|
Previous: WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORP, S-8, 2000-04-26 |
Next: C M LIFE VARIABLE LIFE SEPARATE ACCOUNT I, 485BPOS, 2000-04-26 |
Post-Effective Amendment No. 1 to
Registration No. 333-88493
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
TO
FORM S-6
REGISTRATION STATEMENT
UNDER THE SECURITIES ACT OF 1933
OF SECURITIES OF UNIT INVESTMENT TRUSTS
REGISTERED ON FORM N-8B-2
A. Exact name of Trust: | C.M. Life Variable Life Separate Account I | |
B. Name of Depositor: | C.M. Life Insurance Company | |
C. Complete address of Depositor's
|
140 Garden Street
Hartford, CT 06154 |
|
principal executive offices: | ||
D. Name and address of Agent | Ann Lomeli | |
For Service of Process: | Corporate Secretary
1295 State Street Springfield, MA 01111 |
It is proposed that this filing will become effective (check appropriate box)
______ | immediately upon filing pursuant to paragraph (b) of Rule 485. |
X |
on May 1, 2000 pursuant to paragraph (b) of Rule 485. |
______ | 60 days after filing pursuant to paragraph (a)(1) of Rule 485 |
______ | on ______________ pursuant to paragraph (a)(1) of Rule 485. |
______ | this post effective amendment designates a new effective date for a previously filed post effective amendment. Such effective date shall be ______________. |
E. | Title of Securities being registered: | Survivorship Flexible Premium Adjustable Variable Life Insurance Policy |
F. | Approximate date of proposed Public offering: | as soon as practicable after the effective date of this Registration Statement. |
CROSS REFERENCE TO ITEMS REQUIRED
BY FORM N-8B-2
Item No. of
Form N-8B-2 |
Caption |
1
|
Cover Page; The Separate Account. |
2
|
Cover Page. |
3
|
Cover Page. |
4
|
Sales and Other Agreements. |
5
|
The Separate Account. |
6
|
Not Applicable. |
7
|
Not Applicable. |
8
|
Appendix F. Financial Statement. |
9
|
Legal Proceedings. |
10
|
Detailed Description of Policy Features; Investment Options; Other Policy Information. |
11
|
Investment Options. |
12
|
Investment Options; Sales and Other Agreements. |
13
|
Introduction; Detailed Description of Policy Features. |
14
|
Detailed description of Policy Features. |
15
|
Premiums; Exhibit 99(11). |
16
|
Introduction; The Separate Account. |
17
|
Detailed description of Policy Features; Exhibit 99(11). |
18
|
The Separate Account. |
19
|
Other Information. |
20
|
Not Applicable. |
21
|
Policy Loan Privilege. |
22
|
Not Applicable. |
23
|
Bonding Arrangement. |
24
|
Detailed Description of Policy Features; Other Information; Investment Options. |
25
|
Other Information. |
26
|
Other Information; The Investment Options. |
27
|
Other Information. |
28
|
Appendix E: Directors and Executive Officers. |
29
|
Other Information. |
30
|
Other Information. |
31
|
Not Applicable. |
32
|
Not Applicable. |
33
|
Not Applicable. |
34
|
Not Applicable. |
35
|
Sales and Other Agreements. |
36
|
Not Applicable. |
37
|
Not Applicable. |
38
|
Sales and Other Agreements. |
39
|
Sales and Other Agreements. |
40
|
Sales and Other Agreements. |
41
|
Sales and Other Agreements. |
42
|
Not Applicable. |
43
|
Sales and Other Agreements. |
44
|
The Separate Account. |
45
|
Not Applicable. |
46
|
Account Value and Net Surrender Value; The Separate Account. |
47
|
The Separate Account. |
48
|
Not Applicable. |
49
|
Not Applicable. |
50
|
Not Applicable. |
51
|
Detailed Description of Policy Features; Other Policy Information. |
52
|
Investment Options. |
53
|
Federal Income Tax Considerations. |
54
|
Not Applicable. |
55
|
Not Applicable. |
56
|
Not Applicable. |
57
|
Not Applicable. |
58
|
Not Applicable. |
59
|
Appendix F. |
|
MML Equity
Fund
|
|
MML Money Market
Fund
|
|
MML Managed Bond
Fund
|
|
MML Blend
Fund
|
|
MML Equity Index
Fund (Class II
Shares)
|
|
MML Small Cap Value
Equity Fund
|
|
MML Growth Equity
Fund
|
|
MML Small Cap
Growth Equity Fund
|
|
Oppenheimer
Aggressive Growth Fund/VA
|
|
Oppenheimer Global
Securities Fund/VA
|
|
Oppenheimer Capital
Appreciation Fund/VA
|
|
Oppenheimer
Strategic Bond Fund/VA
|
|
Oppenheimer Main
Street® Growth & Income Fund/VA
|
|
Oppenheimer High
Income Fund/VA
|
|
Oppenheimer Bond
Fund/VA
|
|
Fidelitys VIP
II Contrafund® Portfolio (Initial
Class)
|
|
T. Rowe Price
Mid-Cap Growth Portfolio
|
|
American
Centurys VP Income & Growth Fund
|
|
Deutsche VIT Small
Cap Index Fund
|
|
Goldman Sachs
Capital Growth Fund
|
|
Janus Aspen Capital
Appreciation Portfolio
|
|
Janus Aspen
Worldwide Growth Portfolio
|
|
Templeton
International Securities Fund (Class 2
Shares)
|
I. Introduction | 1 | ||||
II. Detailed
Description of Policy
Features |
|||||
Purchasing the Policy | 5 | ||||
Death Benefit | 5 | ||||
Premiums | 7 | ||||
Transfers | 9 | ||||
Policy Termination and
Reinstatement |
9 | ||||
Charges and Deductions | 11 | ||||
Deductions from Premiums | 11 | ||||
Monthly Charges Against the
Account Value |
11 | ||||
Daily
Charges Against the Separate
Account |
12 | ||||
Surrender Charges | 12 | ||||
Other Charges | 13 | ||||
Special Circumstances | 13 | ||||
Account Value and Net Surrender
Value |
13 | ||||
Policy Loan Privilege | 14 | ||||
III. Investment Options | |||||
The Guaranteed Principal Account | 16 | ||||
The Separate Account | 16 | ||||
The Funds | 17 | ||||
Fund Profiles | 18 | ||||
The Investment Advisers | 21 | ||||
IV. Other Policy Information | |||||
When We Pay Proceeds | 23 | ||||
Payment Options | 23 | ||||
Beneficiary | 24 | ||||
Assignment | 24 | ||||
Limits on Our Right to Challenge
the Policy |
24 | ||||
Error of Age or Gender | 25 | ||||
Suicide | 25 |
Additional Benefits You Can Get
by Rider |
25 | ||||
Sales and Other Agreements | 26 | ||||
V. Other Information | |||||
C.M. Life and MassMutual | 28 | ||||
Annual Reports | 28 | ||||
Federal Income Tax
Considerations |
28 | ||||
Your Voting Rights | 31 | ||||
Reservation of Rights | 32 | ||||
Service Agreement | 32 | ||||
Bonding Arrangement | 32 | ||||
Legal Proceedings | 32 | ||||
Experts | 32 | ||||
Appendix A | |||||
Definition of Terms | A-1 | ||||
Appendix B | |||||
Examples of the Impact of the
Account Value and Premiums on the Policy Death Benefit |
B-1 | ||||
Appendix C | |||||
Rates of Return | C-1 | ||||
Appendix D | |||||
Illustration of Death Benefits,
Net Surrender Values, and Accumulated Premiums |
D-1 | ||||
Appendix E | |||||
Directors of C.M. Life | E-1 | ||||
Principal Officers | E-2 | ||||
Appendix F | |||||
Corporate Financial Statements | FF-1 |
HOW THE
POLICY WORKS
Premium
Payment
We
deduct a premium expense
charge
from each premium payment.
ê
Net
Premium
We
allocate the net premium and
account
value among the divisions
of the
Separate Account and the
GPA
based on the percentages you
have
chosen.
|
||||
Investment
Earnings
Each
day we credit or debit the
investment earnings or losses of the divisions of the Separate Account less fund investment management fees and Separate Account fees. è
We also
credit interest on values
in the
GPA.
Death
Benefit
You
have a choice of three Death
Benefit Options. You can change the Option at a later date. |
ê
Account
Value
You
determine how the account
value is allocated among the available investment options.
í
î
|
Account
Value Charges
è
Each
month we deduct charges
for
administrative, insurance,
and
rider expenses.
Access to
Account Value
While Policy
In Force
è
You may
access account values
through
loans and withdrawals
after
the first Policy Year.
Policy
Surrender
You may
surrender your policy at
any
time. If you surrender during
the
first 14 years after Policy Date
or after any increase in Face Amount
is effective, we deduct a
surrender charge from any amount
we pay
you.
|
CURRENT RATE | GUARANTEED RATE | ||||||||
---|---|---|---|---|---|---|---|---|---|
Premium Expense Charge | All Coverage Years: 8.5% of premium up to Premium Expense Factor; 5.0% of premium over Premium Expense Factor. | All Coverage Years: 10.0% of premium up to Premium Expense Factor; 7.5% of premium over Premium Expense Factor. | |||||||
|
|||||||||
Administrative Charge | Policy Years 1-10: $12 per month per policy. | All Policy Years: $12 per month per policy. | |||||||
Policy Years 11+: $8 per month per policy. | |||||||||
|
|||||||||
Face Amount Charge | A rate that varies by the Issue Ages, genders, and risk classifications of the Insureds, and by the year of coverage. The monthly rate, per $1,000 of Face Amount, ranges from: | A rate that varies by the Issue Ages, genders, and risk classifications of the Insureds, and by the year of coverage The monthly rate, per $1,000 of Face Amount, ranges from: | |||||||
Coverage Years 1-10: $0.03 to $0.15 | Coverage Years 1-10: $0.06 to $0.18 | ||||||||
Coverage Years 11+: $0.00 | Coverage Years 11+: $0.00 | ||||||||
|
|||||||||
Insurance Charges | A per-thousand rate applied to the insurance risk each month. The rate varies by the Issue Ages, genders, and risk classifications of the Insureds, and by the year of coverage | For standard risks, the guaranteed cost of insurance rates are based on the Commissioners 1980 Standard Ordinary (CSO) Mortality Tables. | |||||||
|
|||||||||
Mortality and Expense Risk Charge | All Policy Years: 0.25%, on an annual basis, of daily net asset value of the Separate Account. | All Policy Years: 0.60%, on an annual basis, of daily net asset value of the Separate Account. | |||||||
|
|||||||||
Investment Management Fees and Other Expenses | (See separate table on next page.) | ||||||||
|
|||||||||
Loan Rate Expense Charge | Policy Years 1-10: 0.50% of loaned amount. | All Policy Years: 0.80% of loaned amount. | |||||||
Policy Years 11+: 0.25% of loaned amount. | |||||||||
|
|||||||||
Withdrawal Fee | $25 | $25 | |||||||
|
|||||||||
Surrender Charges (Apply upon policy surrender; a partial surrender charge may also apply upon a decrease in Face Amount) | Coverage Years 1-5: Based on the Target Premium
(but not to exceed$45 per thousand of Face Amount).
Coverage Years 6-14: The preceding year surrender charge reduced by 10% of the first-year surrender charge. |
Coverage Years 1-5: Based on the Target Premium
(but not to exceed $45 per thousand of Face Amount).
Coverage Years 6-14: The preceding year surrender charge reduced by 10% of the first-year surrender charge. |
Fund Name | Management
Fees |
12b-1
Fees |
Other
Expenses |
Total Fund
Operating Expenses |
||||||
---|---|---|---|---|---|---|---|---|---|---|
MML Equity Fund | 0.37% | | 0.00% | 1 | 0.37% | |||||
MML Money Market Fund | 0.46% | | 0.04% | 1 | 0.50% | |||||
MML Managed Bond Fund | 0.47% | | 0.03% | 1 | 0.50% | |||||
MML Blend Fund | 0.37% | | 0.01% | 1 | 0.38% | |||||
MML Equity Index Fund (Class II Shares) | 0.10% | | 0.19% | 2 | 0.29% | 2 | ||||
MML Small Cap Value Equity Fund | 0.64% | | 0.11% | 1 | 0.75% | |||||
MML Growth Equity Fund | 0.80% | | 0.11% | 1 | 0.91% | |||||
MML Small Cap Growth Equity Fund | 1.08% | | 0.11% | 1 | 1.19% | |||||
Oppenheimer Aggressive Growth Fund/VA | 0.66% | | 0.01% | 0.67% | ||||||
Oppenheimer Global Securities Fund/VA | 0.67% | | 0.02% | 0.69% | ||||||
Oppenheimer Capital Appreciation Fund/VA 3 | 0.68% | | 0.02% | 0.70% | ||||||
Oppenheimer Strategic Bond Fund/VA | 0.74% | | 0.04% | 0.78% | ||||||
Oppenheimer Main Street Growth & Income Fund/VA | 0.73% | | 0.05% | 0.78% | ||||||
Oppenheimer High Income Fund/VA | 0.74% | | 0.01% | 0.75% | ||||||
Oppenheimer Bond Fund/VA | 0.72% | | 0.01% | 0.73% | ||||||
Fidelitys VIP II Contrafund Portfolio (Initial Class) | 0.58% | | 0.09% | 4 | 0.67% | 4 | ||||
T. Rowe Price Mid-Cap Growth Portfolio | 0.85% | | 0.00% | 0.85% | ||||||
American Centurys VP Income & Growth Fund | 0.70% | | 0.00% | 0.70% | ||||||
Deutsche VIT Small Cap Index Fund | 0.13% | | 0.32% | 0.45% | 5 | |||||
Goldman Sachs Capital Growth Fund | 0.75% | | 0.25% | 6 | 1.00% | 6 | ||||
Janus Aspen Capital Appreciation Portfolio | 0.65% | | 0.04% | 0.69% | 7 | |||||
Janus Aspen Worldwide Growth Portfolio | 0.65% | | 0.05% | 0.70% | 7 | |||||
Templeton International Securities Fund (Class 2 Shares) 8 | 0.69% | 0.25% 9 | 0.19% | 1.13% |
(i)
|
any
premium paid for the policy; plus
|
(ii)
|
any
interest credited to the policy under the GPA; plus or
minus
|
(iii)
|
an
amount reflecting the investment experience of the divisions
of the Separate Account under this policy to the date we
receive the policy; minus
|
(iv)
|
any
amounts withdrawn and any policy debt.
|
(a)
|
Option
1 (a level amount option) or
|
(b)
|
Options
2 or 3 (variable amount options).
|
(a)
|
the
Face Amount on the date of the second death; and
|
(b)
|
the
minimum death benefit on the date of the second
death.
|
(a)
|
the
Face Amount plus the account value on the date of the second
death; and
|
(b)
|
the
minimum death benefit on the date of the second
death.
|
(a)
|
the
Face Amount plus the premiums paid less any premiums refunded
under the policy to the date of the second death;
and
|
(b)
|
the
minimum death benefit on the date of the second
death.
|
1.
|
the
Face Amount is reduced to less than $100,000 as a result of
the change;
|
2.
|
the
Attained Age of the younger Insured has reached 85, or the
older has reached 90; or
|
3.
|
only
one of the Insureds is alive.
|
(a)
|
the
Face Amount of the most recent increase; then
|
(b)
|
the
Face Amounts of the next most recent increases successively;
and last
|
(c)
|
the
Initial Face Amount.
|
(a)
|
an
amount equal to $100 plus double the Premium Expense Factor
for the policy;
|
(b)
|
the
amount of premium paid in the preceding Policy Year;
and
|
(c)
|
the
highest premium payment amount that would not increase the
insurance risk (see Insurance Charges).
|
(a)
|
the
maximum premium for the Cash Value Test; and
|
(b)
|
the
Guideline Premium Test amount which will be stated in the
policy.
|
(a)
|
the day
after the Issue Date of the policy; and
|
(b)
|
the day
we receive the first premium payment in good
order.
|
1.
|
The
Register Date is the first Valuation Date after the end of the
Right To Return period;
|
2.
|
Any net
premiums received after the Issue Date but before the Register
Date will be allocated to the Money Market division;
and
|
3.
|
Any
values in the policy held as of the Issue Date will be
allocated to the Money Market division on the first Valuation
Date after the Issue Date.
|
|
have
transferred 25% of the fixed account value each year for three
consecutive Policy Years; and have neither
|
|
allocated net premiums to the GPA , nor
|
|
transferred any money into the GPA during these three
Years; then
|
|
its
account value , less any outstanding policy debt, on a Monthly
Charge Date cannot cover the monthly charges due;
and
|
|
the
safety test is not met on that Date.
|
(A)
|
premiums paid less any amounts withdrawn, accumulated
at an effective annual interest rate of 3%;
|
(B)
|
monthly
Guarantee Premiums paid on each Monthly Charge Date beginning
on the Policy Date, accumulated at an effective annual
interest rate of 3%.
|
The
policy is in the First Guarantee Period. The monthly First
Guarantee Premium is $25. You have made premium payments of
$35 on each Monthly Charge Date beginning on the Policy Date.
