,031 |
Transfer from separate accounts accrued for expense allowances recognized in reserves |
(864) |
(2,675) |
Other liabilities |
22,874 |
10,116 |
Borrowed money and interest thereon |
— |
55,507 |
Asset valuation reserve |
62,984 |
40,576 |
Payable to parent and affiliates |
247 |
99 |
Payable for securities |
23,245 |
1,022 |
Variable annuity liabilities held in separate accounts |
3,294,083 |
2,792,324 |
Total liabilities |
8,511,091 |
7,937,269 |
Capital and surplus: |
|
|
Capital stock, $1 par value. |
|
|
Authorized 5,000,000 shares, 2,500,000 shares outstanding |
2,500 |
2,500 |
Additional paid-in capital and contributed surplus |
143,704 |
143,704 |
Special surplus – admitted disallowed IMR |
4,954 |
— |
Unassigned surplus |
307,613 |
336,763 |
Total capital and surplus |
458,771 |
482,967 |
Total liabilities and capital and surplus |
$8,969,862 |
$8,420,236 |
|
Year Ended December 31 | ||
|
2023 |
2022 |
2021 |
Revenue: |
|
|
|
Premiums, annuity and supplementary contract considerations: |
|
|
|
Annuity |
$440,931 |
$411,483 |
$426,771 |
Life |
134,235 |
115,286 |
113,910 |
Supplementary contracts |
4,798 |
3,808 |
3,433 |
Accident and health |
29,221 |
29,462 |
30,618 |
Total premiums, annuity and supplementary contract considerations |
609,185 |
560,039 |
574,732 |
| |||
Net investment income |
255,304 |
252,378 |
217,757 |
Amortization of interest maintenance reserve |
(390) |
1,684 |
3,294 |
Commissions and expense allowances on reinsurance ceded |
5,493 |
5,642 |
5,826 |
Management fee income from separate accounts |
37,574 |
36,803 |
39,925 |
Fees from sales of third-party vendor products |
229 |
282 |
489 |
Other |
7,967 |
(3,444) |
(2,514) |
Total revenue |
915,362 |
853,384 |
839,509 |
Benefits and expenses: |
|
|
|
Provisions for claims and benefits: |
|
|
|
Annuity |
544,117 |
473,836 |
504,849 |
Life |
149,935 |
131,614 |
138,116 |
Supplementary contracts |
11,420 |
11,682 |
12,062 |
Accident and health |
13,065 |
12,373 |
11,814 |
Total claims and benefits |
718,537 |
629,505 |
666,841 |
| |||
Commissions |
32,673 |
32,053 |
30,951 |
Commissions and expense allowances on reinsurance assumed |
12,189 |
11,518 |
11,972 |
General and other expenses |
86,208 |
82,082 |
86,038 |
|
|
|
|
Total benefits and expenses |
849,607 |
755,158 |
795,802 |
| |||
Net gain before federal income tax expense |
65,756 |
98,226 |
43,707 |
Federal income tax expense |
17,772 |
13,932 |
9,088 |
Net gain from operations |
47,984 |
84,294 |
34,619 |
Realized investment (losses) gains net of tax and transfers to interest maintenance reserve |
(10,146) |
(3,002) |
5,615 |
Net income |
$37,838 |
$81,292 |
$40,235 |
|
Year Ended December 31 | ||
2023 |
2022 |
2021 | |
Capital stock |
$2,500 |
$2,500 |
$2,500 |
| |||
Additional paid-in capital and contributed surplus |
143,704 |
143,704 |
143,704 |
| |||
Unassigned and special surplus: |
|
|
|
Balance at beginning of year |
336,763 |
326,365 |
289,465 |
Net income |
37,838 |
81,292 |
40,235 |
Change in net deferred income tax |
863 |
(1,805) |
9,151 |
Change in non-admitted assets |
2,316 |
1,040 |
(3,866) |
Change in net unrealized capital (losses) gains |
23,925 |
(37,723) |
16,498 |
Change in reserve valuation basis |
7,112 |
— |
— |
Change in asset valuation reserve |
(22,408) |
25,959 |
(19,648) |
Dividends to stockholder |
(71,500) |
(56,000) |
(3,000) |
Change in deferred gain on reinsurance |
(2,342) |
(2,365) |
(2,470) |
Balance at end of year |
312,567 |
336,763 |
326,365 |
Total capital and surplus |
458,771 |
$482,967 |
$472,569 |
|
Year Ended December 31 | ||
|
2023 |
2022 |
2021 |
Cash from operations: |
|
|
|
Revenue received: |
|
|
|
Premiums considerations and deposits |
590,974 |
$556,558 |
$569,964 |
Investment income |
250,801 |
249,412 |
219,022 |
Commissions and expense allowances on reinsurance ceded |
3,150 |
5,642 |
3,355 |
Management fee income from Separate Accounts |
37,574 |
36,803 |
39,925 |
Fees from sales of third party vendor products |
229 |
282 |
489 |
Other income (expense) |
7,967 |
(3,444) |
(2,514) |
Total revenue received |
890,695 |
845,253 |
830,241 |
Benefits and expenses paid: |
|
|
|
Claims, benefits and net transfers |
742,695 |
590,064 |
583,316 |
Expenses |
131,487 |
127,930 |
127,592 |
Federal income taxes |
15,504 |
10,658 |
8,546 |
Total benefits and expenses paid |
889,686 |
728,652 |
719,454 |
Net cash from operations |
1,009 |
116,601 |
110,787 |
Cash from investments: |
|
|
|
From investments sold or matured: |
|
|
|
Bonds |
519,960 |
758,700 |
1,129,969 |
Stocks |
25,576 |
15,923 |
11,910 |
Mortgage loans |
371 |
2,223 |
17,291 |
Other invested assets |
54,471 |
42,297 |
76,488 |
Net gains on cash, cash equivalents and short-term investments |
— |
— |
57 |
Miscellaneous proceeds |
21,224 |
— |
14,808 |
Total investment proceeds |
621,602 |
819,143 |
1,250,523 |
Cost of investments acquired: |
|
|
|
Bonds |
(426,350) |
(622,946) |
(1,243,921) |
Stocks |
(4,727) |
(4,656) |
(46,683) |
Mortgage loans |
(11,193) |
(23,320) |
(5,542) |
Other invested assets |
(172,770) |
(270,221) |
(276,979) |
Miscellaneous applications |
(4,865) |
(28,584) |
(6,364) |
Total investments acquired |
(619,905) |
(949,727) |
(1,579,489) |
Net (increase)/decrease in contract loans |
(1,317) |
2,033 |
6,107 |
Total for investments acquired |
(621,222) |
(947,694) |
(1,573,382) |
Net cash from (used in) investments |
380 |
(128,551) |
(322,859) |
|
|
|
|
Cash from financing and miscellaneous: |
|
|
|
Cash provided (applied): |
|
|
|
Capital and paid in surplus |
— |
— |
5,000 |
Borrowed funds |
(55,507) |
55,507 |
— |
Net deposits on deposit-type contract funds and other liabilities without life or disability contingencies |
90,169 |
2,574 |
161,338 |
Dividends to stockholders |
(71,500) |
(56,000) |
(3,000) |
Other cash provided (applied) |
6,222 |
(1,726) |
7,102 |
Net cash from (to) financing and miscellaneous |
(30,616) |
355 |
170,440 |
Net change in cash and short term investments |
(29,228) |
(11,595) |
(41,633) |
Cash and short-term investments at beginning of year |
72,442 |
84,037 |
125,669 |
Cash, cash equivalents and short-term investments at end of year |
43,214 |
$72,442 |
$84,036 |
Cash flow information for non-cash transactions: |
|
|
|
Assets transferred on reinsurance transaction |
$(16,003) |
$— |
$— |
|
2023 |
2022 |
Bonds, preferred stocks and short-term investments |
$30,646 |
$20,881 |
Mortgage loans |
368 |
190 |
Real estate and other invested assets |
30,379 |
17,474 |
Common stocks |
1,591 |
2,031 |
Total AVR |
$62,984 |
$40,576 |
Capital and Surplus |
$458,771 |
Less: Negative IMR |
4,954 |
Less: Net Admitted Deferred Tax Assets |
11,611 |
Adjusted Capital & Surplus |
$442,206 |
|
|
10% Allowable Admitted Negative IMR |
$44,221 |
Negative IMR as Percent of Adjusted Capital & Surplus |