In this case, the safety test is met. Even if the account
value cannot cover the monthly charges, the policy will stay
in force.
|
|
you
surrendered it; or
|
|
five
years have passed since it terminated; or
|
|
the
younger Insureds Attained Age exceeds 99; or
|
|
an
Insured has died since the policy terminated.
|
1.
|
a
written application to reinstate;
|
2.
|
evidence, satisfactory to us, that each Insured living
when the policy terminated still is insurable; and
|
3.
|
a
premium payment sufficient to keep the policy in force for
three months after reinstatement. The minimum amount of this
premium payment will be quoted on request.
|
(a)
|
providing the insurance benefits under the policy
(including any riders);
|
(b)
|
administering the policy;
|
(c)
|
assuming certain risks in connection with the policy
(including any riders); and
|
(d)
|
selling
and distributing the policy.
|
(a)
|
an
administrative charge;
|
(b)
|
a face
amount charge;
|
(c)
|
an
insurance charge; and
|
(d)
|
a rider
charge for any additional benefits provided by
rider.
|
This
example assumes your policy was issued on a male and female,
both age 45 and in the Non-Tobacco risk class.
|
Your
policy currently has a Face Amount of $800,000an Initial
Face Amount of $500,000 and two increase segments, $200,000
and $100,000, purchased on the first and second Policy
Anniversary Dates, respectively. The policy account value is
$25,000. During the fourth Policy Year, you decide to decrease
the Face Amount by $200,000. We will cancel the $100,000
segment and half of the $200,000 segment, dropping the current
Face Amount to $600,000.
|
At the
time of the decrease, the surrender charge for the policy is
$5,567 ($3,370 for the Initial Face Amount, and $1,440 and
$757 for the successive segments). The partial surrender
charge at the time of the decrease will be $1,477 ($757 plus
half of $1,440). This partial surrender charge is
taken from your policy account value of $25,000, reducing the
account value to $23,523.
|
|
net
premiums allocated to the Separate Account;
|
|
transfers to the Separate Account from the Guaranteed
Principal Account;
|
|
transfers and withdrawals from the Separate
Account;
|
|
monthly
charges and surrender charges deducted from the Separate
Account; and
|
|
the net
investment experience of the Separate Account.
|
|
the
accumulation unit value in that division; multiplied
by
|
|
the
number of accumulation units in that division credited to your
policy.
|
|
net
premiums allocated to the Guaranteed Principal Account;
plus
|
|
amounts
transferred into the GPA from the Separate Account;
less
|
|
amounts
transferred or withdrawn from the GPA; and less
|
|
monthly
charges and surrender charges deducted from the
GPA.
|
|
the
annual loan interest rate minus the loan interest rate expense
charge; or
|
|
3% if
greater.
|
|
the
current interest rate we declare; or
|
|
the
guaranteed interest rate of 3%.
|
|
the
account value; less
|
|
any
surrender charges that apply; and less
|
|
any
policy debt.
|
(i)
|
the New
York Stock Exchange is closed (other than customary weekend
and holiday closings);
|
(ii)
|
trading
is restricted;
|
(iii)
|
the SEC
determines a state of emergency exists; or
|
(iv)
|
the SEC
permits us to delay payment for the protection of our
Owners.
|
(i)
|
the
published monthly average for the calendar month ending two
months before the Policy Year begins; and
|
(ii)
|
4%.
|
Division | Fund | ||
---|---|---|---|
MML Equity | MML Equity Fund | ||
MML Money Market | MML
Money Market
Fund |
||
MML Managed Bond | MML
Managed Bond
Fund |
||
MML Blend | MML Blend Fund | ||
MML Equity Index | MML
Equity Index
FundClass II |
||
MML
Small Cap Value
Equity |
MML
Small Cap Value
Equity Fund |
||
MML Growth Equity | MML
Growth Equity
Fund |
||
MML
Small Cap
Growth Equity |
MML
Small Cap
Growth Equity Fund |
||
Oppenheimer Capital
Appreciation |
Oppenheimer Capital
Appreciation Fund/VA |
||
Oppenheimer
Aggressive Growth |
Oppenheimer
Aggressive Growth Fund/VA |
||
Oppenheimer Global
Securities |
Oppenheimer Global
Securities Fund/VA |
||
Oppenheimer Strategic
Bond |
Oppenheimer Strategic
Bond Fund/VA |
||
Oppenheimer Main
Street Growth & Income |
Oppenheimer Main
Street Growth & Income Fund/VA |
||
Oppenheimer High
Income |
Oppenheimer High
Income Fund/VA |
Division | Fund | ||
---|---|---|---|
Oppenheimer Bond | Oppenheimer Bond
Fund/VA |
||
Fidelity VIP II
Contrafund |
Fidelitys VIP II
Contrafund PortfolioInitial Class |
||
T. Rowe
Price Mid-
Cap Growth |
T. Rowe
Price Mid-
Cap Growth Portfolio |
||
American Century VP
Income & Growth |
American Centurys
VP Income & Growth Fund |
||
Deutsche VIT Small
Cap Index |
Deutsche VIT Small
Cap Index Fund |
||
Goldman
Sachs Capital
Growth |
Goldman
Sachs Capital
Growth Fund |
||
Janus
Aspen Capital
Appreciation |
Janus
Aspen Capital
Appreciation Portfolio |
||
Janus
Aspen
Worldwide Growth |
Janus
Aspen
Worldwide Growth Portfolio |
||
Templeton
International Securities |
Templeton
International Securities Fund Class 2 |
(i)
|
it is
not reasonably practical to determine the amount because the
New York Stock Exchange is closed (other than customary
week-end and holiday closings); or
|
(ii)
|
trading
is restricted by the SEC; or
|
(iii)
|
the SEC
declares an emergency exists; or
|
(iv)
|
the
SEC, by order, permits us to delay payment in order to protect
our Owners.
|
Installments for a
Specified Period |
Equal
monthly payments for any period selected, up to 30 years. The
amount of each payment depends on the total amount applied, the period selected, and the monthly income rates we are using when the first payment is due. |
||
Life Income | Equal
monthly payments based on the life of a named person. Payments
will continue for the lifetime of that person. You can elect income with or without a minimum payment period. |
||
Interest | We will
hold any amount applied under this option. We will pay
interest on
the amount at an effective annual rate determined by us. This rate will not be less than 3%. |
Installments of Specified
Amount |
Fixed
amount payments. The total amount paid during the first year
must
be at least 6% of the total amount applied. We will credit interest each month on the unpaid balance and add this interest to the unpaid balance. This interest will be an effective annual rate determined by us, but not less than 3%. Payments continue until the balance we hold is reduced to less than the agreed fixed amount. The last payment will be for the balance only. |
||
Life
Income with
Payments Guaranteed for Amount Applied |
Equal
monthly payments based on the life of a named person. We will
make
payments until the total amount paid equals the amount applied, whether the named person lives until all payments have been made or not. If the named person lives beyond the payment of the total amount applied, we will continue to make monthly payments as long as the named person lives. |
||
Joint
Lifetime Income
with Reduced Payments to Survivor |
Monthly
payments based on the lives of two named persons. We will make
payments at the initial level while both are living, or for 10 years if longer. When one dies (but not before the 10 years has elapsed), we will reduce the payments by one-third. Payments will continue at that level for the lifetime of the other. After the 10 years has elapsed, payments stop when both named persons have died. |
|
regarding the insurability of Insured No. 1, once the
policy has been in force during the lifetime of Insured No. 1
for two years after the Issue Date; or
|
|
regarding the insurability of Insured No. 2, once the
policy has been in force during the lifetime of Insured No. 2
for two years after the Issue Date.
|
|
The
date six months after the effective date of a final court
decree of divorce. The decree must first become effective at
least one year after the policy Issue Date, and it must remain
in effect during the entire six-month period after it first
becomes effective.
|
|
The
date IRC Section 2056:
|
|
is
nullified;
|
|
is
amended to eliminate or reduce by at least 50% the
Insureds federal estate tax marital
deduction;
|
|
The
date the maximum federal estate tax rate given in IRC Section
2001 is reduced to half the rate in effect on the policy Issue
Date of this policy.
|
|
The
effective date of the dissolution of the corporation or
partnership that owns the policy.
|
|
The
face amount of each new policy will be one-half the Face
Amount of this policy at the time of the split. (If the policy
also has the Survivorship Term Rider, the amount of that rider
is added to the policy Face Amount for the split.)
|
|
The
policy date of each new policy will be the date of
exchange.
|
|
The
issue age of each Insured will be the age of each Insured on
the birthday nearest the policy date of the new
policies.
|
(i)
|
the
account value at the beginning of the previous Policy
Year,
|
(ii)
|
all
premiums paid during that Year,
|
(iii)
|
all
additions to and deductions from the account value during the
Year, and
|
(iv)
|
the
account value, death benefit, net surrender value and policy
debt as of the last Policy Anniversary Date.
|
|
there
is a reduction of benefits during the first 15 years after a
policy is issued, and
|
|
there
is a cash distribution associated with the
reduction,
|
|
the
accumulated amount paid under the contract at any time during
the first seven contract years
|
|
the
total premiums that would have been payable for a policy
providing the same benefits guaranteed after the payment of
seven level annual premiums.
|
(i)
|
made on
or after the date the taxpayer attains age 59 1
/2; or
|
(ii)
|
made
because the taxpayer became disabled; or
|
(iii)
|
made as
part of a series of substantially equal periodic payments paid
for the life or life expectancy of the taxpayer, or the joint
lives or joint life expectancies of the taxpayer and the
taxpayers beneficiary. These payments must be made at
least annually.
|
|
Create
new divisions of the Separate Account;
|
|
Rename
divisions;
|
|
Combine
any two or more Separate Accounts, Segments or
divisions;
|
|
Close
divisions to future investments;
|
|
Operate
the Separate Account as a unit investment trust under the 1940
Act or in any other form permitted by law;
|
|
De-register the Separate Account under the 1940 Act in
the event such registration is no longer required;
and
|
|
Substitute one or more funds for other funds with
similar investment objectives.
|
|
Face
Amount is $1,000,000
|
|
Account
value is $50,000
|
|
Minimum
death benefit is $219,000
|
|
No
policy debt
|
|
the
death benefit is $1,000,000.
|
|
the
death benefit remains at $1,000,000.
|
|
the
death benefit still remains at $1,000,000.
|
|
Face
Amount is $1,000,000
|
|
Account
value is $50,000
|
|
Minimum
death benefit is $219,000
|
|
No
policy debt
|
|
the
death benefit is $1,050,000 (Face Amount plus account
value).
|
|
the
death benefit will increase to $1,080,000.
|
|
the
death benefit will decrease to $1,030,000.
|
|
Face
Amount is $1,000,000
|
|
Account
value is $50,000
|
|
Minimum
death benefit is $219,000
|
|
No
policy debt
|
|
Premiums paid under the policy to-date total
$40,000
|
|
the
death benefit is $1,040,000 (Face Amount plus Premiums
paid).
|
|
the
death benefit will increase to $1,070,000.
|
For
example, if the policy has a Face Amount of $500,000 and an
account value of $25,000, the death benefit under Option 2 is
equal to the Face Amount plus the account value, or $525,000.
If you change from Option 2 to Option 1, the death benefit
under Option 1 is equal to the Policy Face Amount. Since the
death benefit under the policy does not
change as the result of a Death Benefit Option change, the Face
Amount will be increased from $500,000 under Option 2 to
$525,000 under Option 1 and the death benefit after the change
will remain at $525,000.
|
For
example, if a policy has a Face Amount of $500,000, and
premium payments of $12,000 have been made to-date, the death
benefit under Option 3 is equal to the Face Amount plus the
premiums paid, or $512,000. If you change from Option 3 to
Option 1, the death benefit under Option 1 is equal to the
Face Amount. Since the death benefit under the policy does not
change as the result of a Death Benefit Option change, the
Face Amount will be increased from $500,000 under Option 3 to
$512,000 under Option 1 and the death benefit after the change
will remain at $512,000.
|
For
example, if the policy has a Face Amount of $700,000 and an
account value of $25,000, under Option 1 the death benefit is
equal to the Face Amount, or $700,000. If you change from
Option 1 to Option 2, the death benefit under Option 2 is
equal to the Face Amount plus the account value. Since the
death benefit does not change as the result of a Death Benefit
Option change, the Face Amount will be decreased by $25,000 to
$675,000, and the death benefit under Option 2 after the
change will remain $700,000.
|
For
example, if the policy has a Face Amount of $700,000 and
premiums paid to-date are $30,000, the death benefit under
Option 1 is equal to the Face Amount, or $700,000. If you
change from Option 1 to Option 3, the death benefit under
Option 3 is equal to the Face Amount plus the premiums paid
to-date. Since the death benefit under the policy does not
change as the result of a Death Benefit Option change, the
Face Amount will be decreased from $700,000 under Option 1 to
$670,000 under Option 3 and the death benefit after the change
will remain at $700,000.
|
For
example, if the policy has a Face Amount of $1,000,000 and an
account value of $70,000 and premiums paid of $25,000, the
death benefit under Option 2 is equal to the Face Amount plus
the account value, or $1,070,000. If you change from Option 2
to Option 3, the death benefit under Option 3 is equal to the
Face Amount plus the premiums paid to-date. Since the death
benefit under the policy does not change as the result of a
Death Benefit Option change, the Face Amount will be increased
by the difference between the account value and the premiums
paid, or $45,000, to $1,045,000 under Option 3, maintaining a
death benefit of $1,070,000.
|
Fund | Since
Inception |
15 Years | 10 Years | 5 Years | 1 Year | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
MML Equity Fund | 14.06% | 15.05% | 13.56% | 17.78% | (3.82% | ) | ||||||
MML Managed Bond Fund | 9.53% | 8.85% | 7.68% | 7.50% | (1.83% | ) | ||||||
MML Blend Fund | 12.66% | 12.89% | 11.51% | 13.75% | (1.24% | ) | ||||||
MML Money Market Fund | 6.54% | 5.82% | 4.98% | 5.14% | 4.78% | |||||||
MML Equity Index Fund 1 | 26.93% | | | | 20.32% | |||||||
MML Small Cap Value Equity Fund | (10.20% | ) | | | | (1.04% | ) | |||||
MML Growth Equity Fund | 30.10% | * | | | | | ||||||
MML Small Cap Growth Equity Fund | 65.68% | * | | | | | ||||||
Oppenheimer Capital Appreciation Fund/VA 2 | 17.61% | | 18.46% | 30.65% | 41.66% | |||||||
Oppenheimer Aggressive Growth Fund/VA 3 | 19.16% | | 20.43% | 29.70% | 83.60% | |||||||
Oppenheimer Global Securities Fund/VA | 16.79% | | | 21.67% | 58.48% | |||||||
Oppenheimer Strategic Bond Fund/VA | 6.18% | | | 8.25% | 2.83% | |||||||
Oppenheimer Main Street Growth & Income Fund/VA | 25.80% | | | | 21.71% | |||||||
Oppenheimer High Income Fund/VA | 11.66% | | 12.65% | 10.24% | 4.29% | |||||||
Oppenheimer Bond Fund/VA | 8.86% | | 7.76% | 7.10% | (1.52% | ) | ||||||
VIP II Contrafund Portfolio (Initial Class) | 27.73% | | | | 24.25% | |||||||
T. Rowe Price Mid-Cap Growth Portfolio | 21.52% | | | | 23.73% | |||||||
American Centurys VP Income & Growth Fund | 24.69% | | | | 18.02% | |||||||
Deutsche VIT Small Cap Index Fund 4 | 9.38% | | | | 20.16% | |||||||
Goldman Sachs Capital Growth Fund | 24.43% | * | | | | 27.13% | ||||||
Janus Aspen Capital Appreciation Portfolio | 57.18% | * | | | | 67.00% | ||||||
Janus Aspen Worldwide Growth Portfolio | 29.71% | | | 33.60% | 64.45% | |||||||
Templeton International Securities Fund (Class 2) 5 | 15.25% | | | 17.03% | 23.23% |
Dates of
inception:
MML
Equity Fund 9/15/71
MML
Money Market Fund 12/16/81
MML
Managed Bond Fund 12/16/81
MML
Blend Fund 2/3/84
MML
Equity Index Fund (Class
II) 5/1/97
MML
Small Cap Value Equity
Fund 6/1/98
MML
Growth Equity Fund 5/3/99
MML
Small Cap Growth Equity
Fund 5/3/99
Oppenheimer Capital Appreciation
Fund/VA 4/3/85
Oppenheimer Aggressive Growth
Fund/VA 8/15/86
Oppenheimer Global Securities
Fund/VA 11/12/90
Oppenheimer Strategic Bond
Fund/VA 5/3/93
|
Oppenheimer Main Street Growth and Income
Fund/VA 7/5/95
Oppenheimer High Income
Fund/VA 4/30/86
Oppenheimer Bond
Fund/VA 4/3/85
Fidelitys VIP II Contrafund Portfolio
(Initial Class) 1/3/95
T. Rowe
Price Mid-Cap Growth
Portfolio 12/31/96
American Centurys VP Income & Growth
Fund 10/30/97
Deutsche VIT Small Cap Index
Fund 8/25/97
Goldman
Sachs Capital Growth Fund 4/30/98
Janus
Aspen Capital Appreciation
Portfolio 5/1/97
Janus
Aspen Worldwide Growth
Portfolio 9/13/93
Templeton International Securities Fund (Class
2) 5/1/92
|
Year
Ended |
MML
Equity |
MML
Managed Bond |
MML
Blend |
MML
Money Market |
MML
Equity Index |
MML
Small Cap Value Equity |
MML
Growth Equity |
MML
Small Cap Growth Equity |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1999
|
(3.82% | ) | (1.83% | ) | (1.24% | ) | 4.78% | 20.32% | 2 | (1.04%) | 30.10% | * | 65.68% | * | |
|||||||||
1998
|
16.20% | 8.14% | 13.56% | 5.16% | 28.22% | 2 | (23.88%)* | | | |||||||||||||||
1997
|
28.59% | 9.91% | 20.89% | 5.18% | 21.39% | * 2 | | | | |
||||||||||||||
1996
|
20.25% | 3.25% | 13.95% | 5.01% | | | | | ||||||||||||||||
1995
|
31.13% | 19.14% | 23.28% | 5.58% | | | | | |
|||||||||||||||
1994
|
4.10% | (3.76% | ) | 2.48% | 3.84% | | | | | |||||||||||||||
1993
|
9.52% | 11.81% | 9.70% | 2.75% | | | | | |
|||||||||||||||
1992
|
10.48% | 7.31% | 9.36% | 3.48% | | | | | ||||||||||||||||
1991
|
25.56% | 16.66% | 24.00% | 6.01% | | | | | |
|||||||||||||||
1990
|
(0.51% | ) | 8.38% | 2.37% | 8.12% | | | | | |||||||||||||||
1989
|
23.04% | 12.83% | 19.96% | 9.16% | | | | | |
|||||||||||||||
1988
|
16.68% | 7.13% | 13.40% | 7.39% | | | | | ||||||||||||||||
1987
|
2.10% | 2.60% | 3.12% | 6.49% | | | | | |
|||||||||||||||
1986
|
20.15% | 14.46% | 18.30% | 6.60% | | | | | ||||||||||||||||
1985
|
30.54% | 19.94% | 24.88% | 8.03% | | | | | |
|||||||||||||||
1984
|
5.40% | 11.69% | 8.24% | * | 10.39% | | | | | |||||||||||||||
1983
|
22.85% | 7.26% | | 8.97% | | | | | |
|||||||||||||||
1982
|
25.67% | 1 | 22.79% | * | | 11.12% | * | | | | |
Year
Ended |
Oppenheimer
Capital Appreciation 3 |
Oppenheimer
Aggressive Growth 4 |
Oppenheimer
Global Securities |
Oppenheimer
Strategic Bond |
Oppenheimer
Main Street Growth & Income |
Oppenheimer
High Income |
Oppenheimer
Bond |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1999
|
41.66% | 83.60% | 58.48% | 2.83% | 21.71% | 4.29% | (1.52% | ) | |
||||||||||||
1998
|
24.00% | 12.36% | 14.11% | 2.90% | 4.70% | 0.31% | 6.80% | ||||||||||||||
1997
|
26.69% | 11.67% | 22.42% | 8.71% | 32.48% | 21.22% | 9.26% | |
|||||||||||||
1996
|
25.20% | 20.23% | 17.80% | 12.07% | 32.51% | 15.25% | 4.80% | ||||||||||||||
1995
|
36.66% | 32.52% | 2.24% | 15.33% | 25.25% | * | 20.37% | 17.00% | |
||||||||||||
1994
|
0.97% | (7.59%) | (5.72% | ) | (3.78% | ) | | (3.18% | ) | (1.94% | ) | ||||||||||
1993
|
7.25% | 27.32% | 70.32% | 4.25% | * | | 26.34% | 13.04% | |
||||||||||||
1992
|
14.53% | 15.42% | (7.11% | ) | | | 17.92% | 6.50% | |||||||||||||
1991
|
25.54% | 54.72% | 3.39% | | | 33.91% | 17.63% | |
|||||||||||||
1990
|
(8.21% | ) | (16.82%) | 0.40% | * | | | 4.65% | 7.92% | ||||||||||||
1989
|
23.59% | 27.57% | | | | 4.84% | * | 13.32% | * | |
|||||||||||
1988
|
22.09% | 13.41% | | | | | | ||||||||||||||
1987
|
3.31% | 14.34% | | | | | | |
|||||||||||||
1986
|
17.76% | (1.65%)* | | | | | | ||||||||||||||
1985
|
9.50% | * | | | | | | | |
||||||||||||
1984
|
| | | | | | | ||||||||||||||
1983
|
| | | | | | | |
|||||||||||||
1982
|
| | | | | | |
Year
Ended |
Fidelitys
VIP II Contrafund |
T. Rowe
Price Mid- Cap Growth |
Amer. Cent.
VP Income & Growth |
Deutsche
VIT Small Cap Index 1 |
Goldman
Sachs Capital Growth |
Janus Aspen
Capital Appreciation |
Janus
Aspen Worldwide Growth |
Templeton
International Securities 2 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1999 | 24.25% | 23.73% | 18.02% | 20.16% | 27.13 | % | 67.00% | 64.45% | 23.23% | ||||||||||||||
1998 | 29.98% | 22.08% | 26.87% | (2.18% | ) | 13.40 | %* | 58.11% | 28.92% | 9.08% | |||||||||||||
1997 | 24.14% | 18.80% | * | 7.80% | * | 5.10% | * | | 26.60% | * | 22.15% | 9.46% | * | ||||||||||
1996 | 21.22% | | | | | | 29.04% | | |||||||||||||||
1995 | 39.72%* | | | | | | 27.37% | | |||||||||||||||
1994 | | | | | | | 1.53% | * | | ||||||||||||||
1993 | | | | | | | | | |||||||||||||||
1992 | | | | | | | | | |||||||||||||||
1991 | | | | | | | | | |||||||||||||||
1990 | | | | | | | | | |||||||||||||||
1989 | | | | | | | | | |||||||||||||||
1988 | | | | | | | | | |||||||||||||||
1987 | | | | | | | | | |||||||||||||||
1986 | | | | | | | | | |||||||||||||||
1985 | | | | | | | | | |||||||||||||||
1984 | | | | | | | | | |||||||||||||||
1983 | | | | | | | | | |||||||||||||||
1982 | | | | | | | | |
MML
Equity Fund 9/15/71
MML
Money Market Fund 12/16/81
MML
Managed Bond Fund 12/16/81
MML
Blend Fund 2/3/84
MML
Equity Index Fund (Class
II) 5/1/97
MML
Small Cap Value Equity
Fund 6/1/98
MML
Growth Equity Fund 5/3/99
MML
Small Cap Growth Equity
Fund 5/3/99
Oppenheimer Capital
AppreciationFund/VA 4/3/85
Oppenheimer Aggressive Growth
Fund/VA 8/15/86
Oppenheimer Global Securities
Fund/VA 11/12/90
Oppenheimer Strategic Bond
Fund/VA 5/3/93
|
Oppenheimer Main Street Growth and Income
Fund/VA 7/5/95
Oppenheimer High Income
Fund/VA 4/30/86
Oppenheimer Bond
Fund/VA 4/3/85
Fidelitys VIP II Contrafund Portfolio
(Initial Class) 1/3/95
T. Rowe
Price Mid-Cap Growth
Portfolio 12/31/96
American Centurys VP Income & Growth
Fund 10/30/97
Deutsche VIT Small Cap Index
Fund 8/25/97
Goldman
Sachs Capital Growth Fund 4/30/98
Janus
Aspen Capital Appreciation
Portfolio 5/1/97
Janus
Aspen Worldwide Growth
Portfolio 9/13/93
Templeton International Securities Fund (Class
2) 5/1/92
|
|
the
rates of return averaged 0%, 6%, and 12% over a period of
years, but varied above and below that average in individual
Policy Years
|
|
any
policy loan were made during the period of time
illustrated
|
|
the
rates of return for all funds averaged 0%, 6%, and 12% but
varied above or below that average for particular
funds.
|
|
administrative charges of $12 per month per policy in
Policy Years 1-10, and $8 per month in Policy Years 11 and
beyond.
|
|
face
amount charges of $0.05 per month per $1,000 of Face Amount in
coverage years 1-10.
|
|
insurance charges based on the current rates we are
charging for Ultra Preferred Non-Tobacco, fully underwritten
risks.
|
|
mortality and expense risk charges of 0.25% on an
annual basis of the daily net asset value of the Separate
Account in all Policy Years.
|
|
fund
level expenses of 0.70% on an annual basis of the net asset
value of the Separate Account. These expenses represent the
unweighted average of all fund expenses.
|
|
administrative charges equal to $12 per month per
policy in all years.
|
|
face
amount charge of $0.08 per month per $1,000 of Face Amount in
coverage years 1-10.
|
|
insurance charges based on the Commissioners 1980
Standard Ordinary Nonsmoker Mortality Table.
|
|
mortality and expense risk charges equal to 0.60% on an
annual basis of the daily net asset value of the Separate
Account in all years.