1% |
|
Gross |
Net of Loading |
Ordinary new business |
$3,133 |
$1,047 |
Ordinary renewal |
44,341 |
48,826 |
Group Life |
(1) |
(1) |
Total |
$47,473 |
$49,872 |
|
2023 |
2022 |
2021 |
Interest on bonds |
202,957 |
$187,545 |
$181,244 |
Preferred stock income |
5,698 |
7,030 |
6,188 |
Common stock income |
4,058 |
2,872 |
1,082 |
Interest on mortgage loans |
4,387 |
3,457 |
2,958 |
Interest on short-term investments |
2,216 |
540 |
140 |
Interest on contract loans |
8,064 |
7,755 |
8,858 |
Limited liability companies income |
39,202 |
52,721 |
23,859 |
Other investment income (loss) |
(90) |
(40) |
1,020 |
Gross investment income |
266,492 |
261,880 |
225,349 |
Investment expenses |
11,188 |
9,502 |
7,592 |
Net investment income |
255,304 |
$252,378 |
$217,757 |
Interest Income Due and Accrued |
Amount |
1. Gross |
$46,200 |
2. Nonadmitted |
1,417 |
3. Admitted |
$44,784 |
|
General Account |
Separate Account |
(1) Number of CUSIPs |
8 |
— |
(2) Aggregate Amount of Investment Income |
$81,064 |
$— |
|
2023 |
2022 |
2021 |
Reserve balance, beginning of year |
$6,711 |
$27,936 |
$37,027 |
Current year capital gains (losses), net of tax |
(10,980) |
(19,541) |
(5,796) |
Adjustment for liability gains (losses) released from reserve |
(1,075) |
— |
— |
Amortization of IMR |
390 |
(1,684) |
(3,295) |
Reserve balance, end of year |
$4,954 |
$6,711 |
$27,936 |
|
2023 |
2022 |
2021 |
Bonds |
$12,537 |
$(24,682) |
$(8,940) |
Common stocks |
(58) |
(36) |
(1,116) |
Preferred stocks |
(10,656) |
(788) |
99 |
Real Estate |
(103) |
— |
— |
Options |
(2,298) |
(3,552) |
12,964 |
Short Term Investments |
— |
— |
56 |
Net realized investment gains (losses) |
(25,652) |
(29,058) |
3,063 |
Less federal income tax expense |
(4,526) |
(6,515) |
3,244 |
Transferred to IMR |
10,980 |
19,541 |
5,796 |
Net realized investment gains (losses) net of tax and transfers to IMR |
(10,146) |
$(3,002) |
$5,615 |
|
2023 |
2022 |
2021 |
Net unrealized capital gains (losses): |
|
|
|
Beginning |
$2,867 |
$40,590 |
$24,092 |
End of year |
26,792 |
2,867 |
40,590 |
Change in net unrealized capital gains (losses) |
$23,925 |
$(37,723) |
$16,498 |
December 31, 2023 |
Carrying Value |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
Bonds |
|
|
|
|
U.S. Governments |
$59,642 |
$676 |
$(3,772) |
$56,546 |
All Other Governments |
24,327 |
— |
(1,385) |
22,942 |
States, Territories and Possessions |
|
|
|
|
(Direct and Guaranteed) |
215,222 |
4,615 |
(12,646) |
207,191 |
Special Revenue & Special Assessment |
|
|
|
|
Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions |
1,326,067 |
13,983 |
(149,360) |
1,190,690 |
Industrial & Miscellaneous (Unaffiliated) |
2,559,451 |
25,189 |
(205,138) |
2,379,502 |
Hybrid Securities |
1,071 |
57 |
— |
1,128 |
Preferred Stocks |
83,432 |
935 |
(1,085) |
83,282 |
Total |
$4,269,212 |
$45,455 |
$(373,386) |
$3,941,281 |
December 31, 2022 |
Carrying Value |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
Bonds |
|
|
|
|
U.S. Governments |
$64,046 |
$711 |
$(3,435) |
$61,322 |
All Other Governments |
35,307 |
— |
(1,819) |
33,488 |
States, Territories and Possessions |
|
|
|
|
(Direct and Guaranteed) |
232,444 |
3,148 |
(18,267) |
217,325 |
Special Revenue & Special Assessment |
|
|
|
|
Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and Their Political Subdivisions |
1,293,201 |
9,599 |
(168,873) |
1,133,926 |
Industrial & Miscellaneous (Unaffiliated) |
2,648,403 |
12,763 |
(274,568) |
2,386,599 |
Hybrid Securities |
979 |
— |
(12) |
967 |
Preferred Stocks |
106,980 |
404 |
(4,333) |
103,051 |
Total |
$4,381,360 |
$26,625 |
$(471,307) |
$3,936,678 |
December 31, 2023 |
Less than 12 months |
12 months or longer | ||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses | |
Bonds |
|
|
|
|
U.S. Governments |
$11,286 |
$(157) |
$32,275 |
$(3,615) |
All Other Governments |
1,488 |
(4) |
21,454 |
(1,381) |
States, Territories And Possessions |
|
|
|
|
(Direct and Guaranteed) |
3,829 |
(11) |
112,528 |
(12,635) |
Special Revenue & Special Assessment |
|
|
|
|
Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and their Political Subdivisions |
59,320 |
(791) |
859,634 |
(148,569) |
Industrial & Miscellaneous (Unaffiliated) |
234,287 |
(13,207) |
1,607,953 |
(191,931) |
Hybrid Securities |
— |
— |
— |
— |
Preferred Stock |
— |
— |
4,415 |
(1,085) |
Common Stock |
— |
— |
— |
— |
Total |
$310,210 |
$(14,170) |
$2,638,259 |
$(359,216) |
December 31, 2022 |
Less than 12 months |
12 months or longer | ||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses | |
Bonds |
|
|
|
|
U.S. Governments |
$39,526 |
$(2,751) |
$1,494 |
$(684) |
All Other Governments |
31,741 |
(1,320) |
1,250 |
(499) |
States, Territories And Possessions |
|
|
|
|
(Direct and Guaranteed) |
132,013 |
(14,808) |
9,654 |
(3,459) |
Special Revenue & Special Assessment |
|
|
|
|
Obligations and all Non-Guaranteed Obligations of Agencies and Authorities of Governments and their Political Subdivisions |
811,814 |
(99,367) |
170,256 |
(69,506) |
Industrial & Miscellaneous (Unaffiliated) |
1,438,867 |
(167,301) |
590,659 |
(107,267) |
Hybrid Securities |
967 |
(12) |
— |
— |
Preferred stocks |
64,930 |
(1,474) |
30,013 |
(2,859) |
Common Stock |
831 |
— |
— |
— |
Total |
$2,520,689 |
$(287,033) |
$803,326 |
$(184,274) |
|
2023 |
2022 | ||
Carrying Value |
Fair Value |
Carrying Value |
Fair Value | |
Class 1 |
$3,026,941 |
$2,795,903 |
$2,951,388 |
$2,659,352 |
Class 2 |
1,050,134 |
956,748 |
1,190,326 |
1,054,646 |
Class 3 |
52,731 |
50,260 |
71,231 |
63,960 |
Class 4 |
32,519 |
31,352 |
39,649 |
35,354 |
Class 5 |
23,310 |
23,592 |
21,453 |
19,919 |
Class 6 |
144 |
144 |
333 |
396 |
Total by class |
$4,185,779 |
$3,857,999 |
$4,274,380 |
$3,833,627 |
December 31, 2023 |
Carrying Value |
Fair Value |
Due in one year or less |
$36,295 |
$36,031 |
Due after one year through five years |
395,101 |
388,378 |
Due after five years through ten years |
1,065,282 |
1,033,458 |
Due after ten years through twenty years |
1,453,183 |
1,335,790 |
Due after twenty years |
1,235,918 |
1,064,342 |
Total bonds |
$4,185,779 |
$3,857,999 |
|
Amortized Cost Basis Before OTTI |
Interest OTTI |
Non Interest OTTI |
Fair Value |
Year Ended December 31, 2023 |
|
|
|
|
Intent to sell |
$6,977 |
$423 |
$— |
$6,554 |
Inability or lack of intent to hold |
— |
— |
— |
— |
Total |
$6,977 |
$423 |
$— |
$6,554 |
Year Ended December 31, 2022 |
|
|
|
|
Intent to sell |
$28,429 |
$6,120 |
$— |
$22,309 |
Inability or lack of intent to hold |
916 |
— |
372 |
544 |
Total |
$29,345 |
$6,120 |
$372 |
$22,853 |
Year Ended December 31, 2021 |
|
|
|
|
Intent to sell |
$— |
$— |
$— |
$— |
Inability or lack of intent to hold |
13,730 |
144 |
7,048 |
6,538 |
Total |
$13,730 |
$144 |
$7,048 |
$6,538 |
Less than 12 months |
12 months or longer | ||
Fair Value |
Gross Unrealized Loss |
Fair Value |
Gross Unrealized Loss |
$124,096 |
$(991) |
$959,736 |
$(77,583) |
|
2023 |
2022 |
Held for all policyholders |
$1,708 |
$1,712 |
Held for policyholders in certain states |
1,051 |
1,052 |
Total deposits |
$2,759 |
$2,764 |
|
Gross Restricted |
|
|
Percentage | |||||
|
Current Year |
|
|
Gross (Admitted and Non-admitted) Restricted to Total Assets |
Admitted Restricted to Total Admitted Assets | ||||
|
Total General Account (G/A) |
Total Separate Account (S/A) |
Total |
Total From Prior Year |
Increase/ (Decrease) |
Total Current Year Non-admitted Restricted |
Total Current Year Admitted Restricted | ||
Subject to repurchase agreements |
$— |
$— |
$— |
$62,949 |
($62,949) |
$— |
$— |
— % |
— %% |
FHLB capital stock |
28,450 |
— |
28,450 |
27,143 |
1,307 |
— |
28,450 |
0.32 % |
0.32 % |
On deposit with states |
2,759 |
— |
2,759 |
2,764 |
(5) |
— |
2,759 |
0.03 % |
0.03 % |
Pledged as collateral under FHLB funding agreements |
975,643 |
— |
975,643 |
884,517 |
91,126 |
— |
975,643 |
10.87 % |
10.88 % |
Total Restricted Assets |
$1,006,852 |
$— |
$1,006,852 |
$977,373 |
$29,479 |
$— |
$1,006,852 |
11.21 % |
11.23 % |
|
Residential |
Commercial |
|
| |||
|
Farm |
Insured |
All Other |
Insured |
All Other |
Mezzanine |
Total |
December 31, 2023 |
|
|
|
|
|
|
|
Recorded Investment (All) |
|
|
|
|
|
|
|
Current |
$— |
$— |
$4 |
$— |
$68,340 |
$— |
$68,344 |
December 31, 2022 |
|
|
|
|
|
|
|
Recorded Investment (All) |
|
|
|
|
|
|
|
Current |
$— |
$— |
$13 |
$— |
$57,509 |
$— |
$57,522 |
|
Book/Adjusted Carrying Value (BACV) |
Fair Value |
% of BACV to Total Assets (Admitted and Nonadmitted) |
% of BACV to Total Admitted Assets |
December 31, 2023 |
|
|
|
|
Cash |
$18,485 |
$18,485 |
0.21 % |
0.21 % |
Total Collateral Assets |
$18,485 |
$18,485 |
0.21 % |
0.21 % |
December 31, 2022 |
|
|
|
|
Cash |
$5,905 |
$5,905 |
0.07 % |
0.07 % |
Total Collateral Assets |
$5,905 |
$5,905 |
0.07 % |
0.07 % |
|
2023 |
2022 |
Maximum Amount: |
|
|
Open - No Maturity |
$— |
$764 |
˃ 1 Week to 1 Month |
$— |
$40,000 |
˃ 1 Month to 3 Months |
$— |
$55,000 |
Ending Balance |
|
|
Open - No Maturity |
$— |
$234 |
˃ 1 Week to 1 Month |
$— |
$— |
˃ 1 Month to 3 Months |
$— |
$55,000 |
|
2023 |
2022 |
Maximum Amount: |
|
|
Cash |
$— |
$80,763 |
Securities (FV) |
$— |
$— |
Ending Balance |
|
|
Cash |
$— |
$55,234 |
Securities (FV) |
$— |
$— |
|
2023 |
2022 |
Maximum Amount: |
|
|
Cash (Collateral - All) |
$— |
$80,835 |
Securities Collateral (FV) |
$— |
$— |
Ending Balance |
|
|
Cash (Collateral - All) |
$— |
$55,507 |
Securities Collateral (FV) |
$— |
$— |
|
Aggregate reserves |
Mortality table |
Interest rates | |
2023 |
2022 | |||
Life |
$926,304 |
$928,292 |
1980 CSO/CET |
4.0%-6.0% |
|
377,903 |
353,652 |
2001 CSO |
3.5-4.0 |
|
91,742 |
94,716 |
1958 CSO/CET |
2.5-4.5 |
|
103,107 |
91,061 |
Various |
2.5-5.5 |
|
70,204 |
58,185 |
2017 CSO |
0-3.5% |
|
2,227 |
2,393 |
1941 CSO |
2.5-4.5 |
| ||||
Annuity |
185,179 |
188,594 |
1971 IAM |
3.0-5.5 |
|
49,672 |
51,466 |
a-1949 |
3.0-5.5 |
|
407 |
417 |
1937 SAT |
3.0 |
|
1,154,145 |
1,293,734 |
a-2000 |
1.0-5.0 |
|
132,152 |
157,438 |
1983a |
3.0-4.5 |
|
975,354 |
866,350 |
2012 IAR |
1.0-4.25 |
| ||||
Supplementary contracts with life contingencies |
5,558 |
6,827 |
1983a |
6.25-11.0 |
|
50,221 |
54,493 |
a-2000 |
4.0-7.0 |
|
37 |
53 |
1971 IAM |
4.5-11.25 |
|
2 |
2 |
1937 SAT |
3.5 |
|
44,900 |
41,880 |
2012 IAR |
1.5-4.25 |
Total |
$4,169,114 |
$4,189,553 |
|
|
|
(1) |
(2) |
(3) |
(4) |
(5) |
December 31, 2023 |
General Account |
Separate Account with Guarantees |
Separate Account Nonguaranteed |
Total |
% of Total |
A. Individual Annuities: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$322,779 |
$— |
$— |
$322,779 |
4 % |
b. At book value less current surrender charge of 5% or more |
538,518 |
— |
— |
538,518 |
7 % |
c. At fair value |
— |
2,903,893 |
1,115 |
— |
38 % |
d. Total with adjustment or at market value (Total of a through c) |
861,297 |
2,903,893 |
1,115 |
3,766,305 |
XXX |
e. At book value without adjustment (minimal or no charge or adjustment) |
3,867,496 |
— |
— |
3,867,496 |
50 % |
(2) Not subject to discretionary withdrawal |
108,945 |
— |
— |
108,945 |
1 % |
(3) Total (gross) |
4,837,738 |
2,903,893 |
1,115 |
7,742,746 |
100 % |
(4) Reinsurance ceded |
2,404,125 |
— |
— |
2,404,125 |
|
(5) Total (net) (3) – (4) |
$2,433,612 |
$2,903,893 |
$1,115 |
$5,338,620 |
|
(6) Amount included in A(1)b above that will move to A(1)e for the first time within the year after the statement date: |
$95,909 |
$— |
$— |
$95,909 |
|
|
|
|
|
|
|
B. Group Annuities: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$— |
$— |
$— |
$— |
— % |
b. At book value less current surrender charge of 5% or more |
6,094 |
— |
— |
6,094 |
1 % |
c. At fair value |
— |
388,211 |
— |
388,211 |
70 % |
d. Total with adjustment or at market value (Total of a through c) |
6,094 |
388,211 |
— |
394,305 |
XXX |
e. At book value without adjustment (minimal or no charge or adjustment) |
157,922 |
— |
— |
157,922 |
29 % |
(2) Not subject to discretionary withdrawal |
— |
— |
— |
— |
— % |
(3) Total (gross) |
164,016 |
388,211 |
— |
552,227 |
100 % |
(4) Reinsurance ceded |
— |
— |
— |
— |
|
(5) Total (net) (3) – (4) |
$164,016 |
$388,211 |
$— |
$552,227 |
|
(6) Amount included in B(1)b above that will move to B(1)e for the first time within the year after the statement date: |
$2,383 |
$— |
$— |
$2,383 |
|
|
|
|
|
|
|
C. Deposit-Type Contracts: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$— |
$— |
$— |
$— |
— % |
b. At book value less current surrender charge of 5% or more |
— |
— |
— |
— |
— % |
c. At fair value |
— |
— |
— |
— |
— % |
d. Total with adjustment or at market value (Total of a through c) |
— |
— |
— |
— |
XXX |
|
(1) |
(2) |
(3) |
(4) |
(5) |
December 31, 2023 |
General Account |
Separate Account with Guarantees |
Separate Account Nonguaranteed |
Total |
% of Total |
e. At book value without adjustment (minimal or no charge or adjustment) |
43,741 |
— |
— |
43,741 |
5 % |
(2) Not subject to discretionary withdrawal |
813,407 |
— |
— |
813,407 |
95 % |
(3) Total (gross) |
857,148 |
— |
— |
857,148 |
100 % |
(4) Reinsurance ceded |
— |
— |
— |
— |
|
(5) Total (net) (3) – (4) |
$857,418 |
$— |
$— |
$857,418 |
|
(6) Amount included in C(1)b above that will move to C(1)e in the year after the statement date: |
$— |
$— |
$— |
$— |
|
December 31, 2022 |
(1) |
(2) |
(3) |
(4) |
(5) |
|
General Account |
Separate Account with Guarantees |
Separate Account Nonguaranteed |
Total |
% of Total |
A. Individual Annuities: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$197,569 |
$— |
$— |
$197,569 |
3 % |
b. At book value less current surrender charge of 5% or more |
605,528 |
— |
— |
605,528 |
8 % |