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 1
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,000,000 | $1,000,000 | $1,000,000 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,000,000 | $1,000,000 | $1,000,000 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,000,000 | $1,000,000 | $1,000,000 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,000,000 | $1,000,000 | $1,000,000 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,000,000 | $1,000,000 | $1,000,000 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,000,000 | $1,000,000 | $1,000,000 | $32,710 | $41,193 | $51,519 | ||||||||
7 | $64,118 | $1,000,000 | $1,000,000 | $1,000,000 | $38,935 | $50,387 | $64,891 | ||||||||
8 | $75,199 | $1,000,000 | $1,000,000 | $1,000,000 | $45,103 | $60,018 | $79,681 | ||||||||
9 | $86,834 | $1,000,000 | $1,000,000 | $1,000,000 | $51,215 | $70,110 | $96,046 | ||||||||
10 | $99,051 | $1,000,000 | $1,000,000 | $1,000,000 | $57,270 | $80,684 | $114,156 | ||||||||
15 | $169,931 | $1,000,000 | $1,000,000 | $1,000,000 | $89,863 | $145,339 | $242,608 | ||||||||
20 | $260,394 | $1,000,000 | $1,000,000 | $1,000,000 | $118,921 | $225,196 | $455,079 | ||||||||
25 | $375,851 | $1,000,000 | $1,000,000 | $1,088,022 | $146,071 | $326,603 | $811,957 | ||||||||
30 | $523,206 | $1,000,000 | $1,000,000 | $1,721,785 | $170,673 | $455,064 | $1,411,299 | ||||||||
35 | $711,272 | $1,000,000 | $1,000,000 | $2,803,494 | $191,152 | $617,485 | $2,416,805 | ||||||||
40 | $951,298 | $1,000,000 | $1,000,000 | $4,390,256 | $203,776 | $823,379 | $4,103,043 | ||||||||
45 | $1,257,639 | $1,000,000 | $1,142,066 | $7,277,585 | $198,795 | $1,087,682 | $6,931,034 | ||||||||
50 | $1,648,615 | $1,000,000 | $1,493,282 | $12,229,967 | $152,852 | $1,422,173 | $11,647,588 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
0% | 6% | 12% | |||
1 | $6,182 | $6,574 | $6,966 | |||
2 | $12,306 | $13,476 | $14,694 | |||
3 | $18,371 | $20,722 | $23,266 | |||
4 | $24,378 | $28,331 | $32,776 | |||
5 | $30,328 | $36,318 | $43,326 | |||
6 | $36,220 | $44,703 | $55,029 | |||
7 | $42,055 | $53,507 | $68,011 | |||
8 | $47,833 | $62,748 | $82,411 | |||
9 | $53,555 | $72,450 | $98,386 | |||
10 | $59,220 | $82,634 | $116,106 | |||
15 | $89,863 | $145,339 | $242,608 |
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 2
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,006,182 | $1,006,574 | $1,006,966 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,012,306 | $1,013,476 | $1,014,694 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,018,371 | $1,020,722 | $1,023,266 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,024,378 | $1,028,331 | $1,032,776 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,030,328 | $1,036,318 | $1,043,326 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,036,220 | $1,044,703 | $1,055,028 | $32,710 | $41,193 | $51,518 | ||||||||
7 | $64,118 | $1,042,055 | $1,053,506 | $1,068,010 | $38,935 | $50,386 | $64,890 | ||||||||
8 | $75,199 | $1,047,832 | $1,062,747 | $1,082,410 | $45,102 | $60,017 | $79,680 | ||||||||
9 | $86,834 | $1,053,554 | $1,072,448 | $1,098,383 | $51,214 | $70,108 | $96,043 | ||||||||
10 | $99,051 | $1,059,218 | $1,082,631 | $1,116,101 | $57,268 | $80,681 | $114,151 | ||||||||
15 | $169,931 | $1,089,852 | $1,145,320 | $1,242,574 | $89,852 | $145,320 | $242,574 | ||||||||
20 | $260,394 | $1,118,877 | $1,225,106 | $1,454,884 | $118,877 | $225,106 | $454,884 | ||||||||
25 | $375,851 | $1,145,895 | $1,326,177 | $1,810,854 | $145,895 | $326,177 | $810,854 | ||||||||
30 | $523,206 | $1,170,089 | $1,453,372 | $2,407,079 | $170,089 | $453,372 | $1,407,079 | ||||||||
35 | $711,272 | $1,189,425 | $1,611,441 | $3,404,297 | $189,425 | $611,441 | $2,404,297 | ||||||||
40 | $951,298 | $1,199,071 | $1,803,158 | $5,068,963 | $199,071 | $803,158 | $4,068,963 | ||||||||
45 | $1,257,639 | $1,186,734 | $2,023,356 | $7,839,242 | $186,734 | $1,023,356 | $6,839,242 | ||||||||
50 | $1,648,615 | $1,125,753 | $2,248,300 | $12,432,736 | $125,753 | $1,248,300 | $11,432,736 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year | 0% | 6% | 12% | |||
1
|
$6,182
|
|
$6,574
|
|
$6,966
|
|
2
|
$12,306
|
|
$13,476
|
|
$14,694
|
|
3
|
$18,371
|
|
$20,722
|
|
$23,266
|
|
|
||||||
4
|
$24,378
|
|
$28,331
|
|
$32,776
|
|
5
|
$30,328
|
|
$36,318
|
|
$43,326
|
|
|
||||||
6
|
$36,220
|
|
$44,703
|
|
$55,028
|
|
7
|
$42,055
|
|
$53,506
|
|
$68,010
|
|
|
||||||
8
|
$47,832
|
|
$62,747
|
|
$82,410
|
|
9
|
$53,554
|
|
$72,448
|
|
$98,383
|
|
|
||||||
10
|
$59,218
|
|
$82,631
|
|
$116,101
|
|
15
|
$89,852
|
|
$145,320
|
|
$242,574
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 3
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,007,500 | $1,007,500 | $1,007,500 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,015,000 | $1,015,000 | $1,015,000 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,022,500 | $1,022,500 | $1,022,500 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,030,000 | $1,030,000 | $1,030,000 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,037,500 | $1,037,500 | $1,037,500 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,045,000 | $1,045,000 | $1,045,000 | $32,710 | $41,193 | $51,518 | ||||||||
7 | $64,118 | $1,052,500 | $1,052,500 | $1,052,500 | $38,935 | $50,386 | $64,890 | ||||||||
8 | $75,199 | $1,060,000 | $1,060,000 | $1,060,000 | $45,102 | $60,017 | $79,680 | ||||||||
9 | $86,834 | $1,067,500 | $1,067,500 | $1,067,500 | $51,214 | $70,108 | $96,044 | ||||||||
10 | $99,051 | $1,075,000 | $1,075,000 | $1,075,000 | $57,268 | $80,681 | $114,152 | ||||||||
15 | $169,931 | $1,112,500 | $1,112,500 | $1,112,500 | $89,850 | $145,322 | $242,588 | ||||||||
20 | $260,394 | $1,150,000 | $1,150,000 | $1,150,000 | $118,866 | $225,128 | $454,991 | ||||||||
25 | $375,851 | $1,187,500 | $1,187,500 | $1,187,500 | $145,849 | $326,324 | $811,603 | ||||||||
30 | $523,206 | $1,225,000 | $1,225,000 | $1,721,003 | $169,920 | $454,094 | $1,410,659 | ||||||||
35 | $711,272 | $1,262,500 | $1,262,500 | $2,802,246 | $188,854 | $614,451 | $2,415,729 | ||||||||
40 | $951,298 | $1,300,000 | $1,300,000 | $4,388,324 | $197,183 | $814,484 | $4,101,237 | ||||||||
45 | $1,257,639 | $1,337,500 | $1,337,500 | $7,274,405 | $180,140 | $1,063,848 | $6,928,005 | ||||||||
50 | $1,648,615 | $1,375,000 | $1,453,431 | $12,224,644 | $100,958 | $1,384,220 | $11,642,518 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
0% | 6% | 12% | |||
1 | $6,182 | $6,574 | $6,966 | |||
2 | $12,306 | $13,476 | $14,694 | |||
3 | $18,371 | $20,722 | $23,266 | |||
4 | $24,378 | $28,331 | $32,776 | |||
5 | $30,328 | $36,318 | $43,326 | |||
6 | $36,220 | $44,703 | $55,028 | |||
7 | $42,055 | $53,506 | $68,010 | |||
8 | $47,832 | $62,747 | $82,410 | |||
9 | $53,554 | $72,448 | $98,384 | |||
10 | $59,218 | $82,631 | $116,102 | |||
15 | $89,850 | $145,322 | $242,588 |
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 1
Guaranteed Schedule of Mortality and
Expense
Charges and Current Fund Level Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,000,000 | $1,000,000 | $1,000,000 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,000,000 | $1,000,000 | $1,000,000 | $7,329 | $8,420 | $9,557 | ||||||||
3 | $24,826 | $1,000,000 | $1,000,000 | $1,000,000 | $12,825 | $15,002 | $17,358 | ||||||||
4 | $33,942 | $1,000,000 | $1,000,000 | $1,000,000 | $18,244 | $21,881 | $25,976 | ||||||||
5 | $43,514 | $1,000,000 | $1,000,000 | $1,000,000 | $23,584 | $29,070 | $35,494 | ||||||||
6 | $53,565 | $1,000,000 | $1,000,000 | $1,000,000 | $29,235 | $36,972 | $46,396 | ||||||||
7 | $64,118 | $1,000,000 | $1,000,000 | $1,000,000 | $34,804 | $45,208 | $58,394 | ||||||||
8 | $75,199 | $1,000,000 | $1,000,000 | $1,000,000 | $40,291 | $53,791 | $71,601 | ||||||||
9 | $86,834 | $1,000,000 | $1,000,000 | $1,000,000 | $45,695 | $62,737 | $86,144 | ||||||||
10 | $99,051 | $1,000,000 | $1,000,000 | $1,000,000 | $51,013 | $72,058 | $102,161 | ||||||||
15 | $169,931 | $1,000,000 | $1,000,000 | $1,000,000 | $80,867 | $130,202 | $216,562 | ||||||||
20 | $260,394 | $1,000,000 | $1,000,000 | $1,000,000 | $105,653 | $199,292 | $401,103 | ||||||||
25 | $375,851 | $1,000,000 | $1,000,000 | $1,000,000 | $125,784 | $283,081 | $704,598 | ||||||||
30 | $523,206 | $1,000,000 | $1,000,000 | $1,470,085 | $137,833 | $382,795 | $1,204,988 | ||||||||
35 | $711,272 | $1,000,000 | $1,000,000 | $2,347,570 | $132,504 | $497,377 | $2,023,768 | ||||||||
40 | $951,298 | $1,000,000 | $1,000,000 | $3,596,922 | $88,926 | $624,841 | $3,361,609 | ||||||||
45 | $1,257,639 | $0 | $1,000,000 | $5,827,989 | $0 | $763,028 | $5,550,466 | ||||||||
50 | $1,648,615 | $0 | $1,000,000 | $9,505,425 | $0 | $935,822 | $9,052,786 |
End
of
Policy Year |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|---|
0% | 6% | 12% | |||||
1
|
$5,653
|
$6,023
|
$6,393
|
||||
|
|||||||
2
|
$11,229
|
$12,320
|
$13,457
|
||||
3
|
$16,725
|
$18,902
|
$21,258
|
||||
|
|||||||
4
|
$22,144
|
$25,781
|
$29,876
|
||||
5
|
$27,484
|
$32,970
|
$39,394
|
||||
|
|||||||
6
|
$32,745
|
$40,482
|
$49,906
|
||||
7
|
$37,924
|
$48,328
|
$61,514
|
||||
|
|||||||
8
|
$43,021
|
$56,521
|
$74,331
|
||||
9
|
$48,035
|
$65,077
|
$88,484
|
||||
|
|||||||
10
|
$52,963
|
$74,008
|
$104,111
|
||||
15
|
$80,867
|
$130,202
|
$216,562
|
Male
and Female Each Issue Age 35, Ultra Preferred Non-Tobacco
Death
Benefit Option 2
Guaranteed Schedule of Mortality and
Expense
Charges and Current Fund Level Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,005,653 | $1,006,023 | $1,006,393 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,011,229 | $1,012,320 | $1,013,456 | $7,329 | $8,420 | $9,556 | ||||||||
3 | $24,826 | $1,016,725 | $1,018,901 | $1,021,258 | $12,825 | $15,001 | $17,358 | ||||||||
4 | $33,942 | $1,022,143 | $1,025,780 | $1,029,875 | $18,243 | $21,880 | $25,975 | ||||||||
5 | $43,514 | $1,027,482 | $1,032,968 | $1,039,391 | $23,582 | $29,068 | $35,491 | ||||||||
6 | $53,565 | $1,032,742 | $1,040,478 | $1,049,901 | $29,232 | $36,968 | $46,391 | ||||||||
7 | $64,118 | $1,037,919 | $1,048,321 | $1,061,505 | $34,799 | $45,201 | $58,385 | ||||||||
8 | $75,199 | $1,043,013 | $1,056,510 | $1,074,316 | $40,283 | $53,780 | $71,586 | ||||||||
9 | $86,834 | $1,048,022 | $1,065,059 | $1,088,459 | $45,682 | $62,719 | $86,119 | ||||||||
10 | $99,051 | $1,052,944 | $1,073,980 | $1,104,071 | $50,994 | $72,030 | $102,121 | ||||||||
15 | $169,931 | $1,080,774 | $1,130,040 | $1,216,276 | $80,774 | $130,040 | $216,276 | ||||||||
20 | $260,394 | $1,105,309 | $1,198,586 | $1,399,596 | $105,309 | $198,586 | $399,596 | ||||||||
25 | $375,851 | $1,124,714 | $1,280,457 | $1,697,705 | $124,714 | $280,457 | $697,705 | ||||||||
30 | $523,206 | $1,134,881 | $1,374,013 | $2,179,714 | $134,881 | $374,013 | $1,179,714 | ||||||||
35 | $711,272 | $1,125,019 | $1,469,240 | $2,950,704 | $125,019 | $469,240 | $1,950,704 | ||||||||
40 | $951,298 | $1,073,025 | $1,540,036 | $4,169,109 | $73,025 | $540,036 | $3,169,109 | ||||||||
45 | $1,257,639 | $0 | $1,517,350 | $6,055,632 | $0 | $517,350 | $5,055,632 | ||||||||
50 | $1,648,615 | $0 | $1,277,528 | $8,934,693 | $0 | $277,528 | $7,934,693 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
|||||||
---|---|---|---|---|---|---|---|
End
of
Policy Year |
|||||||
0%
|
6%
|
12%
|
|||||
1
|
$5,653
|
$6,023
|
$6,393
|
||||
2
|
$11,229
|
$12,320
|
|
$13,456
|
|||
3
|
$16,725
|
$18,901
|
|
$21,258
|
|||
|
|||||||
4
|
$22,143
|
$25,780
|
|
$29,875
|
|||
5
|
$27,482
|
$32,968
|
|
$39,391
|
|||
|
|||||||
6
|
$32,742
|
$40,478
|
|
$49,901
|
|||
7
|
$37,919
|
$48,321
|
|
$61,505
|
|||
|
|||||||
8
|
$43,013
|
$56,510
|
|
$74,316
|
|||
9
|
$48,022
|
$65,059
|
|
$88,459
|
|||
|
|||||||
10
|
$52,944
|
$73,980
|
|
$104,071
|
|||
15
|
$80,774
|
$130,040
|
|
$216,276
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 3
Guaranteed Schedule of Mortality and
Expense
Charges and Current Fund Level Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Guideline Premium Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,007,500 | $1,007,500 | $1,007,500 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,015,000 | $1,015,000 | $1,015,000 | $7,329 | $8,420 | $9,556 | ||||||||
3 | $24,826 | $1,022,500 | $1,022,500 | $1,022,500 | $12,825 | $15,001 | $17,358 | ||||||||
4 | $33,942 | $1,030,000 | $1,030,000 | $1,030,000 | $18,243 | $21,880 | $25,975 | ||||||||
5 | $43,514 | $1,037,500 | $1,037,500 | $1,037,500 | $23,582 | $29,068 | $35,491 | ||||||||
6 | $53,565 | $1,045,000 | $1,045,000 | $1,045,000 | $29,231 | $36,967 | $46,391 | ||||||||
7 | $64,118 | $1,052,500 | $1,052,500 | $1,052,500 | $34,797 | $45,200 | $58,385 | ||||||||
8 | $75,199 | $1,060,000 | $1,060,000 | $1,060,000 | $40,280 | $53,779 | $71,587 | ||||||||
9 | $86,834 | $1,067,500 | $1,067,500 | $1,067,500 | $45,677 | $62,717 | $86,122 | ||||||||
10 | $99,051 | $1,075,000 | $1,075,000 | $1,075,000 | $50,987 | $72,028 | $102,127 | ||||||||
15 | $169,931 | $1,112,500 | $1,112,500 | $1,112,500 | $80,738 | $130,047 | $216,373 | ||||||||
20 | $260,394 | $1,150,000 | $1,150,000 | $1,150,000 | $105,174 | $198,692 | $400,333 | ||||||||
25 | $375,851 | $1,187,500 | $1,187,500 | $1,187,500 | $124,247 | $281,092 | $701,921 | ||||||||
30 | $523,206 | $1,225,000 | $1,225,000 | $1,463,108 | $133,328 | $376,812 | $1,199,269 | ||||||||
35 | $711,272 | $1,262,500 | $1,262,500 | $2,336,680 | $119,591 | $479,894 | $2,014,379 | ||||||||