c. At fair value |
— |
2,469,787 |
1,048 |
2,470,835 |
33 % |
d. Total with adjustment or at market value (Total of a through c) |
803,097 |
2,469,787 |
1,048 |
3,273,932 |
XXX |
e. At book value without adjustment (minimal or no charge or adjustment) |
3,990,834 |
— |
— |
3,990,834 |
54 % |
(2) Not subject to discretionary withdrawal |
110,807 |
— |
— |
110,807 |
2 % |
(3) Total (gross) |
4,904,738 |
2,469,787 |
1,048 |
7,375,573 |
100 % |
(4) Reinsurance ceded |
2,418,067 |
— |
— |
2,418,067 |
|
(5) Total (net) (3) – (4) |
$2,486,671 |
$2,469,787 |
$1,048 |
$4,957,506 |
|
(6) Amount included in A(1)b above that will move to A(1)e in the year after the statement date: |
$84,762 |
$— |
$— |
$84,762 |
|
|
|
|
|
|
|
B. Group Annuities: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$— |
$— |
$— |
$— |
— % |
b. At book value less current surrender charge of 5% or more |
7,299 |
— |
— |
7,299 |
1 % |
c. At fair value |
— |
318,814 |
— |
318,814 |
65 % |
d. Total with adjustment or at market value (Total of a through c) |
7,299 |
318,814 |
— |
326,113 |
XXX |
e. At book value without adjustment (minimal or no charge or adjustment) |
167,284 |
— |
— |
167,284 |
34 % |
(2) Not subject to discretionary withdrawal |
— |
— |
— |
— |
— % |
(3) Total (gross) |
174,583 |
318,814 |
— |
493,397 |
100 % |
(4) Reinsurance ceded |
— |
— |
— |
— |
|
(5) Total (net) (3) – (4) |
$174,583 |
$318,814 |
$— |
$493,397 |
|
(6) Amount included in B(1)b above that will move to B(1)e in the year after the statement date: |
$2,014 |
$— |
$— |
$2,014 |
|
December 31, 2022 |
(1) |
(2) |
(3) |
(4) |
(5) |
|
General Account |
Separate Account with Guarantees |
Separate Account Nonguaranteed |
Total |
% of Total |
|
|
|
|
|
|
C. Deposit-Type Contracts: |
|
|
|
|
|
(1) Subject to discretionary withdrawal |
|
|
|
|
|
a. With fair value adjustment |
$— |
$— |
$— |
$— |
— % |
b. At book value less current surrender charge of 5% or more |
— |
— |
— |
— |
— % |
c. At fair value |
— |
— |
— |
— |
— % |
d. Total with adjustment or at market value (Total of a through c) |
— |
— |
— |
— |
XXX |
e. At book value without adjustment (minimal or no charge or adjustment) |
49,756 |
— |
— |
49,756 |
6 % |
(2) Not subject to discretionary withdrawal |
717,236 |
— |
— |
717,236 |
94 % |
(3) Total (gross) |
766,691 |
— |
— |
766,691 |
100 % |
(4) Reinsurance ceded |
13 |
— |
— |
13 |
|
(5) Total (net) (3) – (4) |
$766,979 |
$— |
$— |
$766,979 |
|
(6) Amount included in C(1)b above that will move to C(1)e in the year after the statement date: |
$— |
$— |
$— |
$— |
|
Reconciliation of total annuity actuarial reserves and deposit funds liabilities: |
2023 |
2022 |
| ||
Life and Accident and Health Annual Statement: |
|
|
Exhibit 5, Annuities Section, Total (net) |
$2,496,909 |
$2,558,000 |
Exhibit 5, Supplementary Contracts with Life Contingencies Section, Total (net) |
100,719 |
103,254 |
Exhibit 7, Deposit-type Contracts, Line 14, Column 1 |
857,148 |
766,979 |
Subtotal |
3,454,776 |
3,428,233 |
Separate Accounts Annual Statement: |
|
|
Exhibit 3, Line 0299999, Column 2 |
3,291,081 |
2,787,631 |
Exhibit 3, Line 0399999, Column 2 |
2,139 |
2,018 |
Subtotal |
3,293,220 |
2,789,649 |
Combined Total |
$6,747,996 |
$6,217,882 |
|
|
|
|
December 31, 2023 |
Account Value |
Cash Value |
Reserve |
A. General Account: |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
$— |
$11,839 |
$25,845 |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
57,841 |
40,474 |
40,622 |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
1,003,337 |
1,170,252 |
|
|
|
|
December 31, 2023 |
Account Value |
Cash Value |
Reserve |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
j. Miscellaneous Reserves |
— |
61,201 |
61,201 |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
179,434 |
b. Accidental Death Benefits |
XXX |
XXX |
271 |
c. Disability - Active Lives |
XXX |
XXX |
1,786 |
d. Disability - Disabled Lives |
XXX |
XXX |
26,956 |
e. Miscellaneous Reserves |
XXX |
XXX |
74,136 |
(3) Total (gross: direct + assumed) |
57,841 |
1,116,851 |
1,580,143 |
(4) Reinsurance Ceded |
— |
— |
8,658 |
(5) Total (net) (3) - (4) |
$57,841 |
$1,116,851 |
$1,571,485 |
|
|
|
|
B. Separate Account with Guarantees |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
— |
— |
— |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
— |
— |
— |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
— |
— |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
j. Miscellaneous Reserves |
— |
— |
— |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
— |
b. Accidental Death Benefits |
XXX |
XXX |
— |
c. Disability - Active Lives |
XXX |
XXX |
— |
d. Disability - Disabled Lives |
XXX |
XXX |
— |
e. Miscellaneous Reserves |
XXX |
XXX |
— |
(3) Total (gross: direct + assumed) |
— |
— |
— |
(4) Reinsurance Ceded |
— |
— |
— |
(5) Total (net) (3) - (4) |
— |
— |
— |
|
|
|
|
C. Separate Account Nonguaranteed |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
— |
— |
— |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
— |
— |
— |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
— |
— |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
|
|
|
|
December 31, 2023 |
Account Value |
Cash Value |
Reserve |
j. Miscellaneous Reserves |
— |
— |
— |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
— |
b. Accidental Death Benefits |
XXX |
XXX |
— |
c. Disability - Active Lives |
XXX |
XXX |
— |
d. Disability - Disabled Lives |
XXX |
XXX |
— |
e. Miscellaneous Reserves |
XXX |
XXX |
— |
(3) Total (gross: direct + assumed) |
— |
— |
— |
(4) Reinsurance Ceded |
— |
— |
— |
(5) Total (net) (3) - (4) |
— |
— |
— |
|
|
|
|
D. Life & Accident & Health Annual Statement: |
|
|
|
(1) Exhibit 5, Life Insurance Section, Total (net) |
$1,469,415 |
|
|
(2) Exhibit 5, Accidental Death Benefits Section, Total (net) |
268 |
|
|
(3) Exhibit 5, Disability - Active Lives Section, Total (net) |
1,734 |
|
|
(4) Exhibit 5, Disability - Disabled Lives Section, Total (net) |
26,401 |
|
|
(5) Exhibit 5, Miscellaneous Reserves Section, Total (net) |
73,669 |
|
|
(6) Subtotal |
1,5714,486 |
|
|
|
|
|
|
|
Account Value |
Cash Value |
Reserve |
Separate Accounts Annual Statement: |
|
|
|
(7) Exhibit 3, Line 0199999, Column 2 |
|
|
|
(8) Exhibit 3, Line 0499999, Column 2 |
|
|
|
(9) Exhibit 3, Line 0599999, Column 2 |
|
|
|
(10) Subtotal Lines (7+8+9) |
— |
|
|
(11) Combined Total (6 +10) |
$1,571,486 |
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
Account Value |
Cash Value |
Reserve |
A. General Account: |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
$— |
$8,841 |
$25,460 |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
47,116 |
30,939 |
34,421 |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
993,553 |
1,170,151 |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
j. Miscellaneous Reserves |
— |
64,273 |
64,273 |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
168,090 |
b. Accidental Death Benefits |
XXX |
XXX |
291 |
c. Disability - Active Lives |
XXX |
XXX |
1,879 |
d. Disability - Disabled Lives |
XXX |
XXX |
28,279 |
|
|
|
|
December 31, 2022 |
Account Value |
Cash Value |
Reserve |
e. Miscellaneous Reserves |
XXX |
XXX |
61,747 |
(3) Total (gross: direct + assumed) |
47,116 |
1,097,606 |
1,554,491 |
(4) Reinsurance Ceded |
— |
— |
26,192 |
(5) Total (net) (3) - (4) |
$47,116 |
$1,097,606 |
$1,528,299 |
|
|
|
|
B. Separate Account with Guarantees |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
— |
— |
— |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
— |
— |
— |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
— |
— |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
j. Miscellaneous Reserves |
— |
— |
— |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
— |
b. Accidental Death Benefits |
XXX |
XXX |
— |
c. Disability - Active Lives |
XXX |
XXX |
— |
d. Disability - Disabled Lives |
XXX |
XXX |
— |
e. Miscellaneous Reserves |
XXX |
XXX |
— |
(3) Total (gross: direct + assumed) |
— |
— |
— |
(4) Reinsurance Ceded |
— |
— |
— |
(5) Total (net) (3) - (4) |
— |
— |
— |
|
|
|
|
C. Separate Account Nonguaranteed |
|
|
|
(1) Subject to discretionary withdrawal, surrender values or policy loans: |
|
|
|
a. Term Policies with Cash Value |
— |
— |
— |
b. Universal Life |
— |
— |
— |
c. Universal life with Secondary Guarantees |
— |
— |
— |
d. Indexed Universal Life |
— |
— |
— |
e. Indexed Universal Life with Secondary Guarantees |
— |
— |
— |
f. Indexed Life |
— |
— |
— |
g. Other Permanent Cash Value Life Insurance |
— |
— |
— |
h. Variable Life |
— |
— |
— |
i. Variable Universal Life |
— |
— |
— |
j. Miscellaneous Reserves |
— |
— |
— |
(2) Not subject to discretionary withdrawal or no cash values |
|
|
|
a. Term Policies with Cash Value |
XXX |
XXX |
— |
b. Accidental Death Benefits |
XXX |
XXX |
— |
c. Disability - Active Lives |
XXX |
XXX |
— |
d. Disability - Disabled Lives |
XXX |
XXX |
— |
e. Miscellaneous Reserves |
XXX |
XXX |
— |
(3) Total (gross: direct + assumed) |
— |
— |
— |
|
|
|
|
December 31, 2022 |
Account Value |
Cash Value |
Reserve |
(4) Reinsurance Ceded |
— |
— |
— |
(5) Total (net) (3) - (4) |
— |
— |
— |
|
|
|
|
D. Life & Accident & Health Annual Statement: |
|
|
|
(1) Exhibit 5, Life Insurance Section, Total (net) |
$1,438,685 |
|
|
(2) Exhibit 5, Accidental Death Benefits Section, Total (net) |
286 |
|
|
(3) Exhibit 5, Disability - Active Lives Section, Total (net) |
1,794 |
|
|
(4) Exhibit 5, Disability - Disabled Lives Section, Total (net) |
27,075 |
|
|
(5) Exhibit 5, Miscellaneous Reserves Section, Total (net) |
60,459 |
|
|
(6) Subtotal |
1,528,299 |
|
|
|
|
|
|
|
Account Value |
Cash Value |
Reserve |
Separate Accounts Annual Statement: |
|
|
|
(7) Exhibit 3, Line 0199999, Column 2 |
— |
|
|
(8) Exhibit 3, Line 0499999, Column 2 |
— |
|
|
(9) Exhibit 3, Line 0599999, Column 2 |
— |
|
|
(10) Subtotal Lines (7+8+9) |
— |
|
|
(11) Combined Total (6 +10) |
$1,528,299 |
|
|
|
Aggregate reserves | |
2023 |
2022 | |
Present value of amounts not yet due on claims |
$1,125 |
$951 |
Additional contract reserves |
28,395 |
26,667 |
Unearned premiums and other |
47 |
52 |
Aggregate accident and health reserves |
$29,567 |
$27,670 |
|
2023 |
2021 |
Aggregate reserves for accident and health |
$29,567 |
$27,670 |
Unpaid benefits for accident and health |
5,822 |
5,333 |
Less: Additional contract reserves |
(28,396) |
(26,667) |
Unearned premiums and other |
(47) |
(52) |
Accident and health claim reserves and liabilities |
$6,947 |
$6,284 |
|
2023 |
2022 |
2021 |
Net balance at January 1 |
$6,283 |
$6,172 |
$6,535 |
Incurred related to: |
|
|
|
Current year |
12,572 |
11,829 |
11,959 |
Prior years |
(1,230) |
(1,426) |
(2,650) |
Total incurred |
11,342 |
10,403 |
9,309 |
Paid related to: |
|
|
|
Current year |
6,719 |
6,478 |
6,624 |
Prior years |
3,959 |
3,814 |
3,048 |
Total paid |
10,678 |
10,292 |
9,672 |
Net balance at December 31 |
$6,947 |
$6,283 |
$6,172 |
1. Components of Net Deferred Tax Asset/(Liability) |
2023 | ||
|
Ordinary |
Capital |
Total |
(a) Total gross deferred tax assets |
$55,332 |
$6,882 |
$62,214 |
(b) Statutory valuation allowance adjustments |
— |
6,882 |
6,882 |
(c) Adjusted gross deferred tax assets |
55,332 |
— |
55,332 |
(d) Deferred tax assets nonadmitted |
6,420 |
— |
6,420 |
(e) Net deferred tax asset (liability) |
48,912 |
— |
48,912 |
(f) Total deferred tax liabilities |
31,909 |
5,392 |
37,301 |
(g) Admitted deferred tax asset (liability) |
$17,003 |
$(5,392) |
$11,611 |
|
2022 | ||
Ordinary |
Capital |
Total | |
(a) Total gross deferred tax assets |
$50,951 |
$5,772 |
$56,723 |
(b) Statutory valuation allowance adjustments |
— |
1,778 |
1,778 |
(c) Adjusted gross deferred tax assets |
50,951 |
3,994 |
54,945 |
(d) Deferred tax assets nonadmitted |
7,217 |
2,387 |
9,604 |
(e) Net deferred tax asset (liability) |
43,734 |
1,607 |
45,341 |
(f) Total deferred tax liabilities |
32,386 |
1,607 |
33,993 |
(g) Admitted deferred tax asset (liability) |
$11,348 |
$— |
$11,348 |
|
Change | ||
Ordinary |
Capital |
Total | |
(a) Total gross deferred tax assets |
$4,381 |
$1,110 |
$5,491 |
(b) Statutory valuation allowance adjustments |
— |
5,104 |
5,104 |
(c) Adjusted gross deferred tax assets |
4,381 |
(3,994) |
387 |
(d) Deferred tax assets nonadmitted |
(797) |
(2,387) |
(3,184) |
(e) Net deferred tax asset (liability) |
5,178 |
(1,607) |
3,571 |
(f) Total deferred tax liabilities |
(477) |
3,785 |
3,308 |
(g) Admitted deferred tax asset (liability) |
$5,655 |
$(5,392) |
$263 |
2. Admission Calculation Components |
2023 | ||
|
Ordinary |
Capital |
Total |
(a) Federal income taxes paid in prior years recoverable through loss carrybacks |
$ — |
$ — |
$ — |
(b) Adjusted gross deferred tax assets expected to be realized (Excluding the amount of deferred tax assets from 2(a) above after application of the threshold limit (the lesser of 2(b)1 and 2(b)2 below) |
11,611 |
— |
11,611 |
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date |
11,611 |
— |
11,611 |
(2) Adjusted gross deferred tax assets allowed per limitation threshold |
XXX |
XXX |
76,522 |
(c) Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from 2(a) and 2(b) above) offset by gross deferred tax liabilities |
37,301 |
— |
37,301 |
(d) Deferred tax assets admitted as the result of application of SSAP 101 (Total 2(a) + 2(b) + 2(c)) |
$48,912 |
$— |
$48,912 |
|
2022 | ||
Ordinary |
Capital |
Total | |
(a) Federal income taxes paid in prior years recoverable through loss carrybacks |
$ — |
$ — |
$ — |