40 | $951,298 | $1,300,000 | $1,300,000 | $3,580,462 | $53,022 | $575,156 | $3,346,226 | ||||||||
45 | $1,257,639 | $0 | $1,337,500 | $5,801,538 | $0 | $617,958 | $5,525,274 | ||||||||
50 | $1,648,615 | $0 | $1,375,000 | $9,462,498 | $0 | $493,211 | $9,011,903 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
|||||||
---|---|---|---|---|---|---|---|
End
of
Policy Year |
|||||||
0%
|
|
6%
|
|
12%
|
|||
1
|
$5,653
|
$6,023
|
$6,393
|
||||
2
|
$11,229
|
$12,320
|
$13,456
|
||||
3
|
$16,725
|
$18,901
|
$21,258
|
||||
|
|||||||
4
|
$22,143
|
$25,780
|
$29,875
|
||||
5
|
$27,482
|
$32,968
|
$39,391
|
||||
|
|||||||
6
|
$32,741
|
$40,477
|
$49,901
|
||||
7
|
$37,917
|
$48,320
|
$61,505
|
||||
|
|||||||
8
|
$43,010
|
$56,509
|
$74,317
|
||||
9
|
$48,017
|
$65,057
|
$88,462
|
||||
|
|||||||
10
|
$52,937
|
$73,978
|
$104,077
|
||||
15
|
$80,738
|
$130,047
|
$216,373
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 1
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,000,000 | $1,000,000 | $1,000,000 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,000,000 | $1,000,000 | $1,000,000 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,000,000 | $1,000,000 | $1,000,000 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,000,000 | $1,000,000 | $1,000,000 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,000,000 | $1,000,000 | $1,000,000 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,000,000 | $1,000,000 | $1,000,000 | $32,710 | $41,193 | $51,519 | ||||||||
7 | $64,118 | $1,000,000 | $1,000,000 | $1,000,000 | $38,935 | $50,387 | $64,891 | ||||||||
8 | $75,199 | $1,000,000 | $1,000,000 | $1,000,000 | $45,103 | $60,018 | $79,681 | ||||||||
9 | $86,834 | $1,000,000 | $1,000,000 | $1,000,000 | $51,215 | $70,110 | $96,046 | ||||||||
10 | $99,051 | $1,000,000 | $1,000,000 | $1,000,000 | $57,270 | $80,684 | $114,156 | ||||||||
15 | $169,931 | $1,000,000 | $1,000,000 | $1,000,000 | $89,863 | $145,339 | $242,608 | ||||||||
20 | $260,394 | $1,000,000 | $1,000,000 | $1,433,283 | $118,921 | $225,196 | $455,010 | ||||||||
25 | $375,851 | $1,000,000 | $1,000,000 | $2,116,487 | $146,071 | $326,603 | $810,915 | ||||||||
30 | $523,206 | $1,000,000 | $1,000,000 | $3,078,486 | $170,673 | $455,064 | $1,405,702 | ||||||||
35 | $711,272 | $1,000,000 | $1,141,522 | $4,431,731 | $191,152 | $617,039 | $2,395,530 | ||||||||
40 | $951,298 | $1,000,000 | $1,302,468 | $6,411,407 | $203,776 | $819,162 | $4,032,332 | ||||||||
45 | $1,257,639 | $1,000,000 | $1,494,321 | $9,394,088 | $198,795 | $1,067,372 | $6,710,063 | ||||||||
50 | $1,648,615 | $1,000,000 | $1,734,093 | $14,002,674 | $152,852 | $1,365,427 | $11,025,728 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
|||||||
---|---|---|---|---|---|---|---|
End
of
Policy Year |
0% | 6% | 12% | ||||
1 | $6,182 | $6,574 | $6,966 | ||||
2 | $12,306 | $13,476 | $14,694 | ||||
3 | $18,371 | $20,722 | $23,266 | ||||
4 | $24,378 | $28,331 | $32,776 | ||||
5 | $30,328 | $36,318 | $43,326 | ||||
6 | $36,220 | $44,703 | $55,029 | ||||
7 | $42,055 | $53,507 | $68,011 | ||||
8 | $47,833 | $62,748 | $82,411 | ||||
9 | $53,555 | $72,450 | $98,386 | ||||
10 | $59,220 | $82,634 | $116,106 | ||||
15 | $89,863 | $145,339 | $242,608 |
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 2
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,006,182 | $1,006,574 | $1,006,966 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,012,306 | $1,013,476 | $1,014,694 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,018,371 | $1,020,722 | $1,023,266 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,024,378 | $1,028,331 | $1,032,776 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,030,328 | $1,036,318 | $1,043,326 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,036,220 | $1,044,703 | $1,055,028 | $32,710 | $41,193 | $51,518 | ||||||||
7 | $64,118 | $1,042,055 | $1,053,506 | $1,068,010 | $38,935 | $50,386 | $64,890 | ||||||||
8 | $75,199 | $1,047,832 | $1,062,747 | $1,082,410 | $45,102 | $60,017 | $79,680 | ||||||||
9 | $86,834 | $1,053,554 | $1,072,448 | $1,098,383 | $51,214 | $70,108 | $96,043 | ||||||||
10 | $99,051 | $1,059,218 | $1,082,631 | $1,116,101 | $57,268 | $80,681 | $114,151 | ||||||||
15 | $169,931 | $1,089,852 | $1,145,320 | $1,242,574 | $89,852 | $145,320 | $242,574 | ||||||||
20 | $260,394 | $1,118,877 | $1,225,106 | $1,454,884 | $118,877 | $225,106 | $454,884 | ||||||||
25 | $375,851 | $1,145,895 | $1,326,177 | $2,115,923 | $145,895 | $326,177 | $810,699 | ||||||||
30 | $523,206 | $1,170,089 | $1,453,372 | $3,077,694 | $170,089 | $453,372 | $1,405,340 | ||||||||
35 | $711,272 | $1,189,425 | $1,611,441 | $4,430,613 | $189,425 | $611,441 | $2,394,926 | ||||||||
40 | $951,298 | $1,199,071 | $1,803,158 | $6,409,809 | $199,071 | $803,158 | $4,031,326 | ||||||||
45 | $1,257,639 | $1,186,734 | $2,023,356 | $9,391,763 | $186,734 | $1,023,356 | $6,708,402 | ||||||||
50 | $1,648,615 | $1,125,753 | $2,248,300 | $13,999,223 | $125,753 | $1,248,300 | $11,023,010 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
||||||
0% | 6% | 12% | ||||
1
|
|
$6,182
|
|
$6,574
|
|
$6,966
|
2
|
|
$12,306
|
|
$13,476
|
|
$14,694
|
3
|
|
$18,371
|
|
$20,722
|
|
$23,266
|
|
||||||
4
|
|
$24,378
|
|
$28,331
|
|
$32,776
|
5
|
|
$30,328
|
|
$36,318
|
|
$43,326
|
|
||||||
6
|
|
$36,220
|
|
$44,703
|
|
$55,028
|
7
|
|
$42,055
|
|
$53,506
|
|
$68,010
|
|
||||||
8
|
|
$47,832
|
|
$62,747
|
|
$82,410
|
9
|
|
$53,554
|
|
$72,448
|
|
$98,383
|
|
||||||
10
|
|
$59,218
|
|
$82,631
|
|
$116,101
|
15
|
|
$89,852
|
|
$145,320
|
|
$242,574
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 3
Current
Schedule of Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,007,500 | $1,007,500 | $1,007,500 | $2,282 | $2,674 | $3,066 | ||||||||
2 | $16,144 | $1,015,000 | $1,015,000 | $1,015,000 | $8,406 | $9,576 | $10,794 | ||||||||
3 | $24,826 | $1,022,500 | $1,022,500 | $1,022,500 | $14,471 | $16,822 | $19,366 | ||||||||
4 | $33,942 | $1,030,000 | $1,030,000 | $1,030,000 | $20,478 | $24,431 | $28,876 | ||||||||
5 | $43,514 | $1,037,500 | $1,037,500 | $1,037,500 | $26,428 | $32,418 | $39,426 | ||||||||
6 | $53,565 | $1,045,000 | $1,045,000 | $1,045,000 | $32,710 | $41,193 | $51,518 | ||||||||
7 | $64,118 | $1,052,500 | $1,052,500 | $1,052,500 | $38,935 | $50,386 | $64,890 | ||||||||
8 | $75,199 | $1,060,000 | $1,060,000 | $1,060,000 | $45,102 | $60,017 | $79,680 | ||||||||
9 | $86,834 | $1,067,500 | $1,067,500 | $1,067,500 | $51,214 | $70,108 | $96,044 | ||||||||
10 | $99,051 | $1,075,000 | $1,075,000 | $1,075,000 | $57,268 | $80,681 | $114,152 | ||||||||
15 | $169,931 | $1,112,500 | $1,112,500 | $1,112,500 | $89,850 | $145,322 | $242,588 | ||||||||
20 | $260,394 | $1,150,000 | $1,150,000 | $1,433,132 | $118,866 | $225,128 | $454,962 | ||||||||
25 | $375,851 | $1,187,500 | $1,187,500 | $2,116,277 | $145,849 | $326,324 | $810,834 | ||||||||
30 | $523,206 | $1,225,000 | $1,225,000 | $3,078,191 | $169,920 | $454,094 | $1,405,567 | ||||||||
35 | $711,272 | $1,262,500 | $1,262,500 | $4,431,315 | $188,854 | $614,451 | $2,395,305 | ||||||||
40 | $951,298 | $1,300,000 | $1,300,000 | $6,410,812 | $197,183 | $814,484 | $4,031,957 | ||||||||
45 | $1,257,639 | $1,337,500 | $1,485,928 | $9,393,223 | $180,140 | $1,061,377 | $6,709,445 | ||||||||
50 | $1,648,615 | $1,375,000 | $1,724,633 | $14,001,390 | $100,958 | $1,357,979 | $11,024,716 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
0% | 6% | 12% | |||
1 | $6,182 | $6,574 | $6,966 | |||
2 | $12,306 | $13,476 | $14,694 | |||
3 | $18,371 | $20,722 | $23,266 | |||
4 | $24,378 | $28,331 | $32,776 | |||
5 | $30,328 | $36,318 | $43,326 | |||
6 | $36,220 | $44,703 | $55,028 | |||
7 | $42,055 | $53,506 | $68,010 | |||
8 | $47,832 | $62,747 | $82,410 | |||
9 | $53,554 | $72,448 | $98,384 | |||
10 | $59,218 | $82,631 | $116,102 | |||
15 | $89,850 | $145,322 | $242,588 |
Male and Female Each Issue Age 35, Ultra Preferred Non-Tobacco | $7,500
Annual Premium
|
Death
Benefit Option 1
Guaranteed Schedule of Mortality and
Expense Charges and Current Fund Level Charges |
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||||
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
|
|||||||||||||||
1 | $7,875 | $1,000,000 | $1,000,000 | $1,000,000 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,000,000 | $1,000,000 | $1,000,000 | $7,329 | $8,420 | $9,557 | ||||||||
3 | $24,826 | $1,000,000 | $1,000,000 | $1,000,000 | $12,825 | $15,002 | $17,358 | ||||||||
4 | $33,942 | $1,000,000 | $1,000,000 | $1,000,000 | $18,244 | $21,881 | $25,976 | ||||||||
5 | $43,514 | $1,000,000 | $1,000,000 | $1,000,000 | $23,584 | $29,070 | $35,494 | ||||||||
6 | $53,565 | $1,000,000 | $1,000,000 | $1,000,000 | $29,235 | $36,972 | $46,396 | ||||||||
7 | $64,118 | $1,000,000 | $1,000,000 | $1,000,000 | $34,804 | $45,208 | $58,394 | ||||||||
8 | $75,199 | $1,000,000 | $1,000,000 | $1,000,000 | $40,291 | $53,791 | $71,601 | ||||||||
9 | $86,834 | $1,000,000 | $1,000,000 | $1,000,000 | $45,695 | $62,737 | $86,144 | ||||||||
10 | $99,051 | $1,000,000 | $1,000,000 | $1,000,000 | $51,013 | $72,058 | $102,161 | ||||||||
15 | $169,931 | $1,000,000 | $1,000,000 | $1,000,000 | $80,867 | $130,202 | $216,562 | ||||||||
20 | $260,394 | $1,000,000 | $1,000,000 | $1,262,703 | $105,653 | $199,292 | $400,858 | ||||||||
25 | $375,851 | $1,000,000 | $1,000,000 | $1,826,980 | $125,784 | $283,081 | $699,992 | ||||||||
30 | $523,206 | $1,000,000 | $1,000,000 | $2,582,415 | $137,833 | $382,795 | $1,179,185 | ||||||||
35 | $711,272 | $1,000,000 | $1,000,000 | $3,568,981 | $132,504 | $497,377 | $1,929,179 | ||||||||
40 | $951,298 | $1,000,000 | $1,000,000 | $4,878,369 | $88,926 | $624,841 | $3,068,157 | ||||||||
45 | $1,257,639 | $0 | $1,061,523 | $6,599,497 | $0 | $758,231 | $4,713,926 | ||||||||
50 | $1,648,615 | $0 | $1,123,621 | $8,881,727 | $0 | $884,741 | $6,993,486 | ||||||||
|
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
|
||||||
End
of
Policy Year |
0% | 6% | 12% | |||
|
||||||
1
|
|
$5,653
|
$6,023
|
$6,393
|
||
|
||||||
2
|
|
$11,229
|
|
$12,320
|
|
$13,457
|
3
|
|
$16,725
|
|
$18,902
|
|
$21,258
|
|
||||||
4
|
|
$22,144
|
|
$25,781
|
|
$29,876
|
5
|
|
$27,484
|
|
$32,970
|
|
$39,394
|
|
||||||
6
|
|
$32,745
|
|
$40,482
|
|
$49,906
|
7
|
|
$37,924
|
|
$48,328
|
|
$61,514
|
|
||||||
8
|
|
$43,021
|
|
$56,521
|
|
$74,331
|
9
|
|
$48,035
|
|
$65,077
|
|
$88,484
|
|
||||||
10
|
|
$52,963
|
|
$74,008
|
|
$104,111
|
15
|
|
$80,867
|
|
$130,202
|
|
$216,562
|
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 2
Guaranteed Schedule of Mortality and Expense Charges
and
Current
Fund Level Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,005,653 | $1,006,023 | $1,006,393 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,011,229 | $1,012,320 | $1,013,456 | $7,329 | $8,420 | $9,556 | ||||||||
3 | $24,826 | $1,016,725 | $1,018,901 | $1,021,258 | $12,825 | $15,001 | $17,358 | ||||||||
4 | $33,942 | $1,022,143 | $1,025,780 | $1,029,875 | $18,243 | $21,880 | $25,975 | ||||||||
5 | $43,514 | $1,027,482 | $1,032,968 | $1,039,391 | $23,582 | $29,068 | $35,491 | ||||||||
6 | $53,565 | $1,032,742 | $1,040,478 | $1,049,901 | $29,232 | $36,968 | $46,391 | ||||||||
7 | $64,118 | $1,037,919 | $1,048,321 | $1,061,505 | $34,799 | $45,201 | $58,385 | ||||||||
8 | $75,199 | $1,043,013 | $1,056,510 | $1,074,316 | $40,283 | $53,780 | $71,586 | ||||||||
9 | $86,834 | $1,048,022 | $1,065,059 | $1,088,459 | $45,682 | $62,719 | $86,119 | ||||||||
10 | $99,051 | $1,052,944 | $1,073,980 | $1,104,071 | $50,994 | $72,030 | $102,121 | ||||||||
15 | $169,931 | $1,080,774 | $1,130,040 | $1,216,276 | $80,774 | $130,040 | $216,276 | ||||||||
20 | $260,394 | $1,105,309 | $1,198,586 | $1,399,596 | $105,309 | $198,586 | $399,596 | ||||||||
25 | $375,851 | $1,124,714 | $1,280,457 | $1,820,603 | $124,714 | $280,457 | $697,549 | ||||||||
30 | $523,206 | $1,134,881 | $1,374,013 | $2,573,746 | $134,881 | $374,013 | $1,175,227 | ||||||||
35 | $711,272 | $1,125,019 | $1,469,240 | $3,557,278 | $125,019 | $469,240 | $1,922,853 | ||||||||
40 | $951,298 | $1,073,025 | $1,540,036 | $4,862,604 | $73,025 | $540,036 | $3,058,241 | ||||||||
45 | $1,257,639 | $0 | $1,517,350 | $6,578,365 | $0 | $517,350 | $4,698,832 | ||||||||
50 | $1,648,615 | $0 | $1,277,528 | $8,853,460 | $0 | $277,528 | $6,971,228 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
0%
|
6%
|
12%
|
|||
1
|
$5,653
|
$6,023
|
$6,393
|
|||
2
|
$11,229
|
$12,320
|
|
$13,456
|
||
3
|
$16,725
|
$18,901
|
|
$21,258
|
||
|
||||||
4
|
$22,143
|
$25,780
|
|
$29,875
|
||
5
|
$27,482
|
$32,968
|
|
$39,391
|
||
|
||||||
6
|
$32,742
|
$40,478
|
|
$49,901
|
||
7
|
$37,919
|
$48,321
|
|
$61,505
|
||
|
||||||
8
|
$43,013
|
$56,510
|
|
$74,316
|
||
9
|
$48,022
|
$65,059
|
|
$88,459
|
||
|
||||||
10
|
$52,944
|
$73,980
|
|
$104,071
|
||
15
|
$80,774
|
$130,040
|
|
$216,276
|
Male
and Female Each Issue Age 35, Ultra Preferred
Non-Tobacco
Death
Benefit Option 3
Guaranteed Schedule of Mortality and
Expense
Charges and Current Fund Level Charges
|
$7,500
Annual Premium
$1
million Initial Face Amount
Cash
Value Test
|
Death Benefit Assuming Hypothetical
Gross Annual Investment Return of: |
Net
Surrender Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
End
of
Policy Year |
Premiums
Accumulated at 5% Interest Per Year |
0% | 6% | 12% | 0% | 6% | 12% | ||||||||
1 | $7,875 | $1,007,500 | $1,007,500 | $1,007,500 | $1,753 | $2,123 | $2,493 | ||||||||
2 | $16,144 | $1,015,000 | $1,015,000 | $1,015,000 | $7,329 | $8,420 | $9,556 | ||||||||