(b) Adjusted gross deferred tax assets expected to be realized (Excluding the amount of deferred tax assets from 2(a) above after application of the threshold limit (the lesser of 2(b) 1 and 2(b)2 below) |
11,348 |
— |
11,348 |
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date |
11,348 |
— |
11,348 |
(2) Adjusted gross deferred tax assets allowed per limitation threshold |
XXX |
XXX |
76,829 |
(c) Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from 2(a) and 2(b) above) offset by gross deferred tax liabilities |
32,386 |
1,607 |
33,993 |
(d) Deferred tax assets admitted as the result of application of SSAP 101(Total 2(a)+2(b)+2(c)) |
$43,734 |
$1,607 |
$45,341 |
|
Change | ||
Ordinary |
Capital |
Total | |
(a) Federal income tax paid in prior years recoverable through loss carrybacks |
$— |
$— |
$— |
(b) Adjusted gross deferred tax assets expected to be realized (Excluding the amount of deferred tax assets from 2(a) above after application of the threshold limit (the lesser of 2(b) 1 and 2(b)2 below) |
263 |
— |
263 |
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date |
263 |
— |
263 |
(2) Adjusted gross deferred tax assets allowed per limitation threshold |
XXX |
XXX |
(307) |
(c) Adjusted gross deferred tax assets (excluding the amount of deferred tax assets from 2(a) and 2(b) above) offset by gross deferred tax liabilities |
4,915 |
(1,607) |
3,308 |
(d) Deferred tax assets admitted as the result of application of SSAP 101(Total 2(a)+2(b)+2(c)) |
$5,178 |
(1,607) |
$3,571 |
|
2023 |
2022 |
Ratio percentage used to determine recovery period and threshold limitation amount |
839 % |
852 % |
Amount of adjusted capital and surplus used to determine the recovery period and threshold limitation above |
$510,143 |
$512,194 |
|
2023 |
2022 |
2021 |
Federal |
$17,772 |
$13,932 |
$9,088 |
Foreign |
— |
— |
— |
Subtotal |
17,772 |
13,932 |
9,088 |
Federal income tax on net capital gains |
(4,526) |
(6,515) |
3,244 |
Federal and Foreign income taxes incurred |
$13,246 |
$7,417 |
$12,332 |
|
2023 |
2022 |
Change |
Deferred tax assets: |
|
|
|
Ordinary: |
|
|
|
Policyholder reserves |
$40,099 |
$37,443 |
$2,656 |
Investments |
551 |
347 |
204 |
Deferred acquisition costs |
11,310 |
9,814 |
1,496 |
Compensation and benefit accrual |
2,524 |
2,741 |
(217) |
Pension accrual |
288 |
271 |
17 |
Receivables – nonadmitted |
344 |
143 |
201 |
Other |
216 |
192 |
24 |
|
2023 |
2022 |
Change |
Subtotal |
55,332 |
50,951 |
4,381 |
Nonadmitted deferred tax assets |
6,420 |
7,217 |
(797) |
Admitted ordinary deferred tax assets |
$48,912 |
$43,734 |
$5,178 |
Capital: |
|
|
|
Investments |
$6,274 |
$5,772 |
$502 |
Net capital loss carry-forward |
608 |
— |
608 |
Subtotal |
6,882 |
5,772 |
1,110 |
Statutory valuation allowance adjustment |
6,882 |
1,778 |
5,104 |
Nonadmitted deferred tax assets |
— |
2,387 |
(2,387) |
Admitted capital deferred tax assets |
$— |
$1,607 |
$1,607 |
Total admitted deferred tax assets |
$48,912 |
$45,341 |
$3,571 |
|
2023 |
2022 |
Change |
Deferred tax liabilities: |
|
|
|
Ordinary: |
|
|
|
Investments |
$15,730 |
$13,753 |
$1,977 |
Fixed assets |
1,314 |
1,262 |
52 |
Deferred and uncollected premium |
10,470 |
10,658 |
(188) |
Policyholder reserves (transition rule) |
4,221 |
6,331 |
(2,110) |
Policyholder reserves |
8 |
— |
8 |
Other |
166 |
382 |
(216) |
Total ordinary deferred tax liabilities |
$31,909 |
$32,386 |
$(477) |
Capital: |
|
|
|
Investments |
$5,392 |
$1,607 |
$3,785 |
Total capital deferred tax liabilities |
5,392 |
1,607 |
3,785 |
Total deferred tax liabilities |
$37,301 |
$33,993 |
$3,308 |
Net deferred tax asset |
$11,611 |
$11,348 |
$263 |
|
2023 |
2022 |
2021 |
Income before taxes |
$40,104 |
$69,168 |
$46,770 |
Expected income tax expense at 21% statutory rate |
$8,422 |
$14,525 |
$9,822 |
Increase (decrease) in actual tax reported resulting from: |
|
|
|
Dividends received deduction |
$(1,723) |
$(2,372) |
$(1,983) |
Tax-exempt interest |
(1,478) |
(1,578) |
(1,948) |
Tax adjustment for IMR |
(144) |
(354) |
(512) |
Nondeductible compensation accruals |
207 |
33 |
406 |
Investments |
— |
356 |
— |
Deferred tax benefit on nonadmitted assets |
(288) |
(76) |
(62) |
Options |
2,034 |
(1,286) |
(887) |
Return to provision |
699 |
846 |
(835) |
Gain on Reinsurance - IMR Released |
(492) |
(1,016) |
(519) |
Change in Valuation Allowance |
5,104 |
1,422 |
— |
Unrecognized tax benefits |
— |
(1,317) |
(197) |
Other |
42 |
39 |
(105) |
|
2023 |
2022 |
2021 |
Total income tax expense reported |
$12,383 |
$9,222 |
$3,180 |
Current income tax expense incurred |
$13,246 |
$7,417 |
$12,332 |
Change in deferred income tax |
2,922 |
(6,595) |
(3,642) |
Change in deferred tax on unrealized gains and losses |
(3,785) |
8,400 |
(5,510) |
Total income tax expense reported |
$12,383 |
$9,222 |
$3,180 |
|
2023 |
2022 |
2021 |
Balance as of beginning of the year |
$29 |
$1,119 |
$1,405 |
Increases related to prior year tax contingencies |
— |
— |
— |
Decreases related to prior year tax contingencies |
— |
— |
— |
Increases related to current year tax contingencies |
— |
— |
— |
Lapse of statute |
(29) |
(1,090) |
(286) |
Balance as of the end of the year |
$— |
$29 |
$1,119 |
Level 1 |
Unadjusted quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include debt and equity securities (both common stock and preferred stock) that are traded in an active exchange market as well as U.S. Treasury debt. |
Level 2 |
Unadjusted observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for the assets or liabilities. Level 2 assets and liabilities include debt and equity securities with quoted prices that are traded less frequently than exchange-traded instruments or values based on discounted cash flows with observable inputs. This category generally includes certain U.S. Government and agency mortgage-backed debt, non-agency structured debt, corporate fixed maturity debt, preferred stock and derivatives. |
Level 3 |
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, certain discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation and for which the significant inputs are unobservable. This category generally includes certain private debt and equity securities. |
Description |
Level 1 |
Level 2 |
Level 3 |
Total |
Assets measured at fair value: |
|
|
|
|
Perpetual Preferred Stock |
|
|
|
|
Industrial and Misc. |
$1,405 |
$57,897 |
$2,136 |
$61,438 |
Total Perpetual Preferred Stocks |
$1,405 |
$57,897 |
$2,136 |
$61,438 |
Bonds |
|
|
|
|
Industrial and Misc |
$— |
$2,092 |
$— |
$2,092 |
Total Bonds |
$— |
$2,092 |
$— |
$2,092 |
Common Stock |
|
|
|
|
Industrial and Misc. |
$25 |
$28,450 |
$6,763 |
$35,213 |
Total Common Stock |
$— |
$28,450 |
$6,763 |
$35,213 |
Derivatives |
$— |
$19,022 |
$— |
$19,022 |
Separate Account Assets |
$3,294,083 |
— |
— |
$3,294,083 |
Total assets at fair value |
$3,295,488 |
$107,461 |
$8,899 |
$3,411,848 |
Liabilities at fair value: |
|
|
|
|
Separate Account Liabilities |
$3,294,083 |
— |
— |
$3,294,083 |
Total liabilities at fair Value |
$3,294,083 |
— |
— |
$3,294,083 |
Description |
Level 1 |
Level 2 |
Level 3 |
Total |
Assets measured at fair value: |
|
|
|
|
Perpetual Preferred Stock |
|
|
|
|
Industrial and Misc. |
$6,520 |
$68,042 |
$— |
$74,562 |
Total Perpetual Preferred Stocks |
$6,520 |
$68,042 |
$— |
$74,562 |
Bonds |
|
|
|
|
Industrial and Misc |
$— |
$6,161 |
$— |
$6,161 |
Total Bonds |
$— |
$6,161 |
$— |
$6,161 |
Common Stock |
|
|
|
|
Industrial and Misc. |
$25 |
$27,142 |
$9,062 |
$36,229 |
Total Common Stock |
$25 |
$27,142 |
$9,062 |
$36,229 |
Derivatives |
$— |
$6,770 |
$— |
$6,770 |
Description |
Level 1 |
Level 2 |
Level 3 |
Total |
Separate Account Assets |
$2,792,324 |
— |
— |
$2,792,324 |
Total assets at fair value |
$2,798,869 |
$108,115 |
$9,062 |
$2,916,046 |
Liabilities at fair value: |
|
|
|
|
Separate Account Liabilities |
$2,792,324 |
— |
— |
$2,792,324 |
Total liabilities at fair Value |
$2,792,324 |
— |
— |
$2,792,324 |
Description |
Balance at 1/1/2023 |
Transfers into Level 3 |
Transfers out of Level 3 |
Total gains and losses included in Net Income |
Total gains and losses included in Surplus |
Purchases |
Settlements/ Sales/ Distributions |
Balance at 12/31/2023 |
Financial Instruments |
|
|
|
|
|
|
|
|
Preferred Stock Perpetual |
$— |
$2,136 |
$— |
$— |
$— |
$— |
$— |
$2,136 |
Common Stock |
9,062 |
— |
— |
174 |
(811) |
— |
(1,662) |
6,763 |
Bonds-Other Mortgage- backed securities |
— |
— |
— |
— |
— |
— |
— |
— |
Total Assets |
$9,062 |
$2,136 |
$— |
$174 |
$(811) |
$— |
$(1,662) |
$8,899 |
Description |
Fair Value |
Admitted Value |
Level 1 |
Level 2 |
Level 3 |
Net Asset Value (NAV) |
Financial instruments – Assets |
|
|
|
|
|
|
Bonds |
$3,857,999 |
$4,185,779 |
$2,746 |
$3,493,652 |
$361,601 |
$— |
Preferred Stocks |
83,282 |
83,432 |
11,540 |
62,312 |
9,430 |
— |
Common Stocks |
35,213 |
35,213 |
— |
28,450 |
6,763 |
— |
Derivatives |
19,022 |
19,022 |
— |
19,022 |
— |
— |
Cash Equivalents |
32,316 |
32,316 |
32,316 |
— |
— |
— |
Description |
Fair Value |
Admitted Value |
Level 1 |
Level 2 |
Level 3 |
Net Asset Value (NAV) |
Mortgage Loans and Policy Loans |
208,088 |
199,474 |
— |
— |
208,088 |
— |
Other Invested Assets |
889,439 |
894,719 |
— |
12,640 |
60,745 |
816,055 |
Separate Account Assets |
3,294,083 |
3,294,083 |
3,294,083 |
— |
— |
— |
Total Assets |
$8,419,442 |
$8,744,038 |
$3,340,685 |
$3,616,076 |
$646,627 |
$816,055 |
Financial instruments – Liabilities |
|
|
|
|
|
|
Separate Accounts Liabilities |
$3,294,083 |
$3,294,083 |
$3,294,083 |
$— |
$— |
$— |
Policy Reserve Fixed Annuity |
2,412,469 |
2,597,628 |
— |
— |
2,412,469 |
— |
Experience Life Policy Account |
57,673 |
61,201 |
— |
— |
57,673 |
— |
Other Policyholder Funds* |
863,438 |
863,438 |
— |
813,407 |
50,031 |
— |
Total Liabilities |
$6,627,663 |
$6,816,350 |
$3,294,083 |
$813,407 |
$2,520,173 |
$— |
Description |
Fair Value |
Admitted Value |
Level 1 |
Level 2 |
Level 3 |
Net Asset Value (NAV) |
Financial instruments – Assets |
|
|
|
|
|
|
Bonds |
$3,833,627 |
$4,274,380 |
$2,639 |
$3,530,866 |
$300,121 |
$— |
Preferred Stocks |
103,051 |
106,980 |
18,722 |
77,757 |
6,572 |
— |
Common Stocks |
36,229 |
36,229 |
25 |
27,142 |
9,062 |
— |
Derivatives |
6,770 |
6,770 |
— |
6,770 |
— |
— |
Cash Equivalents |
64,012 |
64,012 |
64,012 |
— |
— |
— |
Mortgage Loans and Policy Loans |
196,264 |
187,336 |
— |
— |
196,264 |
— |
Other Invested Assets |
767,846 |
766,047 |
— |
30,184 |
40,452 |
697,211 |
Separate Account Assets |
2,792,324 |
2,792,324 |
2,792,324 |
— |
— |
— |
Total Assets |
$7,800,123 |
$8,234,078 |
$2,877,722 |
$3,672,719 |
$552,471 |
$697,211 |
Financial instruments – Liabilities |
|
|
|
|
|
|
Separate Accounts Liabilities |
$2,792,324 |
$2,792,324 |
$2,792,324 |
$— |
$— |
$— |
Policy Reserve Fixed Annuity |
2,694,195 |
2,558,000 |
— |
— |
2,694,195 |
— |
Account Values on Life Contracts |
107,301 |
98,156 |
— |
— |
107,301 |
— |
Other Policyholder Funds |
769,484 |
769,484 |
— |
717,236 |
52,248 |
— |
Repurchase Agreements |
57,586 |
55,234 |
— |
— |
57,586 |
— |
Total Liabilities |
$6,420,890 |
$6,273,198 |
$2,792,324 |
$717,236 |
$2,911,330 |
$— |
|
2023 |
2022 |
2021 |
Statutory Net Income |
$37,838 |
$81,292 |
$40,234 |
Increase (decrease) due to: |
|
|
|
Deferred policy acquisition costs |
(1,819) |
4,659 |
5,093 |
Policyholder benefits |
(80,869) |
(93,865) |
(46,765) |
Federal income tax expense (benefit) |
212 |
2,867 |
(5,437) |
Investment reserves |
112,216 |
50,560 |
94,657 |
Ceded commission expense |
(2,342) |
(2,365) |
(2,471) |
Other adjustments, net |
341 |
(1,412) |
(791) |
GAAP Net Income |
$65,577 |
$41,736 |
$84,520 |
|
2023 |
2022 |
2021 |
Capital and Surplus |
$458,771 |
$482,967 |
$472,569 |
Increase (decrease) due to: |
|
|
|
Deferred policy acquisition costs |
297,678 |
295,872 |
204,460 |
Deposit asset on reinsurance |
2,496,574 |
2,516,614 |
2,481,491 |
Annuity reserves ceded |
(2,404,125) |
(2,418,067) |
(2,378,946) |
Difference in policyholder reserves |
230,097 |
252,357 |
344,625 |
Goodwill |
9,911 |
9,911 |
9,911 |
Investment fair value adjustments on fixed maturity securities |
(333,269) |
(442,931) |
354,641 |
Interest Maintenance Reserve |
4,954 |
6,711 |
27,936 |
Asset Valuation Reserve |
62,984 |
40,576 |
66,535 |
Contract loans ceded |
9,406 |
8,599 |
9,446 |
Federal income tax liability |
(43,486) |
(23,890) |
(200,695) |
Ceded commission liability |
(25,667) |
(27,351) |
(29,034) |
Non-admitted assets and other, net |
(10,887) |
(8,371) |
(5,392) |
Cumulative Effect Change in AccountingPrinciple 1/1/ 2021 Opening Balance |
— |
— |
(414,016) |
GAAP Shareholder’s Equity |
$743,031 |
$692,997 |
$943,531 |
|
2023 |
2022 |
2021 |
Direct life insurance premiums |
$125,577 |
$123,575 |
$122,320 |
Life insurance premiums ceded: |
|
|
|
To ELICA |
(15,724) |
1,434 |
1,546 |
To other companies |
7,066 |
6,855 |
6,864 |
Net life insurance premiums as reported |
134,235 |
115,286 |
113,910 |
Life insurance reserves ceded: |
|
|
|
To ELICA |
2,008 |
19,213 |
18,612 |
To other companies |
6,650 |
6,979 |
6,955 |
Total life reserves ceded |
8,658 |
26,192 |
25,567 |
Direct accident and health premiums |
|
|
|
Direct accident and health premium |
1,750 |
1,949 |
2,114 |
Assumed from NTA |
28,040 |
28,159 |
29,203 |
Ceded accident and health premium |
569 |
646 |
699 |
Net accident and health premium |
$29,221 |
$29,462 |
$30,618 |
Accident and health reserves |
2,035 |
1,995 |
2,501 |
Assumed from NTA |
28,442 |
26,626 |
24,652 |
Ceded to other companies |
910 |
951 |
1,202 |
Net accident and health reserves |
29,567 |
27,670 |
25,951 |
Direct annuity premiums |
485,699 |
477,141 |
505,520 |
Annuity premiums ceded: |
|