3 | $24,826 | $1,022,500 | $1,022,500 | $1,022,500 | $12,825 | $15,001 | $17,358 | ||||||||
4 | $33,942 | $1,030,000 | $1,030,000 | $1,030,000 | $18,243 | $21,880 | $25,975 | ||||||||
5 | $43,514 | $1,037,500 | $1,037,500 | $1,037,500 | $23,582 | $29,068 | $35,491 | ||||||||
6 | $53,565 | $1,045,000 | $1,045,000 | $1,045,000 | $29,231 | $36,967 | $46,391 | ||||||||
7 | $64,118 | $1,052,500 | $1,052,500 | $1,052,500 | $34,797 | $45,200 | $58,385 | ||||||||
8 | $75,199 | $1,060,000 | $1,060,000 | $1,060,000 | $40,280 | $53,779 | $71,587 | ||||||||
9 | $86,834 | $1,067,500 | $1,067,500 | $1,067,500 | $45,677 | $62,717 | $86,122 | ||||||||
10 | $99,051 | $1,075,000 | $1,075,000 | $1,075,000 | $50,987 | $72,028 | $102,127 | ||||||||
15 | $169,931 | $1,112,500 | $1,112,500 | $1,112,500 | $80,738 | $130,047 | $216,373 | ||||||||
20 | $260,394 | $1,150,000 | $1,150,000 | $1,260,933 | $105,174 | $198,692 | $400,296 | ||||||||
25 | $375,851 | $1,187,500 | $1,187,500 | $1,824,585 | $124,247 | $281,092 | $699,075 | ||||||||
30 | $523,206 | $1,225,000 | $1,225,000 | $2,579,159 | $133,328 | $376,812 | $1,177,698 | ||||||||
35 | $711,272 | $1,262,500 | $1,262,500 | $3,564,586 | $119,591 | $479,894 | $1,926,803 | ||||||||
40 | $951,298 | $1,300,000 | $1,300,000 | $4,872,449 | $53,022 | $575,156 | $3,064,433 | ||||||||
45 | $1,257,639 | $0 | $1,337,500 | $6,591,562 | $0 | $617,958 | $4,708,258 | ||||||||
50 | $1,648,615 | $0 | $1,375,000 | $8,871,112 | $0 | $493,211 | $6,985,128 |
Account Value Assuming Hypothetical
Gross Annual Investment Return of: |
||||||
---|---|---|---|---|---|---|
End
of
Policy Year |
0% | 6% | 12% | |||
1
|
$5,653
|
$6,023
|
$6,393
|
|||
2
|
|
$11,229
|
|
$12,320
|
|
$13,456
|
3
|
|
$16,725
|
|
$18,901
|
|
$21,258
|
|
||||||
4
|
|
$22,143
|
|
$25,780
|
|
$29,875
|
5
|
|
$27,482
|
|
$32,968
|
|
$39,391
|
|
||||||
6
|
|
$32,741
|
|
$40,477
|
|
$49,901
|
7
|
|
$37,917
|
|
$48,320
|
|
$61,505
|
|
||||||
8
|
|
$43,010
|
|
$56,509
|
|
$74,317
|
9
|
|
$48,017
|
|
$65,057
|
|
$88,462
|
|
||||||
10
|
|
$52,937
|
|
$73,978
|
|
$104,077
|
15
|
|
$80,738
|
|
$130,047
|
|
$216,373
|
Name, Position, Business Address | Principal Occupation(s) During Past Five Years | ||||
---|---|---|---|---|---|
Lawrence V. Burkett, Jr., Director
1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1996) President and Chief Executive Officer (1996-2000) MassMutual Executive Vice President and General Counsel (since 1993) |
||||
Isadore Jermyn, Director and
Senior Vice President and Actuary 1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1998); Senior Vice President and Actuary (since 1996) MassMutual Senior Vice President and Actuary (since 1999 and 1995-1998) Senior Vice President and Chief Actuary (1998-1999) Vice President and Actuary (1980-1995) |
||||
Efrem Marder, Director
1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1999) David L. Babson and Co. Inc. Executive Director (since 2000) MassMutual Executive Director (1998-2000) Senior Managing Director (1996-1998) Vice President and Managing Director (1989-1996) |
||||
James E. Miller, Director and
Executive Vice President- Life Operations 1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1998) and Executive Vice President-Life Operations (since 1999) Senior Vice President-Life Operations (1998-1999) MassMutual Executive Vice President (since 1997 and 1987-1996) UniCare Life & Health Senior Vice President (1996-1997) |
||||
John
V. Murphy, Director
1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1999) MassMutual Executive Vice President (since 1997) David L. Babson & Co., Inc. Executive Vice President and Chief Operating Officer (1995-1997) Concert Capital Management, Inc. Chief Operating Officer (1993-1995) |
Name, Position, Business Address | Principal Occupation(s) During Past Five Years | ||||
---|---|---|---|---|---|
Robert J. OConnell, Director
1295 State Street Springfield, MA 01111 |
C.M.
Life
Director (since 1999) MassMutual Chairman (since 2000), President and Chief Executive Officer (since 1999) American International Group, Inc. Senior Vice President (1991-1998) AIG Life Companies President and Chief Executive Officer (1991-1998) |
||||
PRINCIPAL OFFICERS (other than those who are also Directors): | |||||
Robert W. Crispin, President and
Chief Executive Officer 1295 State Street Springfield, MA 01111 |
C.M.
Life
President and Chief Executive officer (since 2000) MassMutual Executive Vice President (since 1999) UNUM Corporation Executive Vice President (1995-1999) |
||||
Stuart H. Reese, Executive Vice
President-Investments 1295 State Street Springfield, MA 01111 |
C.M.
Life
Executive Vice President-Investments (since 1999) Director and Senior Vice President-Investments (1996-1999) David L. Babson and Co. Inc. President and Chief Executive Officer (since 1999) MassMutual Executive Vice President and Chief Investment Officer (since 1999) Chief Executive Director-Investment Management (1997-1999) Senior Vice President (1993-1997) |
||||
Edward M. Kline, Vice President
and Treasurer 1295 State Street Springfield, MA 01111 |
C.M.
Life
Vice President (since 1999) and Treasurer (since 1997) MassMutual Vice President (since 1989) and Treasurer (since 1997) |
||||
Ann
F. Lomeli, Senior Vice
President and Secretary 1295 State Street Springfield, MA 01111 |
C.M.
Life
Senior Vice President (since 1999) and Secretary (since 1988) MassMutual Senior Vice President, Secretary and Deputy General Counsel (since 1999) Vice President, Secretary and Deputy General Counsel (1999) Vice President, Secretary and Associate General Counsel (1998-1999) Vice President, Associate Secretary and Associate General Counsel (1996-1998) Connecticut Mutual Life Insurance Company Corporate Secretary and Counsel (1988-1996) |
December 31, | ||||
---|---|---|---|---|
1999 | 1998 | |||
(In Millions) | ||||
Assets: | ||||
Bonds | $
|
735.0 | $
|
683.0 |
Mortgage loans | 225.4 | 126.3 | ||
Other investments | 25.6 | 76.3 | ||
Policy loans | 120.7 | 150.4 | ||
Cash and short-term investments | 182.0 | 105.7 | ||
|
|
|||
Total invested assets | 1,288.7 | 1,141.7 | ||
|
|
|||
Investment and insurance amounts receivable | 33.8 | 33.9 | ||
Federal income tax receivable | 7.2 | 2.1 | ||
Transfer due from separate accounts | 59.2 | 34.3 | ||
|
|
|||
1,388.9 | 1,212.0 | |||
Separate account assets | 1,764.2 | 1,318.9 | ||
|
|
|||
Total assets | $
|
3,153.1 | $
|
2,530.9 |
|
|
December 31, | ||||
---|---|---|---|---|
1999 | 1998 | |||
($ In Millions
Except
for Par Value) |
||||
Liabilities: | ||||
Policyholders reserves and funds | $1,175.9 | $ 996.3 | ||
Policyholders claims and other benefits | 4.6 | 3.8 | ||
Payable to parent | 50.9 | 28.8 | ||
Asset valuation and other investment reserves | 22.7 | 23.9 | ||
Other liabilities | 39.5 | 18.2 | ||
|
|
|||
1,293.6 | 1,071.0 | |||
Separate account liabilities | 1,764.2 | 1,318.9 | ||
|
|
|||
Total liabilities | 3,057.8 | 2,389.9 | ||
|
|
|||
Shareholders equity: | ||||
Common stock, $200 par value | ||||
50,000 shares authorized | ||||
12,500 shares issued and outstanding | 2.5 | 2.5 | ||
Paid-in and contributed surplus | 68.8 | 68.8 | ||
Surplus | 24.0 | 69.7 | ||
|
|
|||
Total shareholders equity | 95.3 | 141.0 | ||
|
|
|||
Total liabilities & shareholders equity | $3,153.1 | $2,530.9 | ||
|
|
Years Ended December 31, | ||||||||
---|---|---|---|---|---|---|---|---|
1999 | 1998 | 1997 | ||||||
(In Millions) | ||||||||
Revenue: | ||||||||
Premium income | $ 938.8 | $ 406.4 | $ 331.3 | |||||
Net investment income | 85.0 | 82.4 | 75.3 | |||||
Fees and other income | 8.4 | 5.5 | 7.5 | |||||
|
|
|
||||||
Total revenue | 1,032.2 | 494.3 | 414.1 | |||||
|
|
|
||||||
Benefits and expenses: | ||||||||
Policyholders benefits and payments | 332.2 | 185.2 | 100.4 | |||||
Addition to policyholders reserves and funds | 518.7 | 168.8 | 200.7 | |||||
Operating expenses | 122.0 | 72.1 | 49.5 | |||||
Commissions | 82.6 | 49.6 | 33.5 | |||||
State taxes, licenses and fees | 9.9 | 8.1 | 3.5 | |||||
|
|
|
||||||
Total benefits and expenses | 1,065.4 | 483.8 | 387.6 | |||||
|
|
|
||||||
Net gain (loss) from operations before federal income taxes | (33.2 | ) | 10.5 | 26.5 | ||||
Federal income taxes | 2.1 | 6.8 | 19.0 | |||||
|
|
|
||||||
Net gain (loss) from operations | (35.3 | ) | 3.7 | 7.5 | ||||
Net realized capital gain (loss) | (8.7 | ) | (1.1 | ) | 0.1 | |||
|
|
|
||||||
Net income (loss) | $ (44.0 | ) | $ 2.6 | $ 7.6 | ||||
|
|
|
Years Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|
1999 | 1998 | 1997 | |||||||
(In Millions) | |||||||||
Shareholders equity, beginning of year | $141.0 | $113.2 | $109.8 | ||||||
|
|
|
|||||||
Increases (decreases) due to: | |||||||||
Net income (loss) | (44.0 | ) | 2.6 | 7.6 | |||||
Change in asset valuation and investment reserves | 1.2 | 2.7 | (4.8 | ) | |||||
Change in net unrealized capital gains (losses) | 4.0 | (5.8 | ) | 0.8 | |||||
Capital contribution | | 25.0 | | ||||||
Other | (6.9 | ) | 3.3 | (0.2 | ) | ||||
|
|
|
|||||||
(45.7 | ) | 27.8 | 3.4 | ||||||
|
|
|
|||||||
Shareholders equity, end of year | $ 95.3 | $141.0 | $113.2 | ||||||
|
|
|
Years Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|
1999 | 1998 | 1997 | |||||||
(In Millions) | |||||||||
Operating activities: | |||||||||
Net income (loss) | $ (44.0 | ) | $ 2.6 | $ 7.6 | |||||
Addition to
policyholders reserves, funds and policy benefits net of
transfers to separate accounts |
180.4 | 44.6 | 44.2 | ||||||
Net realized capital (gain) loss | 8.7 | 1.1 | (0.1 | ) | |||||
Other changes | 14.3 | 7.8 | 0.5 | ||||||
|
|
|
|||||||
Net cash provided by operating activities | 159.4 | 56.1 | 52.2 | ||||||
|
|
|
|||||||
Investing activities: | |||||||||
Loans and purchases of investments | (486.1 | ) | (568.6 | ) | (438.6 | ) | |||
Sales and
maturities of investments and receipts from repayment of
loans |
403.0 | 504.8 | 411.1 | ||||||
|
|
|
|||||||
Net cash used in investing activities | (83.1 | ) | (63.8 | ) | (27.5 | ) | |||
|
|
|
|||||||
Financing Activities: | |||||||||
Capital and surplus contribution | | 25.0 | | ||||||
|
|
|
|||||||
Net cash provided by financing activities | | 25.0 | | ||||||
|
|
|
|||||||
Increase in cash and short-term investments | 76.3 | 17.3 | 24.7 | ||||||
Cash and short-term investments, beginning of year | 105.7 | 88.4 | 63.7 | ||||||
|
|
|
|||||||
Cash and short-term investments, end of year | $ 182.0 | $ 105.7 | $ 88.4 | ||||||
|
|
|
1. | SUMMARY OF ACCOUNTING PRACTICES |
The
accompanying statutory financial statements have been prepared
in conformity with the statutory accounting practices, except
as to form, of the National Association of Insurance
Commissioners (NAIC) and the accounting practices
prescribed or permitted by the State of Connecticut Insurance
Department and are different in some respects from financial
statements prepared in accordance with generally accepted
accounting principles (GAAP). The more significant
differences are as follows: (a) acquisition costs, such as
commissions and other costs directly related to acquiring new
business, are charged to current operations as incurred,
whereas GAAP would require these expenses to be capitalized
and recognized over the life of the policies; (b) statutory
policy reserves are based upon the commissioners reserve
valuation methods and statutory mortality, morbidity and
interest assumptions, whereas GAAP reserves would generally be
based upon net level premium and estimated gross margin
methods and appropriately conservative estimates of future
mortality, morbidity and interest assumptions; (c) bonds are
generally carried at amortized cost whereas GAAP generally
requires they be reported at fair value; (d) deferred income
taxes are not provided for book-tax timing differences as
would be required by GAAP; and (e) payments received for
universal and variable life products and variable annuities
are reported as premium income and changes in reserves,
whereas under GAAP, these payments would be recorded as
deposits to policyholders account balances.
|
In
March 1998, the NAIC adopted the Codification of Statutory
Accounting Principles (Codification). Codification
provides a comprehensive guide of statutory accounting
principles for use by insurers in all states and is expected
to become effective January 1, 2001. The effect of adopting
Codification shall be reported as an adjustment to surplus on
the effective date. The Company is currently reviewing the
impact of Codification; however, due to the nature of certain
required accounting changes and their sensitivity to factors
such as interest rates, the actual impact upon adoption cannot
be determined at this time.
|
The
preparation of financial statements requires management to
make estimates and assumptions that affect the reported
amounts of assets and liabilities, as well as disclosures of
contingent assets and liabilities, at the date of the
financial statements. Management must also make estimates and
assumptions that affect the amounts of revenues and expenses
during the reporting period. Future events, including changes
in the levels of mortality, morbidity, interest rates,
persistency and asset valuations, could cause actual results
to differ from the estimates used in the financial
statements.
|
The
following is a description of the Companys principal
accounting policies and practices.
|
a. | Investments |
Bonds
are valued in accordance with rules established by the NAIC.
Generally, bonds are valued at amortized cost, using the
interest method.
|
Mortgage loans are valued at unpaid principal net of
unamortized premium or discount. The Company discontinues the
accrual of interest on mortgage loans which are delinquent
more than 90 days or when collection is uncertain.
|
Other
investments include holdings in affiliated mutual funds and
preferred stocks and are valued in accordance with rules
established by the NAIC. Generally, investments in mutual
funds are valued at fair value and preferred stocks in good
standing at cost.
|
Policy
loans are carried at the outstanding loan balance less amounts
unsecured by the cash surrender value of the
policy.
|
Short-term investments are stated at amortized
cost.
|
In
compliance with regulatory requirements, the Company maintains
an Asset Valuation Reserve (AVR) and an Interest
Maintenance Reserve (IMR). The AVR and other
investment reserves stabilize surplus against fluctuations in
the value of stocks, as well as declines in the value of bonds
and mortgage loans. The IMR defers after-tax realized capital
gains and losses which result from changes in the overall
level of interest rates for all types of fixed income
investments and interest related hedging activities. These
interest rate related gains and losses are amortized into net
investment income using the grouped method over the remaining
life of the investment sold or over the remaining life of the
underlying asset. Net realized after-tax capital losses of
$1.4 million in 1999, and realized after-tax capital gains of
$2.6 million in 1998 and $2.0 million in 1997 were deferred
into the IMR. Amortization of the IMR into net investment
income amounted to $0.5 million in 1999, $0.3 million in 1998
and $0.1 million in 1997. At December 31, 1999, the
unamortized IMR deferred was in a net loss position, which in
accordance with the regulations, was recorded as a reduction
of surplus.
|
Realized capital gains and losses, less taxes, not
includable in the IMR, are recognized in net income. Realized
capital gains and losses are determined using the specific
identification method. Unrealized capital gains and losses are
included in surplus.
|
b. | Separate Accounts |
Separate account assets and liabilities represent
segregated funds administered and invested by the Company for
the benefit of variable life and annuity contractholders.
Assets consist principally of marketable securities reported
at fair value. Transfers due from separate accounts represent
the policyholders account values in excess of statutory
benefit reserves. Premiums, benefits and expenses of the
separate accounts are reported in the Statutory Statement of
Income. The Company receives administrative and investment
advisory fees from these accounts.
|
Net
transfers to separate accounts of $341.4 million, $121.0
million and $146.5 million in 1999, 1998 and 1997,
respectively, are included in addition to policyholders
reserves and funds, in the Statutory Statements of
Income.
|
c. | Non-admitted Assets |
Assets
designated as non-admitted include prepaid agent
commissions, other prepaid expenses and the IMR, when in a net
loss deferral position, and are excluded from the Statutory
Statements of Financial Position. These amounted to $9.9
million and $5.5 million as of December 31, 1999 and 1998,
respectively and changes therein are charged directly to
surplus.
|
d. | Policyholders Reserves and Funds |
Policyholders reserves for life insurance
contracts are developed using accepted actuarial methods
computed principally on the net level premium, the
Commissioners Reserve Valuation Method and the
California Method bases using the 1980 Commissioners
Standard Ordinary mortality tables with assumed interest rates
ranging from 2.50 to 4.50 percent.
|
Reserves for individual annuities are based on accepted
actuarial methods, principally at interest rates ranging from
6.25 to 9.00 percent.
|
e. | Premium and Related Expense Recognition |
Life
insurance premium revenue is recognized annually on the
anniversary date of the policy. Annuity premium is recognized
when received. Commissions and other costs related to the
issuance of new policies, and policy maintenance and
settlement costs are charged to current operations when
incurred.
|
f. | Cash and Short-term Investments |
The
Company considers all highly liquid investments purchased with
a maturity of twelve months or less to be short-term
investments.
|
2. | FEDERAL INCOME TAXES |
Provision for federal income taxes is based upon the
Companys estimate of its tax liability. No deferred tax
effect is recognized for temporary differences that may exist
between financial reporting and taxable income. Accordingly,
the reporting of miscellaneous temporary differences, such as
reserves and policy acquisition costs, resulted in effective
tax rates which differ from the statutory tax
rate.
|
The
Company plans to file a separate company 1999 federal income
tax return.
|
The
Internal Revenue Service has completed its examination of the
Companys income tax returns through the year 1995. The
Internal Revenue Service is currently examining the
Companys income tax returns for the years 1996 and 1997.
The Company believes adjustments which may result from such
examinations will not materially affect its financial
position.
|
Federal
tax payments were $6.8 million in 1999, $16.9 million in 1998
and $6.8 million in 1997.
|
3. | SHAREHOLDERS EQUITY |
The
Board of Directors of MassMutual has authorized the
contribution of funds to the Company sufficient to meet the
capital requirements of all states in which the Company is
licensed to do business. Substantially all of the statutory
shareholders equity is subject to dividend restrictions
relating to various state regulations, which limit the payment
of dividends to the shareholder without prior approval. Under
these regulations, $14.1 million of shareholders equity
is available for distribution to the shareholder in 2000
without prior regulatory approval.
|
During
1998, MassMutual contributed additional paid-in capital of
$25.0 million to the Company.
|
The
Company maintains a diversified investment portfolio.
Investment policies limit concentration in any asset class,
geographic region, industry group, economic characteristic,
investment quality or individual investment. In the normal
course of business, the Company enters into commitments to
purchase privately placed bonds and mortgage
loans.
|
a. | Bonds |
The
carrying value and estimated fair value of bonds are as
follows:
|
December 31, 1999 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying
Value |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||
(In Millions) | |||||||||||||
U.S. Treasury
securities and obligations of U.S.
government corporations and agencies |
$ 85.8
|
$ 0.3
|
$ 2.6
|
$ 83.5
|
|||||||||
Debt securities issued by foreign governments |
2.5
|
0.1
|
|
2.6
|
|||||||||
Mortgage-backed securities | 52.3
|
0.4
|
1.6
|
51.1
|
|||||||||
State and local governments | 10.3
|
0.1
|
0.4
|
10.0
|
|||||||||
Corporate debt securities | 561.7
|
3.3
|
17.7
|
547.3
|
|||||||||
Utilities | 16.5
|
0.1
|
0.6
|
16.0
|
|||||||||
Affiliates | 5.9 | 0.3 | | 6.2 | |||||||||
|
|
|
|
||||||||||
TOTAL | $ 735.0 | $ 4.6 | $ 22.9 | $ 716.7 | |||||||||
|
|
|
|
December 31, 1998 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying
Value |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
|||||||||
(In Millions) | ||||||||||||
U.S. Treasury
securities and obligations of U.S.
government corporations and agencies |
$ 69.3 | $ 1.4 | $ 0.1 | $ 70.6 | ||||||||
Debt securities issued by foreign governments | 3.2 | | 0.1 | 3.1 | ||||||||
Mortgage-backed securities | 57.9 | 1.6 | 0.2 | 59.3 | ||||||||
State and local governments | 12.1 | 0.4 | 0.2 | 12.3 | ||||||||
Corporate debt securities | 522.6 | 17.8 | 3.0 | 537.4 | ||||||||
Utilities | 17.9 | 0.9 | | 18.8 | ||||||||
|
|
|
|
|||||||||
TOTAL | $683.0 | $ 22.1 | $ 3.6 | $701.5 | ||||||||
|
|
|
|
The
carrying value and estimated fair value of bonds at December
31, 1999, by contractual maturity, are shown below. Expected
maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations
with or without prepayment penalties.
|
Carrying
Value |
Estimated
Fair Value |
|||||
---|---|---|---|---|---|---|
(In Millions) | ||||||
Due in one year or less | $ 55.0 | $ 55.1 | ||||
Due after one year through five years | 193.9 | 192.9 | ||||
Due after five years through ten years | 310.6 | 299.2 | ||||
Due after ten years | 79.3 | 76.2 | ||||
|
|
|||||
638.8 | 623.4 | |||||
Mortgage-backed
securities, including securities guaranteed
by the U.S. government |
96.2 | 93.3 | ||||
|
|
|||||
TOTAL | $735.0 | $716.7 | ||||
|
|
Proceeds from sales of investments in bonds were $325.8
million during 1999, $480.4 million during 1998, and $388.8
million during 1997. Gross capital gains of $2.1 million in
1999, $5.0 million in 1998, and $3.8 million in 1997 and gross
capital losses of $4.9 million in 1999, $0.9 million in 1998,
and $0.5 million in 1997 were realized on those sales,
portions of which were deferred into the IMR.
|
b.
|
Mortgages
|
The
Company had restructured loans with book values of $10.3
million and $10.4 million at December 31, 1999 and 1998,
respectively. These loans typically have been modified to
defer a portion of the contractual interest payments to future
periods. Interest deferred to future periods was immaterial in
1999, 1998 and 1997.
|
Approximately 60% and 50% of the Companys
commercial mortgage loans at December 31, 1999 and 1998,
respectively, were loans whose underlying collateral is
comprised of office buildings. There were no significant
regional concentrations of commercial mortgage loans at
December 31, 1999 and 1998.
|
At
December 31, 1999, scheduled commercial mortgage loan
maturities were as follows: 2000 $3.3
million; 2001 $10.2 million;
2002 $28.6 million;
2003 $21.5 million;
2004 $24.4 million; and $74.0 million
thereafter.
|
c.
|
Other
|
Investments in affiliated mutual funds had a cost of
$17.4 million in 1999 and $62.4 million in 1998.
|
5. | PORTFOLIO RISK MANAGEMENT |
The
Company uses common derivative financial instruments to manage
its investment risks, primarily to reduce interest rate and
duration imbalances determined in asset/liability analyses.
These financial instruments described below are not recorded
in the financial statements, unless otherwise noted. The
Company does not hold or issue these financial instruments for
trading purposes.
|
The
notional amounts described do not represent amounts exchanged
by the parties and, thus, are not a measure of the exposure of
the Company. The amounts exchanged are calculated on the basis
of the notional amounts and the other terms of the
instruments, which relate to interest rates, exchange rates,
security prices or financial or other indexes.
|
The
Company utilizes interest rate swap agreements, options, and
purchased caps and floors to reduce interest rate exposures
arising from mismatches between assets and liabilities and to
modify portfolio profiles to manage other risks identified.
Under interest rate swaps, the Company agrees to an exchange,
at specified intervals, between streams of variable rate and
fixed rate interest payments calculated by reference to an
agreed-upon notional principal amount. Gains and losses
realized on the termination of contracts are deferred and
amortized through the IMR over the remaining life of the
associated contract. IMR amortization is included in net
investment income on the Statutory Statements of Income. Net
amounts receivable and payable are accrued as adjustments to
net investment income and included in investment and insurance
amounts receivable on the Statutory Statements of Financial
Position. At December 31, 1999 and 1998, the Company had swaps
with notional amounts of $226.5 million and $197.5 million,
respectively.
|
Options
grant the purchaser the right to buy or sell a security or
enter into a derivative transaction at a stated price within a
stated period. The Companys option contracts have terms
of up to ten years. The amounts paid for options purchased are
amortized into net investment income over the life of the
contract on a straight-line basis. Unamortized costs are
included in other investments on the Statutory Statements of
Financial Position. Gains and losses on these contracts are
recorded at the expiration or termination date and are
deferred and amortized through the IMR over the remaining life
of the option contract. At December 31, 1999 and 1998, the
Company had option contracts with notional amounts of $944.5
million and $961.2 million, respectively. The Companys
credit risk exposure was limited to the unamortized costs of
$7.0 million and $7.5 million at December 31, 1999 and 1998,
respectively.
|
Interest rate cap agreements grant the purchaser the
right to receive the excess of a referenced interest rate over
a stated rate calculated by reference to an agreed upon
notional amount. Interest rate floor agreements grant the
purchaser the right to receive the excess of a stated rate
over a referenced interest rate calculated by reference to an
agreed upon notional amount. Amounts paid for interest rate
caps and floors are amortized into net investment income over
the life of the asset on a straight-line basis. Unamortized
costs are included in other investments on the Statutory
Statements of Financial Position. Amounts receivable and
payable are accrued as adjustments to net investment income
and included in the Statutory Statements of Financial Position
as investment and insurance amounts receivable. Gains and
losses on these contracts, including any unamortized cost, are
recognized upon termination and are deferred and amortized
through the IMR over the remaining life of the associated cap
or floor agreement. At December 31, 1999 and 1998, the Company
had agreements with notional amounts of $355.0 million. The
Companys credit risk exposure on these agreements is
limited to the unamortized costs of $0.2 million and $0.5
million at December 31, 1999 and 1998,
respectively.
|
The
Company utilizes asset swap agreements to reduce exposures,
such as currency risk and prepayment risk, built into certain
assets acquired. Cross-currency interest rate swaps allow
investment in foreign currencies, increasing access to
additional investment opportunities, while limiting foreign
exchange risk. The net cash flows from asset and currency
swaps are recognized as adjustments to the underlying
assets net investment income. Gains and losses realized
on the termination of these contracts adjusts the bases of the
underlying assets. Notional amounts relating to asset and
currency swaps totaled $3.6 million at December 31, 1999. As
of December 31, 1998, the Company did not have any open asset
swap agreements.
|
The
Company enters into forward U.S. Treasury, Government National
Mortgage Association (GNMA) and Federal National
Mortgage Association (FNMA) commitments for the
purpose of managing interest rate exposure. The Company
generally does not take delivery on forward commitments. These
commitments are instead settled with offsetting transactions.
Gains and losses on forward commitments are recorded when the
commitment is closed and deferred and amortized through the
IMR over the remaining life of the asset. At December 31, 1999
and 1998, the Company had U. S. Treasury, GNMA and FNMA
purchase commitments which will settle during the following
year with contractual amounts of $15.4 million and $1.0
million, respectively.
|
The
Company is exposed to credit-related losses in the event of
nonperformance by counterparties to derivative financial
instruments. This exposure is limited to contracts with a
positive fair value. The amounts at risk in a net gain
position were $3.8 million and $14.2 million at December 31,
1999 and 1998, respectively. The Company monitors exposure to
ensure counterparties are credit worthy and concentration of
exposure is minimized. Additionally, collateral positions are
obtained with counterparties when considered
prudent.
|
6. | FAIR VALUE OF FINANCIAL INSTRUMENTS |
Fair
values are based on quoted market prices, when available. In
cases where quoted market prices are not available, fair
values are based on estimates using present value or other
valuation techniques. These valuation techniques require
management to develop a significant number of assumptions,
including discount rates and estimates of future cash flow.
Derived fair value estimates cannot be substantiated by
comparison to independent markets or to disclosures by other
companies with similar financial instruments. These fair value
disclosures do not purport to be the amount that could be
realized in immediate settlement of the financial instrument.