|
|
To other companies |
44,768 |
65,658 |
78,749 |
Net annuity premiums as reported |
440,931 |
411,483 |
426,771 |
Annuity reserves ceded: |
|
|
|
To other companies |
$2,404,125 |
$2,418,067 |
$2,378,946 |
|
2023 |
2022 |
Legally insulated assets by product: |
|
|
Individual Annuity |
$2,902,607 |
$2,470,354 |
Supplemental Contracts |
2,139 |
2,018 |
Group Annuities |
389,338 |
319,951 |
Total |
$3,294,083 |
$2,792,324 |
|
2023 |
2022 |
2021 |
Transfers to separate accounts |
$234,169 |
$240,317 |
$266,466 |
Transfers from separate accounts |
(232,292) |
(219,662) |
(222,052) |
Net transfers to (from) separate accounts |
$1,877 |
$20,655 |
$44,414 |
|
2023 |
2022 | ||
Number |
Balance |
Number |
Balance | |
Up to and including 12 months |
9 |
$399 |
23 |
$1,847 |
13 to 24 months |
18 |
1,044 |
37 |
3,212 |
25 to 36 months |
30 |
1,895 |
20 |
862 |
37 to 48 months |
16 |
565 |
17 |
634 |
49 to 60 months |
11 |
335 |
15 |
807 |
Greater than 60 months |
173 |
5,963 |
202 |
6,945 |
Total |
257 |
$10,201 |
314 |
$14,307 |
|
Individual Number |
Individual Balance/ Amount |
Group Number |
Group Balance/ Amount |
Number/balance of retained assets at the beginning of the year |
311 |
$14,261 |
3 |
$46 |
Number/amount of retained assets account issued/added during the year |
13 |
1,107 |
— |
— |
Investment earnings credited to retained asset accounts during the year |
— |
166 |
— |
— |
Fees and other charges assessed to retained asset accounts during the year |
— |
— |
— |
— |
Number/amount of retained assets accounts transferred to state unclaimed property fund during the year |
— |
— |
— |
— |
Number/amount of retained asset accounts closed/withdrawn during the year |
69 |
5,355 |
1 |
24 |
Number/balance of retained asset accounts at the end of the year |
255 |
$10,179 |
2 |
$22 |
|
2023 |
2022 |
Assets recognized from paid and accrued premium tax offsets and policy surcharges prior year-end |
$213 |
$241 |
Decreases current year: |
|
|
Premium tax offsets |
18 |
21 |
Amounts no longer available for offset |
— |
10 |
Increases current year |
|
|
Premium tax offsets paid and accrued |
7 |
3 |
Other increases |
— |
— |
Assets recognized from paid and accrued premium tax offsets and policy surcharges current year-end. |
$202 |
$213 |
Type of investments |
Cost (1) |
Statutory Fair Value |
Amount shown in Balance Sheet |
Debt securities: |
|
|
|
Bonds: |
|
|
|
U.S. Government and government agencies and authorities |
$881,782 |
$776,020 |
$881,782 |
State, municipalities and political subdivisions |
943,757 |
902,087 |
943,757 |
Foreign government bonds |
23,077 |
22,049 |
23,077 |
Other corporate bonds |
2,337,721 |
2,157,843 |
2,337,163 |
Total debt securities |
$4,186,337 |
$3,857,999 |
$4,185,779 |
Equity securities: |
|
|
|
Preferred stocks: |
|
|
|
Industrial and miscellaneous |
$93,924 |
$83,282 |
$83,432 |
Common stocks |
33,805 |
35,213 |
35,213 |
Total equity securities |
$127,729 |
$118,495 |
$118,645 |
Mortgage loans on real estate |
$68,344 |
XXX |
$68,344 |
Real estate |
— |
XXX |
— |
Contract loans |
131,130 |
XXX |
131,130 |
Cash, cash equivalents and short-term investments |
43,214 |
XXX |
43,215 |
Receivable for securities |
2,021 |
XXX |
2,021 |
Derivatives |
19,022 |
XXX |
19,022 |
Other investments |
894,719 |
|
894,719 |
Total investments |
$5,472,516 |
|
$5,462,875 |
|
As of December 31, |
For the years ended December 31, | ||||||||
Segment |
Deferred policy acquisition cost (1) |
Future policy benefits losses, claims and loss expenses (3) |
Unearned premiums (3) |
Other policy claims and benefits Payable (3) |
Premium revenue and annuity, pension and other contract considerations |
Net investment income |
Benefits, claims, losses and settlement expenses |
Amortization of deferred policy acquisition costs (1) |
Other operating expenses |
Premiums written (2) |
2023: |
|
|
|
|
|
|
|
|
|
|
Life |
$— |
$1,585,237 |
$— |
$1,562 |
$134,235 |
$80,740 |
$149,935 |
$— |
$44,611 |
$— |
Annuity |
— |
2,509,847 |
— |
1,997 |
440,931 |
164,761 |
546,875 |
— |
72,501 |
— |
Supplementary Contracts |
— |
100,719 |
— |
854,076 |
4,798 |
9,545 |
8,663 |
— |
786 |
— |
Accident and Health |
— |
35,390 |
31 |
24 |
29,221 |
257 |
13,065 |
— |
13,172 |
— |
Total |
$— |
$4,231,193 |
$31 |
$857,659 |
$609,185 |
$255,303 |
$718,538 |
$— |
$131,070 |
$— |
2022: |
|
|
|
|
|
|
|
|
|
|
Life |
$— |
$1,544,603 |
$— |
$1,943 |
$115,286 |
$84,456 |
$131,614 |
$— |
$47,673 |
$— |
Annuity |
— |
2,571,905 |
— |
2,140 |
411,483 |
158,316 |
473,373 |
— |
64,467 |
— |
Supplementary Contracts |
— |
103,254 |
— |
763,706 |
3,808 |
9,388 |
12,145 |
— |
937 |
— |
Accident and Health |
— |
33,003 |
34 |
36 |
29,462 |
218 |
12,373 |
— |
12,576 |
— |
Total |
$— |
$4,252,765 |
$34 |
$767,825 |
$560,039 |
$252,378 |
$629,505 |
$— |
$125,653 |
$— |
2021: |
|
|
|
|
|
|
|
|
|
|
Life |
$— |
$1,509,436 |
$— |
$2,084 |
$113,910 |
$75,623 |
$138,116 |
$— |
$47,497 |
$— |
Annuity |
— |
2,565,419 |
— |
2,161 |
426,771 |
133,717 |
504,849 |
— |
67,044 |
— |
Supplementary Contracts |
— |
105,579 |
— |
760,966 |
3,433 |
8,215 |
12,062 |
— |
1,097 |
— |
Accident and Health |
— |
30,921 |
43 |
32 |
30,618 |
202 |
11,814 |
— |
13,323 |
— |
Total |
$— |
$4,211,355 |
$43 |
$765,243 |
$574,732 |
$217,757 |
$666,841 |
$— |
$128,961 |
$— |
|
Gross amount |
Ceded to other companies |
Assumed from other companies |
Net amount |
Percentage of amount assumed to net |
2023 Life insurance in force |
$21,144,580 |
$4,376,330 |
$— |
$16,768,250 |
0.0 % |
Premiums and annuity, pension and other contract considerations: |
|
|
|
|
|
Life insurance |
$125,577 |
$(8,658) |
$— |
$134,235 |
0.0 % |
Annuity |
485,699 |
44,768 |
— |
440,931 |
0.0 % |
Supplementary contracts |
4,798 |
— |
— |
4,798 |
0.0 % |
Accident and health |
1,750 |
569 |
28,040 |
29,221 |
96.0 % |
Total premiums |
$617,824 |
$36,679 |
$28,040 |
$609,185 |
4.6 % |
2022: Life insurance in force |
$20,735,155 |
$4,711,682 |
$— |
$16,023,473 |
0.0 % |
Premiums and annuity, pension and other contract considerations: |
|
|
|
|
|
Life insurance |
$123,575 |
$8,288 |
$— |
$115,287 |
0.0 % |
Annuity |
477,141 |
65,658 |
— |
411,483 |
0.0 % |
Supplementary contracts |
3,808 |
— |
— |
3,808 |
0.0 % |
Accident and health |
1,949 |
646 |
28,159 |
29,462 |
95.6 % |
Total premiums |
$606,473 |
$74,592 |
$28,159 |
$560,040 |
5.0 % |
2021: Life insurance in force |
$20,440,253 |
$4,797,378 |
$— |
$15,642,875 |
0.0 % |
Premiums and annuity, pension and other contract considerations: |
|
|
|
|
|
Life insurance |
$122,320 |
$8,411 |
$— |
$113,909 |
0.0 % |
Annuity |
505,520 |
78,749 |
— |
426,771 |
0.0 % |
Supplementary contracts |
3,433 |
— |
— |
3,433 |
0.0 % |
Accident and health |
2,114 |
699 |
29,203 |
30,618 |
95.4 % |
Total premiums |
$633,387 |
$87,859 |
$29,203 |
$574,732 |
5.1 % |