The following table summarizes the carrying value and fair
values of the Companys financial instruments at December
31, 1999 and 1998.
|
1999 | 1998 | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying
Value |
Fair
Value |
Carrying
Value |
Fair
Value |
|||||||||||||||||
(In
Millions)
|
||||||||||||||||||||
Financial assets | ||||||||||||||||||||
Bonds | $735.0 | $716.7 | $683.0 | $701.5 | ||||||||||||||||
Mortgage loans | 225.4 | 219.7 | 126.3 | 126.7 | ||||||||||||||||
Other investments | 25.6 | 25.6 | 76.3 | 76.3 | ||||||||||||||||
Policy loans | 120.7 | 120.7 | 150.4 | 150.4 | ||||||||||||||||
Cash & short-term investments | 182.0 | 182.0 | 105.7 | 105.7 | ||||||||||||||||
Financial liabilities | ||||||||||||||||||||
Investment type insurance contracts | 267.8
|
267.8 | 129.8 | 132.8 | ||||||||||||||||
Off-balance sheet financial instruments | ||||||||||||||||||||
Interest rate swap agreements |
|
(3.1 | ) | | 2.7 | |||||||||||||||
Financial options | 7.0
|
3.7 | 7.5 | 9.8 | ||||||||||||||||
Interest rate caps & floors | 0.2
|
| 0.5 | 1.6 | ||||||||||||||||
Forward commitments |
|
15.3 | | 1.0 |
The
following methods and assumptions were used in estimating fair
value disclosures for financial instruments:
|
Bonds
and other investments: The estimated fair value of bonds and
other investments is based on quoted market prices when
available. If quoted market prices are not available, fair
values are determined by the Company using a pricing
matrix.
|
Mortgage loans: The estimated fair value of mortgage
loans is determined from a pricing matrix for performing loans
and the estimated underlying real estate value for
non-performing loans.
|
Policy
loans, cash and short-term investments: Fair values for these
instruments approximate the carrying amounts reported in the
Statutory Statements of Financial Position.
|
Investment-type insurance contracts: The estimated fair
value for liabilities under investment-type insurance
contracts are determined by discounted cash flow
projections.
|
Off-balance sheet financial instruments: The fair values for
off-balance sheet financial instruments are based upon market
prices or prices obtained from brokers.
|
7. | RELATED PARTY TRANSACTIONS |
MassMutual and the Company have an agreement whereby
MassMutual, for a fee, furnishes the Company, as required,
operating facilities, human resources, computer software
development and managerial services. Also, investment and
administrative services are provided to the Company pursuant
to a management services agreement with MassMutual. Fees
incurred under the terms of these agreements were $124.5
million, $74.1 million and $39.7 million in 1999, 1998 and
1997, respectively. While management believes that these fees
are calculated on a reasonable basis, they may not necessarily
be indicative of the costs that would have been incurred on a
stand-alone basis.
|
The
Company cedes a portion of its life insurance business to
MassMutual and other insurers in the normal course of
business. The Companys retention limit per individual
insured is $15.0 million; the portion of the risk exceeding
the retention limit is reinsured with other insurers,
including MassMutual. The Company is contingently liable with
respect to ceded reinsurance in the event any reinsurer is
unable to fulfill its contractual obligations.
|
The
Company has a modified coinsurance quota-share reinsurance
agreement with MassMutual whereby the Company cedes 75% of the
premiums on certain universal life policies. In return,
MassMutual pays the Company a stipulated expense allowance,
death and surrender benefits, and a modified coinsurance
adjustment based upon experience. The Company retains the
assets and related reserves for payment of future benefits on
the ceded policies. Premium income of $29.8 million, $33.7
million and $35.1 million was ceded to MassMutual in 1999,
1998 and 1997, respectively. Policyholder benefits of $38.7
million, $38.4 million and $36.9 million were ceded to
MassMutual in 1999, 1998 and 1997, respectively.
|
The
Company also has a stop-loss agreement with MassMutual under
which the Company cedes claims which, in aggregate, exceed
.22% of the covered volume for any year, with maximum coverage
of $25.0 million above the aggregate limit. The aggregate
limit was $45.4 million in 1999, $36.9 million in 1998, and
$35.6 million in 1997 and it was not exceeded in any of the
years. Premium income of $1.3 million, $1.0 million and $1.0
million was ceded to MassMutual in 1999, 1998 and 1997,
respectively.
|
8. | BUSINESS RISKS AND CONTINGENCIES |
The
Company is subject to insurance guaranty fund laws in the
states in which it does business. These laws assess insurance
companies amounts to be used to pay benefits to policyholders
and claimants of insolvent insurance companies. Many states
allow these assessments to be credited against future premium
taxes. The Company believes such assessments in excess of
amounts accrued will not materially affect its financial
position, results of operations or liquidity.
|
The
Company is involved in litigation arising in and out of the
normal course of business, including suits which seek both
compensatory and punitive damages. While the Company is not
aware of any actions or allegations which should reasonably
give rise to any material adverse effect, the outcome of
litigation cannot be foreseen with certainty. It is the
opinion of management, after consultation with legal counsel,
that the ultimate resolution of these matters will not
materially affect its financial position, results of
operations or liquidity.
|
9. | AFFILIATED COMPANIES |
The
relationship of the Company, MassMutual and affiliated
companies as of December 31, 1999, is illustrated below.
Subsidiaries are wholly-owned by MassMutual, except as
noted.
|
Parent
|
Massachusetts Mutual Life Insurance Company
|
Subsidiaries of Massachusetts Mutual Life Insurance
Company
|
CM
Assurance Company
|
CM
Benefit Insurance Company
|
C.M.
Life Insurance Company
|
MassMutual Holding Company
|
MML Bay
State Life Insurance Company
|
MML
Distributors, LLC
|
MassMutual Mortgage Finance, LLC
|
Subsidiaries of MassMutual Holding
Company
|
GR
Phelps & Co., Inc.
|
MassMutual Holding Trust I
|
MassMutual Holding Trust II
|
MassMutual Holding MSC, Inc.
|
MassMutual International, Inc.
|
MML
Investor Services, Inc.
|
Subsidiaries of MassMutual Holding Trust
I
|
Antares
Capital Corporation 80.0%
|
Charter
Oak Capital Management,
Inc. 80.0%
|
Cornerstone Real Estate Advisors, Inc.
|
DLB
Acquisition Corporation 91.3%
|
Oppenheimer Acquisition
Corporation 91.91%
|
Subsidiaries of MassMutual Holding Trust
II
|
CM
Advantage, Inc.
|
CM
International, Inc.
|
CM
Property Management, Inc.
|
HYP
Management, Inc.
|
MMHC
Investments, Inc.
|
MML
Realty Management
|
Urban
Properties, Inc.
|
MassMutual Benefits Management, Inc.
|
Subsidiaries of MassMutual International,
Inc.
|
MassMutual Internacional (Argentina)
S.A. 85%
|
MassLife Seguros de Vida S.
A. 99.9%
|
MassMutual International (Bermuda) Ltd.
|
MassMutual International (Chile) S.
A. 85%
|
MassMutual International (Luxembourg) S.
A. 85%
|
MassMutual Holding MSC, Inc.
|
MassMutual Corporate Value
Limited 40.93%
|
9048 5434 Quebec, Inc.
|
1279342
Ontario Limited
|
Affiliates of Massachusetts Mutual Life Insurance
Company
|
MML
Series Investment Fund
|
MassMutual Institutional Funds
|
PART II
INFORMATION NOT REQUIRED IN PROSPECTUS
UNDERTAKING TO FILE REPORTS
Subject to the terms and conditions of Section 15(d) of the Securities Exchange Act of 1934, the undersigned registrant hereby undertakes to file with the Securities and Exchange Commission (the "Commission") such supplementary and periodic information, documents, and reports as may be prescribed by any rule or regulation of the Commission heretofore or hereafter duly adopted pursuant to authority conferred in that section.
RULE 484 UNDERTAKING
The Bylaws of C.M. Life provide for indemnification of directors and officers as follows:
C.M. Life directors and officers are indemnified under its by-laws. No indemnification is provided with respect to any liability to any entity which is registered as an investment company under the Investment Company Act of 1940 or to the security holders thereof, where the basis for such liability is willful misfeasance, bad faith, gross negligence or reckless disregard of the duties involved in the conduct of office.
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of C.M. Life pursuant to the foregoing provisions, or otherwise, C.M. Life has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933, and is, therefore unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by C.M. Life of expenses incurred or paid by a director, officer or controlling person of C.M. Life in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, C.M. Life will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.
REPRESENTATION UNDER SECTION 26(e)(2)(A)
OF
THE INVESTMENT COMPANY ACT OF
1940
C.M. Life hereby represents that the fees and charges deducted under the flexible premium adjustable variable life insurance policies described in this Registration Statement in the aggregate, are reasonable in relation to the services rendered, the expenses expected to be incurred, and the risks assumed by C.M. Life.
CONTENTS OF FILING
This Registration Statement is comprised of the following documents:
The Facing Sheet.
Cross-Reference to items required by Form N-8B-2.
The Prospectus consisting of 71 pages.
The Undertaking to File Reports.
The Undertaking pursuant to Rule 484 under the Securities Act of 1933.
Representation under Section 26(e)(2)(a) of the Investment Company Act of 1940.
The Signatures.
Written Consents of the Following Persons:
1. Deloitte & Touche LLP as its
independent auditors';
2. Form of Counsel opining as to the
legality of securities being registered;
3. Form of Opinion and consent of Craig
Waddington, FSA, MAAA, opining as
to actuarial matters contained in the
Registration Statement.
99.A The following Exhibits correspond to those required by Paragraph A of the instructions as to Exhibits in Form N-8B-2:
1.a. Resolution of Board of Directors of C.M. Life establishing the Separate Account: /1/
1.b. Certificate
from C.M. Life's Secretary attesting to the establishment of the
SVUL II
Segment./14/
2. Not Applicable.
3.a. Form of
Distribution Servicing Agreement between MML Distributors, LLC
and C.M.
Life./2/
3.b. Form of
Co-Underwriting Agreement between MML Investors Services, Inc.
and C.M.
Life./3/
4. Not Applicable.
5.
a. Form of Survivorship Flexible Premium
Adjustable Variable Life Policy/12/
6 a. Certificate of Incorporation of C.M. Life./4/
b. By-Laws of C.M. Life./4/7. Not Applicable.
8. Form of Participation Agreements.
a. Oppenheimer Variable Account Fund/5/
b. Variable Insurance Products Fund II/6/
c. T. Rowe Price Equity Series, Inc./7/
d. American Century Variable Portfolios, Inc./6/
e. Janus Aspen Series/11/
f.
|
BT Insurance Funds/11/
|
|||
g.
|
Goldman Sachs Variable Insurance
Trust/7/
|
|||
h.
|
Templeton Variable Product Series Fund/11/ | |||
9. | Not Applicable | |||
10. | Form of Application for a Survivorship Flexible Premium Adjustable Variable Life insurance policy./13/ | |||
11. | Form of Memorandum describing C.M. Life's issuance, transfer, and redemption procedures for the Policy./8/ | |||
99.B. | Opinion and Consent of Counsel as to the legality of the securities being registered. | |||
99.C. | No financial statement will be omitted from the Prospectus pursuant to Instruction 1(b) or (c) of Part I. | |||
99.D. | Not Applicable. | |||
99.E. | Consent of Deloitte & Touche LLP as independent auditors. | |||
99.F. | Opinion and consent of Craig Waddington, FSA, MAAA, as to actuarial matters pertaining to the securities being registered. | |||
99.G. | Powers of Attorney/2/ | |||
1. | Powers of Attorney for John Miller, Jr., and James Miller and Isadore Jermyn/9/ | |||
2. | Power of Attorney for Robert J. O'Connell/10/ | |||
3. | Power of Attorney for John V. Murphy/14/ | |||
4. | Power of Attorney for Efrem Marder./14/ | |||
27. | Not Applicable |
/1/ | Incorporated by reference to Initial Registration Statement No. 33-49457 filed with the Commission as an exhibit on April 6, 1999. |
/2/ | Incorporated by reference to Pre-Effective Amendment No. 1 to Registration Statement No. 33-91072 dated August 11, 1995. |
/3/ | Incorporated by reference to Post-Effective Amendment No. 1 to Registration Statement No. 33-91072 dated May 1, 1996. |
/4/ | Incorporated by reference to Post-Effective Amendment No. 3 to Registration Statement No. 33-91072 filed with the Commission as an exhibit effective May 1, 1998. |
/5/ | Incorporated by reference to Initial Registration Statement No. 333-22557 filed with the Commission as an exhibit on February 28, 1997. |
/6/ | Incorporated by reference to Pre-Effective Amendment No. 2 to Registration Statement No. 333-41657 filed with the Commission as an exhibit on May 26, 1998. |
/7/ | Incorporated by reference to the Initial Registration Statement No. 333-65887 filed with the Commission as an exhibit on October 20, 1998. |
/8/ | Incorporated by reference to Pre-Effective Amendment No. 1 to Registration Statement No. 333-49475 filed with the Commission as an exhibit on April 26, 1998. |
/9/ | Incorporated by reference to Post-Effective Amendment to Registration Statement No. 333-61679 filed with the Commission as an exhibit on December 21, 1998. |
/10/ | Incorporated by reference to Post-Effective Amendment No. 6 to Registration Statement No. 333-41667 filed with the Commission as an exhibit on April 27, 1999. |
/11/ | Incorporated by reference to Pre-Effective Amendment No. 1 to Registration Statement No. 333-80991 filed with the Commission on September 20, 1999. |
/12/ | Incorporated by reference to Initial Registration Statement No 333-88493 filed with the Commission as an exhibit on October 5, 1999. |
/13/ | Incorporated by reference to Pre-Effective Amendment No. 1 to Registration Statement No. 333-88503 filed with the Commission on January 20, 2000. |
/14/ | Incorporated by reference to Pre-Effective Amendment No. 1 to this Registration Statement No. 333-88493 filed with the Commission on January 20, 2000. |
SIGNATURES
Pursuant to the requirements of the Securities Act of 1933, the Registrant has caused this Registration Statement to be signed on its behalf by the undersigned thereunto duly authorized, all in the city of Hartford and the state of Connecticut, on the 24th day of April, 2000.
C.M. LIFE VARIABLE LIFE SEPARATE ACCOUNT I
C.M. LIFE INSURANCE COMPANY
(Depositor)
By: /s/ Robert Crispin.*
Robert Crispin, President and Chief
Executive Officer
C.M. Life Insurance Company
/s/ Richard M. Howe
On April 24, 2000 , as
Attorney-in-Fact pursuant to
*Richard M. Howe
powers of
attorney filed herewith.
As required by the Securities Act of 1933, this Post-Effective Amendment No. 1 to Registration Statement No. 333-88493 has been signed by the following persons in the capacities and on the dates indicated.
Signature
|
Title
|
Date
|
|||
---|---|---|---|---|---|
/s/ Robert Crispin.* | President and Chief | April 24, 2000 | |||
Robert Crispin | Executive Officer | ||||
/s/Robert J. O'Connell* | Director and Chairman of the Board | April 24, 2000 | |||
Robert J. O'Connell | |||||
/s/ John Miller Jr..* | Vice President and Comptroller | April 24, 2000 | |||
John Miller Jr | (Principal Accounting Officer) | ||||
/s/ Lawrence V. Burkett, Jr.* | Director | April 24, 2000 | |||
Lawrence V. Burkett, Jr | |||||
/s/ James E. Miller* | Director | April 24, 2000 | |||
James E. Miller | |||||
/s/ Isadore Jermyn* | Director | April 24, 2000 | |||
Isadore Jermyn | |||||
/s/ John V. Murphy* | Director | April 24, 2000 | |||
John V. Murphy | |||||
/s/ Efrem Marder* | Director | April 24, 2000 | |||
Efrem Marder | |||||
/s/ Richard M. Howe | On April 24, 2000, as Attorney-in-Fact pursuant to | ||||
*Richard M. Howe | powers of attorney filed herewith. |
EXHIBIT LIST
99.B. Form of Opinion and Consent of Counsel as to the legality of the securities being registered. 99.E Form of Consent of Deloitte & Touche LLP as independent auditors. 99.F. Form of Opinion and consent of Craig Waddington, FSA, MAAA, as to actuarial matters pertaining to the securities being registered.
|